{"version":"20260911","reviewed":"2026-09-11","currency":"USD","base_year":2024,"schedule_years":[2025,2044],"base_total":252892232.78750002,"schedule_total":504877921.115547,"categories":[{"id":"architecture","name":"Architecture & Interiors","short":"Architecture & interiors","group":"Architecture & Interiors","pages":[10,31],"assessor":"OSPORTS","color":"#b62b3c","description":"Public spaces, team and production areas, seating, premium spaces, finishes and architectural features. This category includes repairs, accessibility and egress work as well as premium-space renewal and reconfiguration.","count":99,"base":128124583.5375,"total":293466207.55270624},{"id":"mep","name":"MEP & Fire Protection","short":"Mechanical, electrical & plumbing","group":"MEP & Fire Protection","pages":[32,64],"assessor":"Smith Seckman Reid (SSR)","color":"#316974","description":"Heating and cooling, electrical distribution and lighting, plumbing and fire protection. The workbook also places restoration of the decommissioned ice-making system here. A system category alone does not establish necessity or who pays.","count":67,"base":55102275.0,"total":74757511.14223504},{"id":"structure","name":"Structure","short":"Structure","group":"Structure","pages":[65,80],"assessor":"Walter P Moore","color":"#49596a","description":"Visible structural and waterproofing conditions in the arena and Garden Garage: concrete, steel, joints, coatings and barriers. The review covered exposed, accessible elements; it was not a comprehensive structural-design check or material-testing program.","count":25,"base":5505327.0,"total":8339509.741716381},{"id":"technology","name":"Technology","short":"Technology","group":"Technology","pages":[81,91],"assessor":"Salas O’Brien","color":"#795283","description":"Sound, video displays, broadcast equipment, audiovisual systems, telecommunications and security. These serve different purposes; security and event operation should not be treated as interchangeable with advertising or premium hospitality.","count":28,"base":31758750.0,"total":75708496.64511558},{"id":"vertical","name":"Vertical Transportation","short":"Elevators & escalators","group":"Vertical Transportation","pages":[100,109],"assessor":"VDA, Inc.","color":"#886135","description":"Elevator and escalator modernization and demarcation lighting. The report describes above-average preventative maintenance alongside obsolete components and maintenance deficiencies requiring attention.","count":17,"base":10001000,"total":11485954.71180225},{"id":"roof","name":"Roof & Envelope","short":"Roof & envelope","group":"Roof & Façade","pages":[92,99],"assessor":"MTD and Associates","color":"#647144","description":"Roof membranes, curtain walls, windows, storefronts and exterior doors. The workbook calls this “Roof & Façade”; the recap says “Roof & Envelope.” Sixteen roof replacements are scheduled in 2047, beyond the twenty-year forecast.","count":27,"base":7348448.25,"total":4715248.045853962},{"id":"food","name":"Food & Beverage and Retail","short":"Food, beverage & retail","group":"Food & Beverage and Retail","pages":[110,120],"assessor":"Bigelow Consulting","color":"#a95325","description":"Food-service and merchandise equipment, with some leasehold improvements. Inventory condition is recorded as Good, Fair, Poor or another source description—not High/Medium/Low priority. The equipment inventory and cost schedule are not counted twice.","count":286,"base":15051849.0,"total":36404993.27611753}],"items":[{"id":"costs-004","category":"architecture","group":"Architecture & Interiors","item":"Locker Rooms - A,B, and C","location":"Service Level","label":"Refresh","scope":"Locker Room interior finishes, fixtures, furniture, and equipment","grade":"High","grade_type":"Priority","base":414963,"total":1036881.3502368382,"sheet":"Costs","row":4,"base_cell":"P4","schedule_sheet":"Cap Ex-20 Years","schedule_row":6,"total_cell":"AE6","first_year":2026,"frequency":10,"cost_tab_first_year":2026,"cost_tab_frequency":10,"schedule_base":414963,"schedule_base_formula":"=Costs!P4","cells":[{"cell":"J4","label":"Area / length","value":5123,"formula":null},{"cell":"K4","label":"Units","value":null,"formula":null},{"cell":"L4","label":"Cost per area / length","value":60,"formula":null},{"cell":"M4","label":"Cost per unit","value":null,"formula":null},{"cell":"N4","label":"Direct total","value":307380,"formula":"=(M4*K4)+(L4*J4)"},{"cell":"O4","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P4","label":"Loaded total","value":414963,"formula":"=(1+O4)*N4"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K6","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G6<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G6,$I6)=0,TRUE,FALSE),$J6*K$2,0)"},{"year":2026,"value":442371.30614999996,"cell":"L6","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G6<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G6,$I6)=0,TRUE,FALSE),$J6*L$2,0)"},{"year":2027,"value":0,"cell":"M6","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G6<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G6,$I6)=0,TRUE,FALSE),$J6*M$2,0)"},{"year":2028,"value":0,"cell":"N6","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G6<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G6,$I6)=0,TRUE,FALSE),$J6*N$2,0)"},{"year":2029,"value":0,"cell":"O6","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G6<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G6,$I6)=0,TRUE,FALSE),$J6*O$2,0)"},{"year":2030,"value":0,"cell":"P6","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G6<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G6,$I6)=0,TRUE,FALSE),$J6*P$2,0)"},{"year":2031,"value":0,"cell":"Q6","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G6<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G6,$I6)=0,TRUE,FALSE),$J6*Q$2,0)"},{"year":2032,"value":0,"cell":"R6","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G6<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G6,$I6)=0,TRUE,FALSE),$J6*R$2,0)"},{"year":2033,"value":0,"cell":"S6","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G6<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G6,$I6)=0,TRUE,FALSE),$J6*S$2,0)"},{"year":2034,"value":0,"cell":"T6","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G6<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G6,$I6)=0,TRUE,FALSE),$J6*T$2,0)"},{"year":2035,"value":0,"cell":"U6","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G6<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G6,$I6)=0,TRUE,FALSE),$J6*U$2,0)"},{"year":2036,"value":594510.0440868383,"cell":"V6","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G6<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G6,$I6)=0,TRUE,FALSE),$J6*V$2,0)"},{"year":2037,"value":0,"cell":"W6","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G6<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G6,$I6)=0,TRUE,FALSE),$J6*W$2,0)"},{"year":2038,"value":0,"cell":"X6","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G6<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G6,$I6)=0,TRUE,FALSE),$J6*X$2,0)"},{"year":2039,"value":0,"cell":"Y6","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G6<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G6,$I6)=0,TRUE,FALSE),$J6*Y$2,0)"},{"year":2040,"value":0,"cell":"Z6","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G6<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G6,$I6)=0,TRUE,FALSE),$J6*Z$2,0)"},{"year":2041,"value":0,"cell":"AA6","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G6<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G6,$I6)=0,TRUE,FALSE),$J6*AA$2,0)"},{"year":2042,"value":0,"cell":"AB6","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G6<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G6,$I6)=0,TRUE,FALSE),$J6*AB$2,0)"},{"year":2043,"value":0,"cell":"AC6","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G6<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G6,$I6)=0,TRUE,FALSE),$J6*AC$2,0)"},{"year":2044,"value":0,"cell":"AD6","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G6<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G6,$I6)=0,TRUE,FALSE),$J6*AD$2,0)"}],"issues":[],"report":{"page":30,"specific":true,"explanation":"The report lists new wall coating, flooring, lockers and ceilings for locker rooms A–D."}},{"id":"costs-005","category":"architecture","group":"Architecture & Interiors","item":"Media Room","location":"Service Level","label":"Refresh","scope":"Interior Finishes, ceiling, paint, flooring","grade":"Medium","grade_type":"Priority","base":259929.00000000003,"total":774531.3352468349,"sheet":"Costs","row":5,"base_cell":"P5","schedule_sheet":"Cap Ex-20 Years","schedule_row":7,"total_cell":"AE7","first_year":2029,"frequency":15,"cost_tab_first_year":2029,"cost_tab_frequency":15,"schedule_base":259929.00000000003,"schedule_base_formula":"=Costs!P5","cells":[{"cell":"J5","label":"Area / length","value":3209,"formula":null},{"cell":"K5","label":"Units","value":null,"formula":null},{"cell":"L5","label":"Cost per area / length","value":60,"formula":null},{"cell":"M5","label":"Cost per unit","value":null,"formula":null},{"cell":"N5","label":"Direct total","value":192540,"formula":"=(M5*K5)+(L5*J5)"},{"cell":"O5","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P5","label":"Loaded total","value":259929.00000000003,"formula":"=(1+O5)*N5"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K7","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G7<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G7,$I7)=0,TRUE,FALSE),$J7*K$2,0)"},{"year":2026,"value":0,"cell":"L7","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G7<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G7,$I7)=0,TRUE,FALSE),$J7*L$2,0)"},{"year":2027,"value":0,"cell":"M7","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G7<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G7,$I7)=0,TRUE,FALSE),$J7*M$2,0)"},{"year":2028,"value":0,"cell":"N7","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G7<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G7,$I7)=0,TRUE,FALSE),$J7*N$2,0)"},{"year":2029,"value":302791.7127560972,"cell":"O7","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G7<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G7,$I7)=0,TRUE,FALSE),$J7*O$2,0)"},{"year":2030,"value":0,"cell":"P7","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G7<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G7,$I7)=0,TRUE,FALSE),$J7*P$2,0)"},{"year":2031,"value":0,"cell":"Q7","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G7<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G7,$I7)=0,TRUE,FALSE),$J7*Q$2,0)"},{"year":2032,"value":0,"cell":"R7","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G7<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G7,$I7)=0,TRUE,FALSE),$J7*R$2,0)"},{"year":2033,"value":0,"cell":"S7","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G7<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G7,$I7)=0,TRUE,FALSE),$J7*S$2,0)"},{"year":2034,"value":0,"cell":"T7","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G7<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G7,$I7)=0,TRUE,FALSE),$J7*T$2,0)"},{"year":2035,"value":0,"cell":"U7","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G7<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G7,$I7)=0,TRUE,FALSE),$J7*U$2,0)"},{"year":2036,"value":0,"cell":"V7","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G7<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G7,$I7)=0,TRUE,FALSE),$J7*V$2,0)"},{"year":2037,"value":0,"cell":"W7","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G7<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G7,$I7)=0,TRUE,FALSE),$J7*W$2,0)"},{"year":2038,"value":0,"cell":"X7","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G7<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G7,$I7)=0,TRUE,FALSE),$J7*X$2,0)"},{"year":2039,"value":0,"cell":"Y7","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G7<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G7,$I7)=0,TRUE,FALSE),$J7*Y$2,0)"},{"year":2040,"value":0,"cell":"Z7","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G7<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G7,$I7)=0,TRUE,FALSE),$J7*Z$2,0)"},{"year":2041,"value":0,"cell":"AA7","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G7<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G7,$I7)=0,TRUE,FALSE),$J7*AA$2,0)"},{"year":2042,"value":0,"cell":"AB7","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G7<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G7,$I7)=0,TRUE,FALSE),$J7*AB$2,0)"},{"year":2043,"value":0,"cell":"AC7","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G7<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G7,$I7)=0,TRUE,FALSE),$J7*AC$2,0)"},{"year":2044,"value":471739.62249073765,"cell":"AD7","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G7<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G7,$I7)=0,TRUE,FALSE),$J7*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-006","category":"architecture","group":"Architecture & Interiors","item":"Locker Room Corridor","location":"Service Level","label":"Refresh","scope":"Paint and Flooring","grade":"High","grade_type":"Priority","base":42174,"total":105381.52573817043,"sheet":"Costs","row":6,"base_cell":"P6","schedule_sheet":"Cap Ex-20 Years","schedule_row":8,"total_cell":"AE8","first_year":2026,"frequency":10,"cost_tab_first_year":2026,"cost_tab_frequency":15,"schedule_base":42174,"schedule_base_formula":"=Costs!P6","cells":[{"cell":"J6","label":"Area / length","value":1562,"formula":null},{"cell":"K6","label":"Units","value":null,"formula":null},{"cell":"L6","label":"Cost per area / length","value":20,"formula":null},{"cell":"M6","label":"Cost per unit","value":null,"formula":null},{"cell":"N6","label":"Direct total","value":31240,"formula":"=(M6*K6)+(L6*J6)"},{"cell":"O6","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P6","label":"Loaded total","value":42174,"formula":"=(1+O6)*N6"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K8","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G8<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G8,$I8)=0,TRUE,FALSE),$J8*K$2,0)"},{"year":2026,"value":44959.5927,"cell":"L8","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G8<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G8,$I8)=0,TRUE,FALSE),$J8*L$2,0)"},{"year":2027,"value":0,"cell":"M8","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G8<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G8,$I8)=0,TRUE,FALSE),$J8*M$2,0)"},{"year":2028,"value":0,"cell":"N8","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G8<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G8,$I8)=0,TRUE,FALSE),$J8*N$2,0)"},{"year":2029,"value":0,"cell":"O8","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G8<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G8,$I8)=0,TRUE,FALSE),$J8*O$2,0)"},{"year":2030,"value":0,"cell":"P8","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G8<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G8,$I8)=0,TRUE,FALSE),$J8*P$2,0)"},{"year":2031,"value":0,"cell":"Q8","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G8<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G8,$I8)=0,TRUE,FALSE),$J8*Q$2,0)"},{"year":2032,"value":0,"cell":"R8","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G8<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G8,$I8)=0,TRUE,FALSE),$J8*R$2,0)"},{"year":2033,"value":0,"cell":"S8","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G8<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G8,$I8)=0,TRUE,FALSE),$J8*S$2,0)"},{"year":2034,"value":0,"cell":"T8","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G8<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G8,$I8)=0,TRUE,FALSE),$J8*T$2,0)"},{"year":2035,"value":0,"cell":"U8","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G8<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G8,$I8)=0,TRUE,FALSE),$J8*U$2,0)"},{"year":2036,"value":60421.93303817043,"cell":"V8","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G8<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G8,$I8)=0,TRUE,FALSE),$J8*V$2,0)"},{"year":2037,"value":0,"cell":"W8","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G8<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G8,$I8)=0,TRUE,FALSE),$J8*W$2,0)"},{"year":2038,"value":0,"cell":"X8","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G8<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G8,$I8)=0,TRUE,FALSE),$J8*X$2,0)"},{"year":2039,"value":0,"cell":"Y8","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G8<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G8,$I8)=0,TRUE,FALSE),$J8*Y$2,0)"},{"year":2040,"value":0,"cell":"Z8","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G8<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G8,$I8)=0,TRUE,FALSE),$J8*Z$2,0)"},{"year":2041,"value":0,"cell":"AA8","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G8<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G8,$I8)=0,TRUE,FALSE),$J8*AA$2,0)"},{"year":2042,"value":0,"cell":"AB8","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G8<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G8,$I8)=0,TRUE,FALSE),$J8*AB$2,0)"},{"year":2043,"value":0,"cell":"AC8","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G8<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G8,$I8)=0,TRUE,FALSE),$J8*AC$2,0)"},{"year":2044,"value":0,"cell":"AD8","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G8<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G8,$I8)=0,TRUE,FALSE),$J8*AD$2,0)"}],"issues":["The first year or frequency differs between Costs and Cap Ex-20 Years. Annual amounts below preserve the schedule tab."],"report":{"page":30,"specific":true,"explanation":"The locker-room hallway discussion includes worn flooring and chipped wall graphics."}},{"id":"costs-007","category":"architecture","group":"Architecture & Interiors","item":"Visiting Press","location":"Service Level","label":"Refresh","scope":"Interior Finishes, ceiling, paint, flooring","grade":"Medium","grade_type":"Priority","base":40500,"total":120681.1055230344,"sheet":"Costs","row":7,"base_cell":"P7","schedule_sheet":"Cap Ex-20 Years","schedule_row":9,"total_cell":"AE9","first_year":2029,"frequency":15,"cost_tab_first_year":2029,"cost_tab_frequency":15,"schedule_base":40500,"schedule_base_formula":"=Costs!P7","cells":[{"cell":"J7","label":"Area / length","value":500,"formula":null},{"cell":"K7","label":"Units","value":null,"formula":null},{"cell":"L7","label":"Cost per area / length","value":60,"formula":null},{"cell":"M7","label":"Cost per unit","value":null,"formula":null},{"cell":"N7","label":"Direct total","value":30000,"formula":"=(M7*K7)+(L7*J7)"},{"cell":"O7","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P7","label":"Loaded total","value":40500,"formula":"=(1+O7)*N7"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K9","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G9<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G9,$I9)=0,TRUE,FALSE),$J9*K$2,0)"},{"year":2026,"value":0,"cell":"L9","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G9<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G9,$I9)=0,TRUE,FALSE),$J9*L$2,0)"},{"year":2027,"value":0,"cell":"M9","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G9<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G9,$I9)=0,TRUE,FALSE),$J9*M$2,0)"},{"year":2028,"value":0,"cell":"N9","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G9<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G9,$I9)=0,TRUE,FALSE),$J9*N$2,0)"},{"year":2029,"value":47178.515543175,"cell":"O9","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G9<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G9,$I9)=0,TRUE,FALSE),$J9*O$2,0)"},{"year":2030,"value":0,"cell":"P9","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G9<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G9,$I9)=0,TRUE,FALSE),$J9*P$2,0)"},{"year":2031,"value":0,"cell":"Q9","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G9<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G9,$I9)=0,TRUE,FALSE),$J9*Q$2,0)"},{"year":2032,"value":0,"cell":"R9","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G9<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G9,$I9)=0,TRUE,FALSE),$J9*R$2,0)"},{"year":2033,"value":0,"cell":"S9","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G9<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G9,$I9)=0,TRUE,FALSE),$J9*S$2,0)"},{"year":2034,"value":0,"cell":"T9","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G9<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G9,$I9)=0,TRUE,FALSE),$J9*T$2,0)"},{"year":2035,"value":0,"cell":"U9","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G9<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G9,$I9)=0,TRUE,FALSE),$J9*U$2,0)"},{"year":2036,"value":0,"cell":"V9","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G9<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G9,$I9)=0,TRUE,FALSE),$J9*V$2,0)"},{"year":2037,"value":0,"cell":"W9","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G9<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G9,$I9)=0,TRUE,FALSE),$J9*W$2,0)"},{"year":2038,"value":0,"cell":"X9","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G9<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G9,$I9)=0,TRUE,FALSE),$J9*X$2,0)"},{"year":2039,"value":0,"cell":"Y9","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G9<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G9,$I9)=0,TRUE,FALSE),$J9*Y$2,0)"},{"year":2040,"value":0,"cell":"Z9","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G9<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G9,$I9)=0,TRUE,FALSE),$J9*Z$2,0)"},{"year":2041,"value":0,"cell":"AA9","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G9<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G9,$I9)=0,TRUE,FALSE),$J9*AA$2,0)"},{"year":2042,"value":0,"cell":"AB9","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G9<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G9,$I9)=0,TRUE,FALSE),$J9*AB$2,0)"},{"year":2043,"value":0,"cell":"AC9","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G9<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G9,$I9)=0,TRUE,FALSE),$J9*AC$2,0)"},{"year":2044,"value":73502.5899798594,"cell":"AD9","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G9<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G9,$I9)=0,TRUE,FALSE),$J9*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-008","category":"architecture","group":"Architecture & Interiors","item":"Trail Blazer's Family Room","location":"Service Level","label":"Renovation","scope":"Interior Renovation","grade":"Medium","grade_type":"Priority","base":358425,"total":417529.8625570988,"sheet":"Costs","row":8,"base_cell":"P8","schedule_sheet":"Cap Ex-20 Years","schedule_row":10,"total_cell":"AE10","first_year":2029,"frequency":20,"cost_tab_first_year":2029,"cost_tab_frequency":20,"schedule_base":358425,"schedule_base_formula":"=Costs!P8","cells":[{"cell":"J8","label":"Area / length","value":531,"formula":null},{"cell":"K8","label":"Units","value":null,"formula":null},{"cell":"L8","label":"Cost per area / length","value":500,"formula":null},{"cell":"M8","label":"Cost per unit","value":null,"formula":null},{"cell":"N8","label":"Direct total","value":265500,"formula":"=(M8*K8)+(L8*J8)"},{"cell":"O8","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P8","label":"Loaded total","value":358425,"formula":"=(1+O8)*N8"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K10","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G10<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G10,$I10)=0,TRUE,FALSE),$J10*K$2,0)"},{"year":2026,"value":0,"cell":"L10","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G10<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G10,$I10)=0,TRUE,FALSE),$J10*L$2,0)"},{"year":2027,"value":0,"cell":"M10","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G10<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G10,$I10)=0,TRUE,FALSE),$J10*M$2,0)"},{"year":2028,"value":0,"cell":"N10","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G10<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G10,$I10)=0,TRUE,FALSE),$J10*N$2,0)"},{"year":2029,"value":417529.8625570988,"cell":"O10","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G10<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G10,$I10)=0,TRUE,FALSE),$J10*O$2,0)"},{"year":2030,"value":0,"cell":"P10","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G10<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G10,$I10)=0,TRUE,FALSE),$J10*P$2,0)"},{"year":2031,"value":0,"cell":"Q10","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G10<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G10,$I10)=0,TRUE,FALSE),$J10*Q$2,0)"},{"year":2032,"value":0,"cell":"R10","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G10<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G10,$I10)=0,TRUE,FALSE),$J10*R$2,0)"},{"year":2033,"value":0,"cell":"S10","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G10<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G10,$I10)=0,TRUE,FALSE),$J10*S$2,0)"},{"year":2034,"value":0,"cell":"T10","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G10<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G10,$I10)=0,TRUE,FALSE),$J10*T$2,0)"},{"year":2035,"value":0,"cell":"U10","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G10<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G10,$I10)=0,TRUE,FALSE),$J10*U$2,0)"},{"year":2036,"value":0,"cell":"V10","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G10<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G10,$I10)=0,TRUE,FALSE),$J10*V$2,0)"},{"year":2037,"value":0,"cell":"W10","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G10<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G10,$I10)=0,TRUE,FALSE),$J10*W$2,0)"},{"year":2038,"value":0,"cell":"X10","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G10<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G10,$I10)=0,TRUE,FALSE),$J10*X$2,0)"},{"year":2039,"value":0,"cell":"Y10","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G10<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G10,$I10)=0,TRUE,FALSE),$J10*Y$2,0)"},{"year":2040,"value":0,"cell":"Z10","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G10<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G10,$I10)=0,TRUE,FALSE),$J10*Z$2,0)"},{"year":2041,"value":0,"cell":"AA10","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G10<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G10,$I10)=0,TRUE,FALSE),$J10*AA$2,0)"},{"year":2042,"value":0,"cell":"AB10","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G10<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G10,$I10)=0,TRUE,FALSE),$J10*AB$2,0)"},{"year":2043,"value":0,"cell":"AC10","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G10<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G10,$I10)=0,TRUE,FALSE),$J10*AC$2,0)"},{"year":2044,"value":0,"cell":"AD10","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G10<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G10,$I10)=0,TRUE,FALSE),$J10*AD$2,0)"}],"issues":[],"report":{"page":30,"specific":true,"explanation":"The report discusses code conformity and whether a permanent family room is needed."}},{"id":"costs-009","category":"architecture","group":"Architecture & Interiors","item":"Trail Blazers Locker Room & Team Areas","location":"Service Level","label":"Renovation","scope":"Interior Renovation","grade":"Medium","grade_type":"Priority","base":5292540,"total":15770606.869750135,"sheet":"Costs","row":9,"base_cell":"P9","schedule_sheet":"Cap Ex-20 Years","schedule_row":11,"total_cell":"AE11","first_year":2029,"frequency":15,"cost_tab_first_year":2029,"cost_tab_frequency":15,"schedule_base":5292540,"schedule_base_formula":"=Costs!P9","cells":[{"cell":"J9","label":"Area / length","value":6534,"formula":null},{"cell":"K9","label":"Units","value":null,"formula":null},{"cell":"L9","label":"Cost per area / length","value":600,"formula":null},{"cell":"M9","label":"Cost per unit","value":null,"formula":null},{"cell":"N9","label":"Direct total","value":3920400,"formula":"=(M9*K9)+(L9*J9)"},{"cell":"O9","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P9","label":"Loaded total","value":5292540,"formula":"=(1+O9)*N9"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K11","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G11<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G11,$I11)=0,TRUE,FALSE),$J11*K$2,0)"},{"year":2026,"value":0,"cell":"L11","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G11<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G11,$I11)=0,TRUE,FALSE),$J11*L$2,0)"},{"year":2027,"value":0,"cell":"M11","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G11<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G11,$I11)=0,TRUE,FALSE),$J11*M$2,0)"},{"year":2028,"value":0,"cell":"N11","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G11<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G11,$I11)=0,TRUE,FALSE),$J11*N$2,0)"},{"year":2029,"value":6165288.411182109,"cell":"O11","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G11<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G11,$I11)=0,TRUE,FALSE),$J11*O$2,0)"},{"year":2030,"value":0,"cell":"P11","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G11<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G11,$I11)=0,TRUE,FALSE),$J11*P$2,0)"},{"year":2031,"value":0,"cell":"Q11","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G11<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G11,$I11)=0,TRUE,FALSE),$J11*Q$2,0)"},{"year":2032,"value":0,"cell":"R11","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G11<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G11,$I11)=0,TRUE,FALSE),$J11*R$2,0)"},{"year":2033,"value":0,"cell":"S11","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G11<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G11,$I11)=0,TRUE,FALSE),$J11*S$2,0)"},{"year":2034,"value":0,"cell":"T11","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G11<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G11,$I11)=0,TRUE,FALSE),$J11*T$2,0)"},{"year":2035,"value":0,"cell":"U11","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G11<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G11,$I11)=0,TRUE,FALSE),$J11*U$2,0)"},{"year":2036,"value":0,"cell":"V11","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G11<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G11,$I11)=0,TRUE,FALSE),$J11*V$2,0)"},{"year":2037,"value":0,"cell":"W11","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G11<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G11,$I11)=0,TRUE,FALSE),$J11*W$2,0)"},{"year":2038,"value":0,"cell":"X11","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G11<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G11,$I11)=0,TRUE,FALSE),$J11*X$2,0)"},{"year":2039,"value":0,"cell":"Y11","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G11<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G11,$I11)=0,TRUE,FALSE),$J11*Y$2,0)"},{"year":2040,"value":0,"cell":"Z11","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G11<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G11,$I11)=0,TRUE,FALSE),$J11*Z$2,0)"},{"year":2041,"value":0,"cell":"AA11","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G11<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G11,$I11)=0,TRUE,FALSE),$J11*AA$2,0)"},{"year":2042,"value":0,"cell":"AB11","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G11<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G11,$I11)=0,TRUE,FALSE),$J11*AB$2,0)"},{"year":2043,"value":0,"cell":"AC11","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G11<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G11,$I11)=0,TRUE,FALSE),$J11*AC$2,0)"},{"year":2044,"value":9605318.458568025,"cell":"AD11","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G11<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G11,$I11)=0,TRUE,FALSE),$J11*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-010","category":"architecture","group":"Architecture & Interiors","item":"Restrooms/Family Area Restrooms","location":"Service Level","label":"Refresh","scope":"Restroom finishes, fixtures, and accessories upgrades","grade":"High","grade_type":"Priority","base":866025,"total":2361581.9014577465,"sheet":"Costs","row":10,"base_cell":"P10","schedule_sheet":"Cap Ex-20 Years","schedule_row":12,"total_cell":"AE12","first_year":2026,"frequency":15,"cost_tab_first_year":2026,"cost_tab_frequency":15,"schedule_base":866025,"schedule_base_formula":"=Costs!P10","cells":[{"cell":"J10","label":"Area / length","value":1283,"formula":"=736+547"},{"cell":"K10","label":"Units","value":null,"formula":null},{"cell":"L10","label":"Cost per area / length","value":500,"formula":null},{"cell":"M10","label":"Cost per unit","value":null,"formula":null},{"cell":"N10","label":"Direct total","value":641500,"formula":"=(M10*K10)+(L10*J10)"},{"cell":"O10","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P10","label":"Loaded total","value":866025,"formula":"=(1+O10)*N10"}],"notes":[{"cell":"F10","text":"Includes ceilings and refinishing sealed concrete"}],"annual":[{"year":2025,"value":0,"cell":"K12","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G12<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G12,$I12)=0,TRUE,FALSE),$J12*K$2,0)"},{"year":2026,"value":923225.9512499999,"cell":"L12","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G12<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G12,$I12)=0,TRUE,FALSE),$J12*L$2,0)"},{"year":2027,"value":0,"cell":"M12","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G12<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G12,$I12)=0,TRUE,FALSE),$J12*M$2,0)"},{"year":2028,"value":0,"cell":"N12","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G12<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G12,$I12)=0,TRUE,FALSE),$J12*N$2,0)"},{"year":2029,"value":0,"cell":"O12","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G12<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G12,$I12)=0,TRUE,FALSE),$J12*O$2,0)"},{"year":2030,"value":0,"cell":"P12","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G12<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G12,$I12)=0,TRUE,FALSE),$J12*P$2,0)"},{"year":2031,"value":0,"cell":"Q12","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G12<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G12,$I12)=0,TRUE,FALSE),$J12*Q$2,0)"},{"year":2032,"value":0,"cell":"R12","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G12<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G12,$I12)=0,TRUE,FALSE),$J12*R$2,0)"},{"year":2033,"value":0,"cell":"S12","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G12<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G12,$I12)=0,TRUE,FALSE),$J12*S$2,0)"},{"year":2034,"value":0,"cell":"T12","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G12<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G12,$I12)=0,TRUE,FALSE),$J12*T$2,0)"},{"year":2035,"value":0,"cell":"U12","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G12<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G12,$I12)=0,TRUE,FALSE),$J12*U$2,0)"},{"year":2036,"value":0,"cell":"V12","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G12<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G12,$I12)=0,TRUE,FALSE),$J12*V$2,0)"},{"year":2037,"value":0,"cell":"W12","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G12<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G12,$I12)=0,TRUE,FALSE),$J12*W$2,0)"},{"year":2038,"value":0,"cell":"X12","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G12<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G12,$I12)=0,TRUE,FALSE),$J12*X$2,0)"},{"year":2039,"value":0,"cell":"Y12","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G12<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G12,$I12)=0,TRUE,FALSE),$J12*Y$2,0)"},{"year":2040,"value":0,"cell":"Z12","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G12<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G12,$I12)=0,TRUE,FALSE),$J12*Z$2,0)"},{"year":2041,"value":1438355.9502077464,"cell":"AA12","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G12<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G12,$I12)=0,TRUE,FALSE),$J12*AA$2,0)"},{"year":2042,"value":0,"cell":"AB12","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G12<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G12,$I12)=0,TRUE,FALSE),$J12*AB$2,0)"},{"year":2043,"value":0,"cell":"AC12","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G12<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G12,$I12)=0,TRUE,FALSE),$J12*AC$2,0)"},{"year":2044,"value":0,"cell":"AD12","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G12<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G12,$I12)=0,TRUE,FALSE),$J12*AD$2,0)"}],"issues":[],"report":{"page":31,"specific":true,"explanation":"The all-areas restroom recommendation discusses refreshing finishes; this passage does not itemize this row’s cost."}},{"id":"costs-011","category":"architecture","group":"Architecture & Interiors","item":"Star Rooms","location":"Service Level","label":"Refresh","scope":"Interior Finishes, paint & flooring","grade":"High","grade_type":"Priority","base":272538,"total":680999.4371325815,"sheet":"Costs","row":11,"base_cell":"P11","schedule_sheet":"Cap Ex-20 Years","schedule_row":13,"total_cell":"AE13","first_year":2026,"frequency":10,"cost_tab_first_year":2026,"cost_tab_frequency":10,"schedule_base":272538,"schedule_base_formula":"=Costs!P11","cells":[{"cell":"J11","label":"Area / length","value":2884,"formula":"=2884"},{"cell":"K11","label":"Units","value":null,"formula":null},{"cell":"L11","label":"Cost per area / length","value":70,"formula":null},{"cell":"M11","label":"Cost per unit","value":null,"formula":null},{"cell":"N11","label":"Direct total","value":201880,"formula":"=(M11*K11)+(L11*J11)"},{"cell":"O11","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P11","label":"Loaded total","value":272538,"formula":"=(1+O11)*N11"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K13","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G13<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G13,$I13)=0,TRUE,FALSE),$J13*K$2,0)"},{"year":2026,"value":290539.1349,"cell":"L13","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G13<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G13,$I13)=0,TRUE,FALSE),$J13*L$2,0)"},{"year":2027,"value":0,"cell":"M13","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G13<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G13,$I13)=0,TRUE,FALSE),$J13*M$2,0)"},{"year":2028,"value":0,"cell":"N13","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G13<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G13,$I13)=0,TRUE,FALSE),$J13*N$2,0)"},{"year":2029,"value":0,"cell":"O13","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G13<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G13,$I13)=0,TRUE,FALSE),$J13*O$2,0)"},{"year":2030,"value":0,"cell":"P13","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G13<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G13,$I13)=0,TRUE,FALSE),$J13*P$2,0)"},{"year":2031,"value":0,"cell":"Q13","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G13<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G13,$I13)=0,TRUE,FALSE),$J13*Q$2,0)"},{"year":2032,"value":0,"cell":"R13","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G13<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G13,$I13)=0,TRUE,FALSE),$J13*R$2,0)"},{"year":2033,"value":0,"cell":"S13","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G13<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G13,$I13)=0,TRUE,FALSE),$J13*S$2,0)"},{"year":2034,"value":0,"cell":"T13","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G13<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G13,$I13)=0,TRUE,FALSE),$J13*T$2,0)"},{"year":2035,"value":0,"cell":"U13","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G13<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G13,$I13)=0,TRUE,FALSE),$J13*U$2,0)"},{"year":2036,"value":390460.3022325815,"cell":"V13","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G13<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G13,$I13)=0,TRUE,FALSE),$J13*V$2,0)"},{"year":2037,"value":0,"cell":"W13","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G13<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G13,$I13)=0,TRUE,FALSE),$J13*W$2,0)"},{"year":2038,"value":0,"cell":"X13","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G13<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G13,$I13)=0,TRUE,FALSE),$J13*X$2,0)"},{"year":2039,"value":0,"cell":"Y13","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G13<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G13,$I13)=0,TRUE,FALSE),$J13*Y$2,0)"},{"year":2040,"value":0,"cell":"Z13","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G13<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G13,$I13)=0,TRUE,FALSE),$J13*Z$2,0)"},{"year":2041,"value":0,"cell":"AA13","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G13<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G13,$I13)=0,TRUE,FALSE),$J13*AA$2,0)"},{"year":2042,"value":0,"cell":"AB13","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G13<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G13,$I13)=0,TRUE,FALSE),$J13*AB$2,0)"},{"year":2043,"value":0,"cell":"AC13","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G13<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G13,$I13)=0,TRUE,FALSE),$J13*AC$2,0)"},{"year":2044,"value":0,"cell":"AD13","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G13<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G13,$I13)=0,TRUE,FALSE),$J13*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-012","category":"architecture","group":"Architecture & Interiors","item":"Star Rooms - Room F","location":"Service Level","label":"Renovation","scope":"Interior Finishes and fixtures, ceiling, paint, flooring, Lighting","grade":"High","grade_type":"Priority","base":44415,"total":110981.18427611419,"sheet":"Costs","row":12,"base_cell":"P12","schedule_sheet":"Cap Ex-20 Years","schedule_row":14,"total_cell":"AE14","first_year":2026,"frequency":10,"cost_tab_first_year":2026,"cost_tab_frequency":10,"schedule_base":44415,"schedule_base_formula":"=Costs!P12","cells":[{"cell":"J12","label":"Area / length","value":470,"formula":null},{"cell":"K12","label":"Units","value":null,"formula":null},{"cell":"L12","label":"Cost per area / length","value":70,"formula":null},{"cell":"M12","label":"Cost per unit","value":null,"formula":null},{"cell":"N12","label":"Direct total","value":32900,"formula":"=(M12*K12)+(L12*J12)"},{"cell":"O12","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P12","label":"Loaded total","value":44415,"formula":"=(1+O12)*N12"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K14","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G14<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G14,$I14)=0,TRUE,FALSE),$J14*K$2,0)"},{"year":2026,"value":47348.61075,"cell":"L14","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G14<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G14,$I14)=0,TRUE,FALSE),$J14*L$2,0)"},{"year":2027,"value":0,"cell":"M14","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G14<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G14,$I14)=0,TRUE,FALSE),$J14*M$2,0)"},{"year":2028,"value":0,"cell":"N14","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G14<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G14,$I14)=0,TRUE,FALSE),$J14*N$2,0)"},{"year":2029,"value":0,"cell":"O14","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G14<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G14,$I14)=0,TRUE,FALSE),$J14*O$2,0)"},{"year":2030,"value":0,"cell":"P14","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G14<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G14,$I14)=0,TRUE,FALSE),$J14*P$2,0)"},{"year":2031,"value":0,"cell":"Q14","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G14<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G14,$I14)=0,TRUE,FALSE),$J14*Q$2,0)"},{"year":2032,"value":0,"cell":"R14","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G14<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G14,$I14)=0,TRUE,FALSE),$J14*R$2,0)"},{"year":2033,"value":0,"cell":"S14","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G14<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G14,$I14)=0,TRUE,FALSE),$J14*S$2,0)"},{"year":2034,"value":0,"cell":"T14","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G14<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G14,$I14)=0,TRUE,FALSE),$J14*T$2,0)"},{"year":2035,"value":0,"cell":"U14","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G14<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G14,$I14)=0,TRUE,FALSE),$J14*U$2,0)"},{"year":2036,"value":63632.57352611418,"cell":"V14","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G14<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G14,$I14)=0,TRUE,FALSE),$J14*V$2,0)"},{"year":2037,"value":0,"cell":"W14","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G14<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G14,$I14)=0,TRUE,FALSE),$J14*W$2,0)"},{"year":2038,"value":0,"cell":"X14","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G14<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G14,$I14)=0,TRUE,FALSE),$J14*X$2,0)"},{"year":2039,"value":0,"cell":"Y14","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G14<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G14,$I14)=0,TRUE,FALSE),$J14*Y$2,0)"},{"year":2040,"value":0,"cell":"Z14","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G14<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G14,$I14)=0,TRUE,FALSE),$J14*Z$2,0)"},{"year":2041,"value":0,"cell":"AA14","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G14<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G14,$I14)=0,TRUE,FALSE),$J14*AA$2,0)"},{"year":2042,"value":0,"cell":"AB14","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G14<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G14,$I14)=0,TRUE,FALSE),$J14*AB$2,0)"},{"year":2043,"value":0,"cell":"AC14","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G14<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G14,$I14)=0,TRUE,FALSE),$J14*AC$2,0)"},{"year":2044,"value":0,"cell":"AD14","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G14<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G14,$I14)=0,TRUE,FALSE),$J14*AD$2,0)"}],"issues":[],"report":{"page":30,"specific":true,"explanation":"The report recommends refreshing Star Room F in the near term."}},{"id":"costs-013","category":"architecture","group":"Architecture & Interiors","item":"Service Tunnel","location":"Service Level","label":"Repairs/ Refresh","scope":"Patch, repair, and paint masonry walls","grade":"Medium","grade_type":"Priority","base":67500,"total":397963.1920796849,"sheet":"Costs","row":13,"base_cell":"P13","schedule_sheet":"Cap Ex-20 Years","schedule_row":15,"total_cell":"AE15","first_year":2029,"frequency":5,"cost_tab_first_year":2029,"cost_tab_frequency":5,"schedule_base":67500,"schedule_base_formula":"=Costs!P13","cells":[{"cell":"J13","label":"Area / length","value":null,"formula":null},{"cell":"K13","label":"Units","value":1,"formula":null},{"cell":"L13","label":"Cost per area / length","value":null,"formula":null},{"cell":"M13","label":"Cost per unit","value":50000,"formula":null},{"cell":"N13","label":"Direct total","value":50000,"formula":"=(M13*K13)+(L13*J13)"},{"cell":"O13","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P13","label":"Loaded total","value":67500,"formula":"=(1+O13)*N13"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K15","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G15<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G15,$I15)=0,TRUE,FALSE),$J15*K$2,0)"},{"year":2026,"value":0,"cell":"L15","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G15<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G15,$I15)=0,TRUE,FALSE),$J15*L$2,0)"},{"year":2027,"value":0,"cell":"M15","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G15<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G15,$I15)=0,TRUE,FALSE),$J15*M$2,0)"},{"year":2028,"value":0,"cell":"N15","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G15<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G15,$I15)=0,TRUE,FALSE),$J15*N$2,0)"},{"year":2029,"value":78630.85923862501,"cell":"O15","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G15<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G15,$I15)=0,TRUE,FALSE),$J15*O$2,0)"},{"year":2030,"value":0,"cell":"P15","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G15<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G15,$I15)=0,TRUE,FALSE),$J15*P$2,0)"},{"year":2031,"value":0,"cell":"Q15","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G15<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G15,$I15)=0,TRUE,FALSE),$J15*Q$2,0)"},{"year":2032,"value":0,"cell":"R15","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G15<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G15,$I15)=0,TRUE,FALSE),$J15*R$2,0)"},{"year":2033,"value":0,"cell":"S15","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G15<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G15,$I15)=0,TRUE,FALSE),$J15*S$2,0)"},{"year":2034,"value":91154.71655527061,"cell":"T15","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G15<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G15,$I15)=0,TRUE,FALSE),$J15*T$2,0)"},{"year":2035,"value":0,"cell":"U15","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G15<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G15,$I15)=0,TRUE,FALSE),$J15*U$2,0)"},{"year":2036,"value":0,"cell":"V15","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G15<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G15,$I15)=0,TRUE,FALSE),$J15*V$2,0)"},{"year":2037,"value":0,"cell":"W15","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G15<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G15,$I15)=0,TRUE,FALSE),$J15*W$2,0)"},{"year":2038,"value":0,"cell":"X15","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G15<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G15,$I15)=0,TRUE,FALSE),$J15*X$2,0)"},{"year":2039,"value":105673.29965269023,"cell":"Y15","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G15<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G15,$I15)=0,TRUE,FALSE),$J15*Y$2,0)"},{"year":2040,"value":0,"cell":"Z15","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G15<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G15,$I15)=0,TRUE,FALSE),$J15*Z$2,0)"},{"year":2041,"value":0,"cell":"AA15","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G15<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G15,$I15)=0,TRUE,FALSE),$J15*AA$2,0)"},{"year":2042,"value":0,"cell":"AB15","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G15<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G15,$I15)=0,TRUE,FALSE),$J15*AB$2,0)"},{"year":2043,"value":0,"cell":"AC15","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G15<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G15,$I15)=0,TRUE,FALSE),$J15*AC$2,0)"},{"year":2044,"value":122504.31663309899,"cell":"AD15","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G15<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G15,$I15)=0,TRUE,FALSE),$J15*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-014","category":"architecture","group":"Architecture & Interiors","item":"Courtside Club","location":"Service Level","label":"Refresh","scope":"Amenity space Interior finish renovation","grade":"Medium","grade_type":"Priority","base":6959587.5,"total":19002680.302489057,"sheet":"Costs","row":14,"base_cell":"P14","schedule_sheet":"Cap Ex-20 Years","schedule_row":16,"total_cell":"AE16","first_year":2029,"frequency":10,"cost_tab_first_year":2029,"cost_tab_frequency":10,"schedule_base":6959587.5,"schedule_base_formula":"=Costs!P14","cells":[{"cell":"J14","label":"Area / length","value":6065,"formula":null},{"cell":"K14","label":"Units","value":null,"formula":null},{"cell":"L14","label":"Cost per area / length","value":850,"formula":null},{"cell":"M14","label":"Cost per unit","value":null,"formula":null},{"cell":"N14","label":"Direct total","value":5155250,"formula":"=(M14*K14)+(L14*J14)"},{"cell":"O14","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P14","label":"Loaded total","value":6959587.5,"formula":"=(1+O14)*N14"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K16","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G16<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G16,$I16)=0,TRUE,FALSE),$J16*K$2,0)"},{"year":2026,"value":0,"cell":"L16","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G16<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G16,$I16)=0,TRUE,FALSE),$J16*L$2,0)"},{"year":2027,"value":0,"cell":"M16","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G16<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G16,$I16)=0,TRUE,FALSE),$J16*M$2,0)"},{"year":2028,"value":0,"cell":"N16","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G16<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G16,$I16)=0,TRUE,FALSE),$J16*N$2,0)"},{"year":2029,"value":8107234.741798431,"cell":"O16","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G16<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G16,$I16)=0,TRUE,FALSE),$J16*O$2,0)"},{"year":2030,"value":0,"cell":"P16","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G16<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G16,$I16)=0,TRUE,FALSE),$J16*P$2,0)"},{"year":2031,"value":0,"cell":"Q16","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G16<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G16,$I16)=0,TRUE,FALSE),$J16*Q$2,0)"},{"year":2032,"value":0,"cell":"R16","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G16<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G16,$I16)=0,TRUE,FALSE),$J16*R$2,0)"},{"year":2033,"value":0,"cell":"S16","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G16<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G16,$I16)=0,TRUE,FALSE),$J16*S$2,0)"},{"year":2034,"value":0,"cell":"T16","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G16<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G16,$I16)=0,TRUE,FALSE),$J16*T$2,0)"},{"year":2035,"value":0,"cell":"U16","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G16<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G16,$I16)=0,TRUE,FALSE),$J16*U$2,0)"},{"year":2036,"value":0,"cell":"V16","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G16<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G16,$I16)=0,TRUE,FALSE),$J16*V$2,0)"},{"year":2037,"value":0,"cell":"W16","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G16<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G16,$I16)=0,TRUE,FALSE),$J16*W$2,0)"},{"year":2038,"value":0,"cell":"X16","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G16<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G16,$I16)=0,TRUE,FALSE),$J16*X$2,0)"},{"year":2039,"value":10895445.560690627,"cell":"Y16","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G16<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G16,$I16)=0,TRUE,FALSE),$J16*Y$2,0)"},{"year":2040,"value":0,"cell":"Z16","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G16<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G16,$I16)=0,TRUE,FALSE),$J16*Z$2,0)"},{"year":2041,"value":0,"cell":"AA16","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G16<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G16,$I16)=0,TRUE,FALSE),$J16*AA$2,0)"},{"year":2042,"value":0,"cell":"AB16","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G16<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G16,$I16)=0,TRUE,FALSE),$J16*AB$2,0)"},{"year":2043,"value":0,"cell":"AC16","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G16<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G16,$I16)=0,TRUE,FALSE),$J16*AC$2,0)"},{"year":2044,"value":0,"cell":"AD16","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G16<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G16,$I16)=0,TRUE,FALSE),$J16*AD$2,0)"}],"issues":[],"report":{"page":30,"specific":true,"explanation":"The report describes re-envisioning the premium Courtside Club with flexibility of use."}},{"id":"costs-015","category":"architecture","group":"Architecture & Interiors","item":"Doors and Hardware","location":"Service Level","label":"Replacement","scope":"Doors and Hardware","grade":"Medium","grade_type":"Priority","base":1215000,"total":3620433.165691032,"sheet":"Costs","row":15,"base_cell":"P15","schedule_sheet":"Cap Ex-20 Years","schedule_row":17,"total_cell":"AE17","first_year":2029,"frequency":15,"cost_tab_first_year":2029,"cost_tab_frequency":15,"schedule_base":1215000,"schedule_base_formula":"=Costs!P15","cells":[{"cell":"J15","label":"Area / length","value":null,"formula":null},{"cell":"K15","label":"Units","value":225,"formula":null},{"cell":"L15","label":"Cost per area / length","value":null,"formula":null},{"cell":"M15","label":"Cost per unit","value":4000,"formula":null},{"cell":"N15","label":"Direct total","value":900000,"formula":"=(M15*K15)+(L15*J15)"},{"cell":"O15","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P15","label":"Loaded total","value":1215000,"formula":"=(1+O15)*N15"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K17","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G17<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G17,$I17)=0,TRUE,FALSE),$J17*K$2,0)"},{"year":2026,"value":0,"cell":"L17","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G17<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G17,$I17)=0,TRUE,FALSE),$J17*L$2,0)"},{"year":2027,"value":0,"cell":"M17","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G17<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G17,$I17)=0,TRUE,FALSE),$J17*M$2,0)"},{"year":2028,"value":0,"cell":"N17","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G17<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G17,$I17)=0,TRUE,FALSE),$J17*N$2,0)"},{"year":2029,"value":1415355.46629525,"cell":"O17","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G17<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G17,$I17)=0,TRUE,FALSE),$J17*O$2,0)"},{"year":2030,"value":0,"cell":"P17","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G17<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G17,$I17)=0,TRUE,FALSE),$J17*P$2,0)"},{"year":2031,"value":0,"cell":"Q17","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G17<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G17,$I17)=0,TRUE,FALSE),$J17*Q$2,0)"},{"year":2032,"value":0,"cell":"R17","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G17<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G17,$I17)=0,TRUE,FALSE),$J17*R$2,0)"},{"year":2033,"value":0,"cell":"S17","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G17<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G17,$I17)=0,TRUE,FALSE),$J17*S$2,0)"},{"year":2034,"value":0,"cell":"T17","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G17<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G17,$I17)=0,TRUE,FALSE),$J17*T$2,0)"},{"year":2035,"value":0,"cell":"U17","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G17<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G17,$I17)=0,TRUE,FALSE),$J17*U$2,0)"},{"year":2036,"value":0,"cell":"V17","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G17<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G17,$I17)=0,TRUE,FALSE),$J17*V$2,0)"},{"year":2037,"value":0,"cell":"W17","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G17<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G17,$I17)=0,TRUE,FALSE),$J17*W$2,0)"},{"year":2038,"value":0,"cell":"X17","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G17<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G17,$I17)=0,TRUE,FALSE),$J17*X$2,0)"},{"year":2039,"value":0,"cell":"Y17","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G17<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G17,$I17)=0,TRUE,FALSE),$J17*Y$2,0)"},{"year":2040,"value":0,"cell":"Z17","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G17<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G17,$I17)=0,TRUE,FALSE),$J17*Z$2,0)"},{"year":2041,"value":0,"cell":"AA17","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G17<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G17,$I17)=0,TRUE,FALSE),$J17*AA$2,0)"},{"year":2042,"value":0,"cell":"AB17","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G17<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G17,$I17)=0,TRUE,FALSE),$J17*AB$2,0)"},{"year":2043,"value":0,"cell":"AC17","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G17<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G17,$I17)=0,TRUE,FALSE),$J17*AC$2,0)"},{"year":2044,"value":2205077.699395782,"cell":"AD17","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G17<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G17,$I17)=0,TRUE,FALSE),$J17*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-016","category":"architecture","group":"Architecture & Interiors","item":"Loading Dock","location":"Service Level","label":"Replacement","scope":"Dock Equipment Upgrade","grade":"Medium","grade_type":"Priority","base":20250,"total":60340.5527615172,"sheet":"Costs","row":16,"base_cell":"P16","schedule_sheet":"Cap Ex-20 Years","schedule_row":18,"total_cell":"AE18","first_year":2029,"frequency":15,"cost_tab_first_year":2029,"cost_tab_frequency":15,"schedule_base":20250,"schedule_base_formula":"=Costs!P16","cells":[{"cell":"J16","label":"Area / length","value":null,"formula":null},{"cell":"K16","label":"Units","value":1,"formula":null},{"cell":"L16","label":"Cost per area / length","value":null,"formula":null},{"cell":"M16","label":"Cost per unit","value":15000,"formula":null},{"cell":"N16","label":"Direct total","value":15000,"formula":"=(M16*K16)+(L16*J16)"},{"cell":"O16","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P16","label":"Loaded total","value":20250,"formula":"=(1+O16)*N16"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K18","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G18<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G18,$I18)=0,TRUE,FALSE),$J18*K$2,0)"},{"year":2026,"value":0,"cell":"L18","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G18<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G18,$I18)=0,TRUE,FALSE),$J18*L$2,0)"},{"year":2027,"value":0,"cell":"M18","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G18<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G18,$I18)=0,TRUE,FALSE),$J18*M$2,0)"},{"year":2028,"value":0,"cell":"N18","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G18<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G18,$I18)=0,TRUE,FALSE),$J18*N$2,0)"},{"year":2029,"value":23589.2577715875,"cell":"O18","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G18<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G18,$I18)=0,TRUE,FALSE),$J18*O$2,0)"},{"year":2030,"value":0,"cell":"P18","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G18<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G18,$I18)=0,TRUE,FALSE),$J18*P$2,0)"},{"year":2031,"value":0,"cell":"Q18","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G18<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G18,$I18)=0,TRUE,FALSE),$J18*Q$2,0)"},{"year":2032,"value":0,"cell":"R18","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G18<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G18,$I18)=0,TRUE,FALSE),$J18*R$2,0)"},{"year":2033,"value":0,"cell":"S18","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G18<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G18,$I18)=0,TRUE,FALSE),$J18*S$2,0)"},{"year":2034,"value":0,"cell":"T18","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G18<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G18,$I18)=0,TRUE,FALSE),$J18*T$2,0)"},{"year":2035,"value":0,"cell":"U18","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G18<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G18,$I18)=0,TRUE,FALSE),$J18*U$2,0)"},{"year":2036,"value":0,"cell":"V18","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G18<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G18,$I18)=0,TRUE,FALSE),$J18*V$2,0)"},{"year":2037,"value":0,"cell":"W18","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G18<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G18,$I18)=0,TRUE,FALSE),$J18*W$2,0)"},{"year":2038,"value":0,"cell":"X18","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G18<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G18,$I18)=0,TRUE,FALSE),$J18*X$2,0)"},{"year":2039,"value":0,"cell":"Y18","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G18<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G18,$I18)=0,TRUE,FALSE),$J18*Y$2,0)"},{"year":2040,"value":0,"cell":"Z18","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G18<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G18,$I18)=0,TRUE,FALSE),$J18*Z$2,0)"},{"year":2041,"value":0,"cell":"AA18","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G18<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G18,$I18)=0,TRUE,FALSE),$J18*AA$2,0)"},{"year":2042,"value":0,"cell":"AB18","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G18<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G18,$I18)=0,TRUE,FALSE),$J18*AB$2,0)"},{"year":2043,"value":0,"cell":"AC18","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G18<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G18,$I18)=0,TRUE,FALSE),$J18*AC$2,0)"},{"year":2044,"value":36751.2949899297,"cell":"AD18","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G18<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G18,$I18)=0,TRUE,FALSE),$J18*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-017","category":"architecture","group":"Architecture & Interiors","item":"Loading Dock","location":"Service Level","label":"Repairs","scope":"Wall and Ceiling Repairs","grade":"Medium","grade_type":"Priority","base":67500,"total":184304.15889131522,"sheet":"Costs","row":17,"base_cell":"P17","schedule_sheet":"Cap Ex-20 Years","schedule_row":19,"total_cell":"AE19","first_year":2029,"frequency":10,"cost_tab_first_year":2029,"cost_tab_frequency":10,"schedule_base":67500,"schedule_base_formula":"=Costs!P17","cells":[{"cell":"J17","label":"Area / length","value":null,"formula":null},{"cell":"K17","label":"Units","value":1,"formula":null},{"cell":"L17","label":"Cost per area / length","value":null,"formula":null},{"cell":"M17","label":"Cost per unit","value":50000,"formula":null},{"cell":"N17","label":"Direct total","value":50000,"formula":"=(M17*K17)+(L17*J17)"},{"cell":"O17","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P17","label":"Loaded total","value":67500,"formula":"=(1+O17)*N17"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K19","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G19<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G19,$I19)=0,TRUE,FALSE),$J19*K$2,0)"},{"year":2026,"value":0,"cell":"L19","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G19<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G19,$I19)=0,TRUE,FALSE),$J19*L$2,0)"},{"year":2027,"value":0,"cell":"M19","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G19<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G19,$I19)=0,TRUE,FALSE),$J19*M$2,0)"},{"year":2028,"value":0,"cell":"N19","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G19<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G19,$I19)=0,TRUE,FALSE),$J19*N$2,0)"},{"year":2029,"value":78630.85923862501,"cell":"O19","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G19<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G19,$I19)=0,TRUE,FALSE),$J19*O$2,0)"},{"year":2030,"value":0,"cell":"P19","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G19<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G19,$I19)=0,TRUE,FALSE),$J19*P$2,0)"},{"year":2031,"value":0,"cell":"Q19","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G19<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G19,$I19)=0,TRUE,FALSE),$J19*Q$2,0)"},{"year":2032,"value":0,"cell":"R19","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G19<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G19,$I19)=0,TRUE,FALSE),$J19*R$2,0)"},{"year":2033,"value":0,"cell":"S19","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G19<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G19,$I19)=0,TRUE,FALSE),$J19*S$2,0)"},{"year":2034,"value":0,"cell":"T19","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G19<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G19,$I19)=0,TRUE,FALSE),$J19*T$2,0)"},{"year":2035,"value":0,"cell":"U19","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G19<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G19,$I19)=0,TRUE,FALSE),$J19*U$2,0)"},{"year":2036,"value":0,"cell":"V19","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G19<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G19,$I19)=0,TRUE,FALSE),$J19*V$2,0)"},{"year":2037,"value":0,"cell":"W19","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G19<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G19,$I19)=0,TRUE,FALSE),$J19*W$2,0)"},{"year":2038,"value":0,"cell":"X19","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G19<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G19,$I19)=0,TRUE,FALSE),$J19*X$2,0)"},{"year":2039,"value":105673.29965269023,"cell":"Y19","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G19<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G19,$I19)=0,TRUE,FALSE),$J19*Y$2,0)"},{"year":2040,"value":0,"cell":"Z19","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G19<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G19,$I19)=0,TRUE,FALSE),$J19*Z$2,0)"},{"year":2041,"value":0,"cell":"AA19","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G19<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G19,$I19)=0,TRUE,FALSE),$J19*AA$2,0)"},{"year":2042,"value":0,"cell":"AB19","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G19<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G19,$I19)=0,TRUE,FALSE),$J19*AB$2,0)"},{"year":2043,"value":0,"cell":"AC19","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G19<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G19,$I19)=0,TRUE,FALSE),$J19*AC$2,0)"},{"year":2044,"value":0,"cell":"AD19","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G19<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G19,$I19)=0,TRUE,FALSE),$J19*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-018","category":"architecture","group":"Architecture & Interiors","item":"Staff Locker and VIP Entrance","location":"Service Level","label":"Reconfiguration/ Renovation","scope":"Interior Renovation","grade":"Medium","grade_type":"Priority","base":2128275,"total":2479230.9917938462,"sheet":"Costs","row":18,"base_cell":"P18","schedule_sheet":"Cap Ex-20 Years","schedule_row":20,"total_cell":"AE20","first_year":2029,"frequency":20,"cost_tab_first_year":2029,"cost_tab_frequency":20,"schedule_base":2128275,"schedule_base_formula":"=Costs!P18","cells":[{"cell":"J18","label":"Area / length","value":3153,"formula":null},{"cell":"K18","label":"Units","value":null,"formula":null},{"cell":"L18","label":"Cost per area / length","value":500,"formula":null},{"cell":"M18","label":"Cost per unit","value":null,"formula":null},{"cell":"N18","label":"Direct total","value":1576500,"formula":"=(M18*K18)+(L18*J18)"},{"cell":"O18","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P18","label":"Loaded total","value":2128275,"formula":"=(1+O18)*N18"}],"notes":[{"cell":"F18","text":"Investigate relocation, reconfiguration, shared lobby, etc."}],"annual":[{"year":2025,"value":0,"cell":"K20","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G20<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G20,$I20)=0,TRUE,FALSE),$J20*K$2,0)"},{"year":2026,"value":0,"cell":"L20","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G20<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G20,$I20)=0,TRUE,FALSE),$J20*L$2,0)"},{"year":2027,"value":0,"cell":"M20","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G20<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G20,$I20)=0,TRUE,FALSE),$J20*M$2,0)"},{"year":2028,"value":0,"cell":"N20","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G20<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G20,$I20)=0,TRUE,FALSE),$J20*N$2,0)"},{"year":2029,"value":2479230.9917938462,"cell":"O20","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G20<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G20,$I20)=0,TRUE,FALSE),$J20*O$2,0)"},{"year":2030,"value":0,"cell":"P20","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G20<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G20,$I20)=0,TRUE,FALSE),$J20*P$2,0)"},{"year":2031,"value":0,"cell":"Q20","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G20<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G20,$I20)=0,TRUE,FALSE),$J20*Q$2,0)"},{"year":2032,"value":0,"cell":"R20","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G20<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G20,$I20)=0,TRUE,FALSE),$J20*R$2,0)"},{"year":2033,"value":0,"cell":"S20","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G20<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G20,$I20)=0,TRUE,FALSE),$J20*S$2,0)"},{"year":2034,"value":0,"cell":"T20","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G20<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G20,$I20)=0,TRUE,FALSE),$J20*T$2,0)"},{"year":2035,"value":0,"cell":"U20","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G20<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G20,$I20)=0,TRUE,FALSE),$J20*U$2,0)"},{"year":2036,"value":0,"cell":"V20","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G20<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G20,$I20)=0,TRUE,FALSE),$J20*V$2,0)"},{"year":2037,"value":0,"cell":"W20","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G20<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G20,$I20)=0,TRUE,FALSE),$J20*W$2,0)"},{"year":2038,"value":0,"cell":"X20","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G20<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G20,$I20)=0,TRUE,FALSE),$J20*X$2,0)"},{"year":2039,"value":0,"cell":"Y20","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G20<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G20,$I20)=0,TRUE,FALSE),$J20*Y$2,0)"},{"year":2040,"value":0,"cell":"Z20","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G20<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G20,$I20)=0,TRUE,FALSE),$J20*Z$2,0)"},{"year":2041,"value":0,"cell":"AA20","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G20<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G20,$I20)=0,TRUE,FALSE),$J20*AA$2,0)"},{"year":2042,"value":0,"cell":"AB20","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G20<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G20,$I20)=0,TRUE,FALSE),$J20*AB$2,0)"},{"year":2043,"value":0,"cell":"AC20","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G20<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G20,$I20)=0,TRUE,FALSE),$J20*AC$2,0)"},{"year":2044,"value":0,"cell":"AD20","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G20<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G20,$I20)=0,TRUE,FALSE),$J20*AD$2,0)"}],"issues":[],"report":{"page":30,"specific":true,"explanation":"The report recommends studying the shared staff and VIP entrance in light of premium-space demand."}},{"id":"costs-019","category":"architecture","group":"Architecture & Interiors","item":"Staff Locker","location":"Service Level","label":"Refresh","scope":"Paint and Ceilings","grade":"Medium","grade_type":"Priority","base":167487.75,"total":457313.90945702046,"sheet":"Costs","row":19,"base_cell":"P19","schedule_sheet":"Cap Ex-20 Years","schedule_row":21,"total_cell":"AE21","first_year":2029,"frequency":10,"cost_tab_first_year":2029,"cost_tab_frequency":10,"schedule_base":167487.75,"schedule_base_formula":"=Costs!P19","cells":[{"cell":"J19","label":"Area / length","value":2757,"formula":null},{"cell":"K19","label":"Units","value":null,"formula":null},{"cell":"L19","label":"Cost per area / length","value":45,"formula":null},{"cell":"M19","label":"Cost per unit","value":null,"formula":null},{"cell":"N19","label":"Direct total","value":124065,"formula":"=(M19*K19)+(L19*J19)"},{"cell":"O19","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P19","label":"Loaded total","value":167487.75,"formula":"=(1+O19)*N19"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K21","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G21<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G21,$I21)=0,TRUE,FALSE),$J21*K$2,0)"},{"year":2026,"value":0,"cell":"L21","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G21<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G21,$I21)=0,TRUE,FALSE),$J21*L$2,0)"},{"year":2027,"value":0,"cell":"M21","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G21<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G21,$I21)=0,TRUE,FALSE),$J21*M$2,0)"},{"year":2028,"value":0,"cell":"N21","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G21<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G21,$I21)=0,TRUE,FALSE),$J21*N$2,0)"},{"year":2029,"value":195106.7510288002,"cell":"O21","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G21<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G21,$I21)=0,TRUE,FALSE),$J21*O$2,0)"},{"year":2030,"value":0,"cell":"P21","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G21<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G21,$I21)=0,TRUE,FALSE),$J21*P$2,0)"},{"year":2031,"value":0,"cell":"Q21","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G21<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G21,$I21)=0,TRUE,FALSE),$J21*Q$2,0)"},{"year":2032,"value":0,"cell":"R21","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G21<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G21,$I21)=0,TRUE,FALSE),$J21*R$2,0)"},{"year":2033,"value":0,"cell":"S21","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G21<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G21,$I21)=0,TRUE,FALSE),$J21*S$2,0)"},{"year":2034,"value":0,"cell":"T21","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G21<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G21,$I21)=0,TRUE,FALSE),$J21*T$2,0)"},{"year":2035,"value":0,"cell":"U21","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G21<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G21,$I21)=0,TRUE,FALSE),$J21*U$2,0)"},{"year":2036,"value":0,"cell":"V21","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G21<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G21,$I21)=0,TRUE,FALSE),$J21*V$2,0)"},{"year":2037,"value":0,"cell":"W21","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G21<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G21,$I21)=0,TRUE,FALSE),$J21*W$2,0)"},{"year":2038,"value":0,"cell":"X21","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G21<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G21,$I21)=0,TRUE,FALSE),$J21*X$2,0)"},{"year":2039,"value":262207.15842822025,"cell":"Y21","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G21<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G21,$I21)=0,TRUE,FALSE),$J21*Y$2,0)"},{"year":2040,"value":0,"cell":"Z21","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G21<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G21,$I21)=0,TRUE,FALSE),$J21*Z$2,0)"},{"year":2041,"value":0,"cell":"AA21","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G21<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G21,$I21)=0,TRUE,FALSE),$J21*AA$2,0)"},{"year":2042,"value":0,"cell":"AB21","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G21<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G21,$I21)=0,TRUE,FALSE),$J21*AB$2,0)"},{"year":2043,"value":0,"cell":"AC21","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G21<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G21,$I21)=0,TRUE,FALSE),$J21*AC$2,0)"},{"year":2044,"value":0,"cell":"AD21","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G21<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G21,$I21)=0,TRUE,FALSE),$J21*AD$2,0)"}],"issues":[],"report":{"page":30,"specific":true,"explanation":"The staff locker-room discussion describes finish renewal and reconsidering the locker configuration."}},{"id":"costs-020","category":"architecture","group":"Architecture & Interiors","item":"Staff Locker","location":"Service Level","label":"Replacement","scope":"Shower and Restroom accessories","grade":"Medium","grade_type":"Priority","base":18609.75,"total":50812.656606335615,"sheet":"Costs","row":20,"base_cell":"P20","schedule_sheet":"Cap Ex-20 Years","schedule_row":22,"total_cell":"AE22","first_year":2029,"frequency":10,"cost_tab_first_year":2029,"cost_tab_frequency":10,"schedule_base":18609.75,"schedule_base_formula":"=Costs!P20","cells":[{"cell":"J20","label":"Area / length","value":2757,"formula":null},{"cell":"K20","label":"Units","value":null,"formula":null},{"cell":"L20","label":"Cost per area / length","value":5,"formula":null},{"cell":"M20","label":"Cost per unit","value":null,"formula":null},{"cell":"N20","label":"Direct total","value":13785,"formula":"=(M20*K20)+(L20*J20)"},{"cell":"O20","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P20","label":"Loaded total","value":18609.75,"formula":"=(1+O20)*N20"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K22","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G22<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G22,$I22)=0,TRUE,FALSE),$J22*K$2,0)"},{"year":2026,"value":0,"cell":"L22","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G22<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G22,$I22)=0,TRUE,FALSE),$J22*L$2,0)"},{"year":2027,"value":0,"cell":"M22","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G22<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G22,$I22)=0,TRUE,FALSE),$J22*M$2,0)"},{"year":2028,"value":0,"cell":"N22","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G22<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G22,$I22)=0,TRUE,FALSE),$J22*N$2,0)"},{"year":2029,"value":21678.527892088914,"cell":"O22","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G22<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G22,$I22)=0,TRUE,FALSE),$J22*O$2,0)"},{"year":2030,"value":0,"cell":"P22","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G22<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G22,$I22)=0,TRUE,FALSE),$J22*P$2,0)"},{"year":2031,"value":0,"cell":"Q22","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G22<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G22,$I22)=0,TRUE,FALSE),$J22*Q$2,0)"},{"year":2032,"value":0,"cell":"R22","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G22<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G22,$I22)=0,TRUE,FALSE),$J22*R$2,0)"},{"year":2033,"value":0,"cell":"S22","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G22<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G22,$I22)=0,TRUE,FALSE),$J22*S$2,0)"},{"year":2034,"value":0,"cell":"T22","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G22<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G22,$I22)=0,TRUE,FALSE),$J22*T$2,0)"},{"year":2035,"value":0,"cell":"U22","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G22<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G22,$I22)=0,TRUE,FALSE),$J22*U$2,0)"},{"year":2036,"value":0,"cell":"V22","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G22<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G22,$I22)=0,TRUE,FALSE),$J22*V$2,0)"},{"year":2037,"value":0,"cell":"W22","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G22<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G22,$I22)=0,TRUE,FALSE),$J22*W$2,0)"},{"year":2038,"value":0,"cell":"X22","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G22<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G22,$I22)=0,TRUE,FALSE),$J22*X$2,0)"},{"year":2039,"value":29134.128714246697,"cell":"Y22","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G22<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G22,$I22)=0,TRUE,FALSE),$J22*Y$2,0)"},{"year":2040,"value":0,"cell":"Z22","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G22<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G22,$I22)=0,TRUE,FALSE),$J22*Z$2,0)"},{"year":2041,"value":0,"cell":"AA22","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G22<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G22,$I22)=0,TRUE,FALSE),$J22*AA$2,0)"},{"year":2042,"value":0,"cell":"AB22","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G22<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G22,$I22)=0,TRUE,FALSE),$J22*AB$2,0)"},{"year":2043,"value":0,"cell":"AC22","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G22<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G22,$I22)=0,TRUE,FALSE),$J22*AC$2,0)"},{"year":2044,"value":0,"cell":"AD22","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G22<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G22,$I22)=0,TRUE,FALSE),$J22*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-021","category":"architecture","group":"Architecture & Interiors","item":"Laundry Room","location":"Service Level","label":"Replacement","scope":"Appliance Replacement","grade":"Low","grade_type":"Priority","base":67500,"total":213659.0331883696,"sheet":"Costs","row":21,"base_cell":"P21","schedule_sheet":"Cap Ex-20 Years","schedule_row":23,"total_cell":"AE23","first_year":2034,"frequency":10,"cost_tab_first_year":2034,"cost_tab_frequency":10,"schedule_base":67500,"schedule_base_formula":"=Costs!P21","cells":[{"cell":"J21","label":"Area / length","value":null,"formula":null},{"cell":"K21","label":"Units","value":1,"formula":null},{"cell":"L21","label":"Cost per area / length","value":null,"formula":null},{"cell":"M21","label":"Cost per unit","value":50000,"formula":null},{"cell":"N21","label":"Direct total","value":50000,"formula":"=(M21*K21)+(L21*J21)"},{"cell":"O21","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P21","label":"Loaded total","value":67500,"formula":"=(1+O21)*N21"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K23","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G23<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G23,$I23)=0,TRUE,FALSE),$J23*K$2,0)"},{"year":2026,"value":0,"cell":"L23","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G23<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G23,$I23)=0,TRUE,FALSE),$J23*L$2,0)"},{"year":2027,"value":0,"cell":"M23","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G23<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G23,$I23)=0,TRUE,FALSE),$J23*M$2,0)"},{"year":2028,"value":0,"cell":"N23","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G23<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G23,$I23)=0,TRUE,FALSE),$J23*N$2,0)"},{"year":2029,"value":0,"cell":"O23","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G23<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G23,$I23)=0,TRUE,FALSE),$J23*O$2,0)"},{"year":2030,"value":0,"cell":"P23","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G23<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G23,$I23)=0,TRUE,FALSE),$J23*P$2,0)"},{"year":2031,"value":0,"cell":"Q23","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G23<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G23,$I23)=0,TRUE,FALSE),$J23*Q$2,0)"},{"year":2032,"value":0,"cell":"R23","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G23<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G23,$I23)=0,TRUE,FALSE),$J23*R$2,0)"},{"year":2033,"value":0,"cell":"S23","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G23<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G23,$I23)=0,TRUE,FALSE),$J23*S$2,0)"},{"year":2034,"value":91154.71655527061,"cell":"T23","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G23<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G23,$I23)=0,TRUE,FALSE),$J23*T$2,0)"},{"year":2035,"value":0,"cell":"U23","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G23<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G23,$I23)=0,TRUE,FALSE),$J23*U$2,0)"},{"year":2036,"value":0,"cell":"V23","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G23<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G23,$I23)=0,TRUE,FALSE),$J23*V$2,0)"},{"year":2037,"value":0,"cell":"W23","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G23<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G23,$I23)=0,TRUE,FALSE),$J23*W$2,0)"},{"year":2038,"value":0,"cell":"X23","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G23<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G23,$I23)=0,TRUE,FALSE),$J23*X$2,0)"},{"year":2039,"value":0,"cell":"Y23","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G23<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G23,$I23)=0,TRUE,FALSE),$J23*Y$2,0)"},{"year":2040,"value":0,"cell":"Z23","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G23<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G23,$I23)=0,TRUE,FALSE),$J23*Z$2,0)"},{"year":2041,"value":0,"cell":"AA23","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G23<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G23,$I23)=0,TRUE,FALSE),$J23*AA$2,0)"},{"year":2042,"value":0,"cell":"AB23","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G23<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G23,$I23)=0,TRUE,FALSE),$J23*AB$2,0)"},{"year":2043,"value":0,"cell":"AC23","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G23<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G23,$I23)=0,TRUE,FALSE),$J23*AC$2,0)"},{"year":2044,"value":122504.31663309899,"cell":"AD23","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G23<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G23,$I23)=0,TRUE,FALSE),$J23*AD$2,0)"}],"issues":[],"report":{"page":30,"specific":true,"explanation":"The report describes laundry equipment in good condition and anticipates replacement during the twenty-year period."}},{"id":"costs-022","category":"architecture","group":"Architecture & Interiors","item":"General - Wayfinding","location":"Service Level","label":"Refresh","scope":"Environmental graphics and branding upgrades","grade":"Medium","grade_type":"Priority","base":270000,"total":737216.6355652609,"sheet":"Costs","row":22,"base_cell":"P22","schedule_sheet":"Cap Ex-20 Years","schedule_row":24,"total_cell":"AE24","first_year":2029,"frequency":10,"cost_tab_first_year":2029,"cost_tab_frequency":10,"schedule_base":270000,"schedule_base_formula":"=Costs!P22","cells":[{"cell":"J22","label":"Area / length","value":null,"formula":null},{"cell":"K22","label":"Units","value":1,"formula":null},{"cell":"L22","label":"Cost per area / length","value":null,"formula":null},{"cell":"M22","label":"Cost per unit","value":200000,"formula":null},{"cell":"N22","label":"Direct total","value":200000,"formula":"=(M22*K22)+(L22*J22)"},{"cell":"O22","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P22","label":"Loaded total","value":270000,"formula":"=(1+O22)*N22"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K24","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G24<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G24,$I24)=0,TRUE,FALSE),$J24*K$2,0)"},{"year":2026,"value":0,"cell":"L24","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G24<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G24,$I24)=0,TRUE,FALSE),$J24*L$2,0)"},{"year":2027,"value":0,"cell":"M24","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G24<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G24,$I24)=0,TRUE,FALSE),$J24*M$2,0)"},{"year":2028,"value":0,"cell":"N24","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G24<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G24,$I24)=0,TRUE,FALSE),$J24*N$2,0)"},{"year":2029,"value":314523.43695450004,"cell":"O24","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G24<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G24,$I24)=0,TRUE,FALSE),$J24*O$2,0)"},{"year":2030,"value":0,"cell":"P24","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G24<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G24,$I24)=0,TRUE,FALSE),$J24*P$2,0)"},{"year":2031,"value":0,"cell":"Q24","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G24<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G24,$I24)=0,TRUE,FALSE),$J24*Q$2,0)"},{"year":2032,"value":0,"cell":"R24","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G24<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G24,$I24)=0,TRUE,FALSE),$J24*R$2,0)"},{"year":2033,"value":0,"cell":"S24","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G24<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G24,$I24)=0,TRUE,FALSE),$J24*S$2,0)"},{"year":2034,"value":0,"cell":"T24","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G24<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G24,$I24)=0,TRUE,FALSE),$J24*T$2,0)"},{"year":2035,"value":0,"cell":"U24","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G24<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G24,$I24)=0,TRUE,FALSE),$J24*U$2,0)"},{"year":2036,"value":0,"cell":"V24","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G24<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G24,$I24)=0,TRUE,FALSE),$J24*V$2,0)"},{"year":2037,"value":0,"cell":"W24","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G24<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G24,$I24)=0,TRUE,FALSE),$J24*W$2,0)"},{"year":2038,"value":0,"cell":"X24","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G24<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G24,$I24)=0,TRUE,FALSE),$J24*X$2,0)"},{"year":2039,"value":422693.1986107609,"cell":"Y24","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G24<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G24,$I24)=0,TRUE,FALSE),$J24*Y$2,0)"},{"year":2040,"value":0,"cell":"Z24","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G24<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G24,$I24)=0,TRUE,FALSE),$J24*Z$2,0)"},{"year":2041,"value":0,"cell":"AA24","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G24<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G24,$I24)=0,TRUE,FALSE),$J24*AA$2,0)"},{"year":2042,"value":0,"cell":"AB24","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G24<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G24,$I24)=0,TRUE,FALSE),$J24*AB$2,0)"},{"year":2043,"value":0,"cell":"AC24","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G24<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G24,$I24)=0,TRUE,FALSE),$J24*AC$2,0)"},{"year":2044,"value":0,"cell":"AD24","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G24<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G24,$I24)=0,TRUE,FALSE),$J24*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-023","category":"architecture","group":"Architecture & Interiors","item":"General - Interior Partitions","location":"Service Level","label":"Refresh","scope":"Wall Paint","grade":"Medium","grade_type":"Priority","base":578461.5,"total":1579449.7808667934,"sheet":"Costs","row":23,"base_cell":"P23","schedule_sheet":"Cap Ex-20 Years","schedule_row":25,"total_cell":"AE25","first_year":2029,"frequency":10,"cost_tab_first_year":2029,"cost_tab_frequency":10,"schedule_base":578461.5,"schedule_base_formula":"=Costs!P23","cells":[{"cell":"J23","label":"Area / length","value":85698,"formula":null},{"cell":"K23","label":"Units","value":null,"formula":null},{"cell":"L23","label":"Cost per area / length","value":5,"formula":null},{"cell":"M23","label":"Cost per unit","value":null,"formula":null},{"cell":"N23","label":"Direct total","value":428490,"formula":"=(M23*K23)+(L23*J23)"},{"cell":"O23","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P23","label":"Loaded total","value":578461.5,"formula":"=(1+O23)*N23"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K25","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G25<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G25,$I25)=0,TRUE,FALSE),$J25*K$2,0)"},{"year":2026,"value":0,"cell":"L25","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G25<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G25,$I25)=0,TRUE,FALSE),$J25*L$2,0)"},{"year":2027,"value":0,"cell":"M25","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G25<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G25,$I25)=0,TRUE,FALSE),$J25*M$2,0)"},{"year":2028,"value":0,"cell":"N25","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G25<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G25,$I25)=0,TRUE,FALSE),$J25*N$2,0)"},{"year":2029,"value":673850.7375031685,"cell":"O25","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G25<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G25,$I25)=0,TRUE,FALSE),$J25*O$2,0)"},{"year":2030,"value":0,"cell":"P25","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G25<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G25,$I25)=0,TRUE,FALSE),$J25*P$2,0)"},{"year":2031,"value":0,"cell":"Q25","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G25<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G25,$I25)=0,TRUE,FALSE),$J25*Q$2,0)"},{"year":2032,"value":0,"cell":"R25","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G25<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G25,$I25)=0,TRUE,FALSE),$J25*R$2,0)"},{"year":2033,"value":0,"cell":"S25","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G25<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G25,$I25)=0,TRUE,FALSE),$J25*S$2,0)"},{"year":2034,"value":0,"cell":"T25","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G25<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G25,$I25)=0,TRUE,FALSE),$J25*T$2,0)"},{"year":2035,"value":0,"cell":"U25","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G25<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G25,$I25)=0,TRUE,FALSE),$J25*U$2,0)"},{"year":2036,"value":0,"cell":"V25","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G25<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G25,$I25)=0,TRUE,FALSE),$J25*V$2,0)"},{"year":2037,"value":0,"cell":"W25","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G25<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G25,$I25)=0,TRUE,FALSE),$J25*W$2,0)"},{"year":2038,"value":0,"cell":"X25","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G25<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G25,$I25)=0,TRUE,FALSE),$J25*X$2,0)"},{"year":2039,"value":905599.0433636248,"cell":"Y25","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G25<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G25,$I25)=0,TRUE,FALSE),$J25*Y$2,0)"},{"year":2040,"value":0,"cell":"Z25","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G25<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G25,$I25)=0,TRUE,FALSE),$J25*Z$2,0)"},{"year":2041,"value":0,"cell":"AA25","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G25<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G25,$I25)=0,TRUE,FALSE),$J25*AA$2,0)"},{"year":2042,"value":0,"cell":"AB25","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G25<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G25,$I25)=0,TRUE,FALSE),$J25*AB$2,0)"},{"year":2043,"value":0,"cell":"AC25","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G25<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G25,$I25)=0,TRUE,FALSE),$J25*AC$2,0)"},{"year":2044,"value":0,"cell":"AD25","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G25<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G25,$I25)=0,TRUE,FALSE),$J25*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-024","category":"architecture","group":"Architecture & Interiors","item":"Seating - Retractable Seating System","location":"Lower Bowl Seating","label":"Replacement","scope":"","grade":"Low","grade_type":"Priority","base":9667350,"total":14693718.423551742,"sheet":"Costs","row":24,"base_cell":"P24","schedule_sheet":"Cap Ex-20 Years","schedule_row":26,"total_cell":"AE26","first_year":2038,"frequency":15,"cost_tab_first_year":2038,"cost_tab_frequency":15,"schedule_base":9667350,"schedule_base_formula":"=Costs!P24","cells":[{"cell":"J24","label":"Area / length","value":null,"formula":null},{"cell":"K24","label":"Units","value":4092,"formula":null},{"cell":"L24","label":"Cost per area / length","value":null,"formula":null},{"cell":"M24","label":"Cost per unit","value":1750,"formula":null},{"cell":"N24","label":"Direct total","value":7161000,"formula":"=(M24*K24)+(L24*J24)"},{"cell":"O24","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P24","label":"Loaded total","value":9667350,"formula":"=(1+O24)*N24"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K26","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G26<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G26,$I26)=0,TRUE,FALSE),$J26*K$2,0)"},{"year":2026,"value":0,"cell":"L26","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G26<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G26,$I26)=0,TRUE,FALSE),$J26*L$2,0)"},{"year":2027,"value":0,"cell":"M26","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G26<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G26,$I26)=0,TRUE,FALSE),$J26*M$2,0)"},{"year":2028,"value":0,"cell":"N26","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G26<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G26,$I26)=0,TRUE,FALSE),$J26*N$2,0)"},{"year":2029,"value":0,"cell":"O26","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G26<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G26,$I26)=0,TRUE,FALSE),$J26*O$2,0)"},{"year":2030,"value":0,"cell":"P26","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G26<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G26,$I26)=0,TRUE,FALSE),$J26*P$2,0)"},{"year":2031,"value":0,"cell":"Q26","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G26<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G26,$I26)=0,TRUE,FALSE),$J26*Q$2,0)"},{"year":2032,"value":0,"cell":"R26","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G26<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G26,$I26)=0,TRUE,FALSE),$J26*R$2,0)"},{"year":2033,"value":0,"cell":"S26","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G26<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G26,$I26)=0,TRUE,FALSE),$J26*S$2,0)"},{"year":2034,"value":0,"cell":"T26","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G26<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G26,$I26)=0,TRUE,FALSE),$J26*T$2,0)"},{"year":2035,"value":0,"cell":"U26","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G26<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G26,$I26)=0,TRUE,FALSE),$J26*U$2,0)"},{"year":2036,"value":0,"cell":"V26","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G26<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G26,$I26)=0,TRUE,FALSE),$J26*V$2,0)"},{"year":2037,"value":0,"cell":"W26","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G26<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G26,$I26)=0,TRUE,FALSE),$J26*W$2,0)"},{"year":2038,"value":14693718.423551742,"cell":"X26","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G26<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G26,$I26)=0,TRUE,FALSE),$J26*X$2,0)"},{"year":2039,"value":0,"cell":"Y26","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G26<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G26,$I26)=0,TRUE,FALSE),$J26*Y$2,0)"},{"year":2040,"value":0,"cell":"Z26","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G26<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G26,$I26)=0,TRUE,FALSE),$J26*Z$2,0)"},{"year":2041,"value":0,"cell":"AA26","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G26<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G26,$I26)=0,TRUE,FALSE),$J26*AA$2,0)"},{"year":2042,"value":0,"cell":"AB26","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G26<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G26,$I26)=0,TRUE,FALSE),$J26*AB$2,0)"},{"year":2043,"value":0,"cell":"AC26","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G26<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G26,$I26)=0,TRUE,FALSE),$J26*AC$2,0)"},{"year":2044,"value":0,"cell":"AD26","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G26<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G26,$I26)=0,TRUE,FALSE),$J26*AD$2,0)"}],"issues":[],"report":{"page":5,"specific":true,"explanation":"The report says the retractable seating system had been replaced within the preceding year. This workbook occurrence is scheduled for 2038."}},{"id":"costs-025","category":"architecture","group":"Architecture & Interiors","item":"Seating - Fixed (includes 200 Level)","location":"Lower Bowl Seating","label":"Replacement","scope":"Furniture replacement","grade":"High","grade_type":"Priority","base":1513050.0000000002,"total":1612986.9525000001,"sheet":"Costs","row":25,"base_cell":"P25","schedule_sheet":"Cap Ex-20 Years","schedule_row":27,"total_cell":"AE27","first_year":2026,"frequency":20,"cost_tab_first_year":2026,"cost_tab_frequency":20,"schedule_base":1513050.0000000002,"schedule_base_formula":"=Costs!P25","cells":[{"cell":"J25","label":"Area / length","value":null,"formula":null},{"cell":"K25","label":"Units","value":4585,"formula":null},{"cell":"L25","label":"Cost per area / length","value":null,"formula":null},{"cell":"M25","label":"Cost per unit","value":300,"formula":null},{"cell":"N25","label":"Direct total","value":1375500,"formula":"=(M25*K25)+(L25*J25)"},{"cell":"O25","label":"Additional-cost percentage","value":0.1,"formula":null},{"cell":"P25","label":"Loaded total","value":1513050.0000000002,"formula":"=(1+O25)*N25"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K27","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G27<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G27,$I27)=0,TRUE,FALSE),$J27*K$2,0)"},{"year":2026,"value":1612986.9525000001,"cell":"L27","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G27<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G27,$I27)=0,TRUE,FALSE),$J27*L$2,0)"},{"year":2027,"value":0,"cell":"M27","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G27<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G27,$I27)=0,TRUE,FALSE),$J27*M$2,0)"},{"year":2028,"value":0,"cell":"N27","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G27<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G27,$I27)=0,TRUE,FALSE),$J27*N$2,0)"},{"year":2029,"value":0,"cell":"O27","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G27<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G27,$I27)=0,TRUE,FALSE),$J27*O$2,0)"},{"year":2030,"value":0,"cell":"P27","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G27<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G27,$I27)=0,TRUE,FALSE),$J27*P$2,0)"},{"year":2031,"value":0,"cell":"Q27","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G27<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G27,$I27)=0,TRUE,FALSE),$J27*Q$2,0)"},{"year":2032,"value":0,"cell":"R27","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G27<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G27,$I27)=0,TRUE,FALSE),$J27*R$2,0)"},{"year":2033,"value":0,"cell":"S27","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G27<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G27,$I27)=0,TRUE,FALSE),$J27*S$2,0)"},{"year":2034,"value":0,"cell":"T27","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G27<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G27,$I27)=0,TRUE,FALSE),$J27*T$2,0)"},{"year":2035,"value":0,"cell":"U27","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G27<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G27,$I27)=0,TRUE,FALSE),$J27*U$2,0)"},{"year":2036,"value":0,"cell":"V27","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G27<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G27,$I27)=0,TRUE,FALSE),$J27*V$2,0)"},{"year":2037,"value":0,"cell":"W27","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G27<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G27,$I27)=0,TRUE,FALSE),$J27*W$2,0)"},{"year":2038,"value":0,"cell":"X27","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G27<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G27,$I27)=0,TRUE,FALSE),$J27*X$2,0)"},{"year":2039,"value":0,"cell":"Y27","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G27<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G27,$I27)=0,TRUE,FALSE),$J27*Y$2,0)"},{"year":2040,"value":0,"cell":"Z27","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G27<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G27,$I27)=0,TRUE,FALSE),$J27*Z$2,0)"},{"year":2041,"value":0,"cell":"AA27","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G27<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G27,$I27)=0,TRUE,FALSE),$J27*AA$2,0)"},{"year":2042,"value":0,"cell":"AB27","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G27<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G27,$I27)=0,TRUE,FALSE),$J27*AB$2,0)"},{"year":2043,"value":0,"cell":"AC27","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G27<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G27,$I27)=0,TRUE,FALSE),$J27*AC$2,0)"},{"year":2044,"value":0,"cell":"AD27","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G27<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G27,$I27)=0,TRUE,FALSE),$J27*AD$2,0)"}],"issues":[],"report":{"page":31,"specific":true,"explanation":"The all-levels seating recommendations include replacing seats and completing an accessibility assessment."}},{"id":"costs-026","category":"architecture","group":"Architecture & Interiors","item":"Seating - Precast Tiers and Stair Aisles (includes 200 Level)","location":"Lower Bowl Seating","label":"Repair/ Replacement","scope":"Concrete repairs, New railings, Life Safety improvements","grade":"High","grade_type":"Priority","base":623775.6000000001,"total":1558648.0875952651,"sheet":"Costs","row":26,"base_cell":"P26","schedule_sheet":"Cap Ex-20 Years","schedule_row":28,"total_cell":"AE28","first_year":2026,"frequency":10,"cost_tab_first_year":2026,"cost_tab_frequency":10,"schedule_base":623775.6000000001,"schedule_base_formula":"=Costs!P26","cells":[{"cell":"J26","label":"Area / length","value":66008,"formula":null},{"cell":"K26","label":"Units","value":null,"formula":null},{"cell":"L26","label":"Cost per area / length","value":7,"formula":null},{"cell":"M26","label":"Cost per unit","value":null,"formula":null},{"cell":"N26","label":"Direct total","value":462056,"formula":"=(M26*K26)+(L26*J26)"},{"cell":"O26","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P26","label":"Loaded total","value":623775.6000000001,"formula":"=(1+O26)*N26"}],"notes":[{"cell":"F26","text":"Includes Trip hazards, contrasting color on stair nosings, etc."}],"annual":[{"year":2025,"value":0,"cell":"K28","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G28<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G28,$I28)=0,TRUE,FALSE),$J28*K$2,0)"},{"year":2026,"value":664975.9783800001,"cell":"L28","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G28<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G28,$I28)=0,TRUE,FALSE),$J28*L$2,0)"},{"year":2027,"value":0,"cell":"M28","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G28<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G28,$I28)=0,TRUE,FALSE),$J28*M$2,0)"},{"year":2028,"value":0,"cell":"N28","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G28<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G28,$I28)=0,TRUE,FALSE),$J28*N$2,0)"},{"year":2029,"value":0,"cell":"O28","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G28<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G28,$I28)=0,TRUE,FALSE),$J28*O$2,0)"},{"year":2030,"value":0,"cell":"P28","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G28<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G28,$I28)=0,TRUE,FALSE),$J28*P$2,0)"},{"year":2031,"value":0,"cell":"Q28","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G28<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G28,$I28)=0,TRUE,FALSE),$J28*Q$2,0)"},{"year":2032,"value":0,"cell":"R28","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G28<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G28,$I28)=0,TRUE,FALSE),$J28*R$2,0)"},{"year":2033,"value":0,"cell":"S28","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G28<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G28,$I28)=0,TRUE,FALSE),$J28*S$2,0)"},{"year":2034,"value":0,"cell":"T28","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G28<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G28,$I28)=0,TRUE,FALSE),$J28*T$2,0)"},{"year":2035,"value":0,"cell":"U28","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G28<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G28,$I28)=0,TRUE,FALSE),$J28*U$2,0)"},{"year":2036,"value":893672.109215265,"cell":"V28","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G28<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G28,$I28)=0,TRUE,FALSE),$J28*V$2,0)"},{"year":2037,"value":0,"cell":"W28","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G28<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G28,$I28)=0,TRUE,FALSE),$J28*W$2,0)"},{"year":2038,"value":0,"cell":"X28","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G28<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G28,$I28)=0,TRUE,FALSE),$J28*X$2,0)"},{"year":2039,"value":0,"cell":"Y28","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G28<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G28,$I28)=0,TRUE,FALSE),$J28*Y$2,0)"},{"year":2040,"value":0,"cell":"Z28","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G28<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G28,$I28)=0,TRUE,FALSE),$J28*Z$2,0)"},{"year":2041,"value":0,"cell":"AA28","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G28<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G28,$I28)=0,TRUE,FALSE),$J28*AA$2,0)"},{"year":2042,"value":0,"cell":"AB28","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G28<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G28,$I28)=0,TRUE,FALSE),$J28*AB$2,0)"},{"year":2043,"value":0,"cell":"AC28","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G28<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G28,$I28)=0,TRUE,FALSE),$J28*AC$2,0)"},{"year":2044,"value":0,"cell":"AD28","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G28<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G28,$I28)=0,TRUE,FALSE),$J28*AD$2,0)"}],"issues":[],"report":{"page":31,"specific":true,"explanation":"The all-levels seating recommendations include aisle/step markings and precast and sealant work."}},{"id":"costs-027","category":"architecture","group":"Architecture & Interiors","item":"Seating - Aluminum Bleacher Overbuilds","location":"Lower Bowl Seating","label":"Replacement","scope":"New code compliant bleacher overbuilds and railings","grade":"High","grade_type":"Priority","base":675000,"total":719583.75,"sheet":"Costs","row":27,"base_cell":"P27","schedule_sheet":"Cap Ex-20 Years","schedule_row":29,"total_cell":"AE29","first_year":2026,"frequency":20,"cost_tab_first_year":2026,"cost_tab_frequency":20,"schedule_base":675000,"schedule_base_formula":"=Costs!P27","cells":[{"cell":"J27","label":"Area / length","value":null,"formula":null},{"cell":"K27","label":"Units","value":1,"formula":null},{"cell":"L27","label":"Cost per area / length","value":null,"formula":null},{"cell":"M27","label":"Cost per unit","value":500000,"formula":null},{"cell":"N27","label":"Direct total","value":500000,"formula":"=(M27*K27)+(L27*J27)"},{"cell":"O27","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P27","label":"Loaded total","value":675000,"formula":"=(1+O27)*N27"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K29","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G29<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G29,$I29)=0,TRUE,FALSE),$J29*K$2,0)"},{"year":2026,"value":719583.75,"cell":"L29","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G29<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G29,$I29)=0,TRUE,FALSE),$J29*L$2,0)"},{"year":2027,"value":0,"cell":"M29","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G29<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G29,$I29)=0,TRUE,FALSE),$J29*M$2,0)"},{"year":2028,"value":0,"cell":"N29","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G29<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G29,$I29)=0,TRUE,FALSE),$J29*N$2,0)"},{"year":2029,"value":0,"cell":"O29","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G29<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G29,$I29)=0,TRUE,FALSE),$J29*O$2,0)"},{"year":2030,"value":0,"cell":"P29","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G29<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G29,$I29)=0,TRUE,FALSE),$J29*P$2,0)"},{"year":2031,"value":0,"cell":"Q29","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G29<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G29,$I29)=0,TRUE,FALSE),$J29*Q$2,0)"},{"year":2032,"value":0,"cell":"R29","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G29<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G29,$I29)=0,TRUE,FALSE),$J29*R$2,0)"},{"year":2033,"value":0,"cell":"S29","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G29<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G29,$I29)=0,TRUE,FALSE),$J29*S$2,0)"},{"year":2034,"value":0,"cell":"T29","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G29<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G29,$I29)=0,TRUE,FALSE),$J29*T$2,0)"},{"year":2035,"value":0,"cell":"U29","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G29<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G29,$I29)=0,TRUE,FALSE),$J29*U$2,0)"},{"year":2036,"value":0,"cell":"V29","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G29<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G29,$I29)=0,TRUE,FALSE),$J29*V$2,0)"},{"year":2037,"value":0,"cell":"W29","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G29<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G29,$I29)=0,TRUE,FALSE),$J29*W$2,0)"},{"year":2038,"value":0,"cell":"X29","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G29<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G29,$I29)=0,TRUE,FALSE),$J29*X$2,0)"},{"year":2039,"value":0,"cell":"Y29","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G29<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G29,$I29)=0,TRUE,FALSE),$J29*Y$2,0)"},{"year":2040,"value":0,"cell":"Z29","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G29<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G29,$I29)=0,TRUE,FALSE),$J29*Z$2,0)"},{"year":2041,"value":0,"cell":"AA29","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G29<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G29,$I29)=0,TRUE,FALSE),$J29*AA$2,0)"},{"year":2042,"value":0,"cell":"AB29","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G29<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G29,$I29)=0,TRUE,FALSE),$J29*AB$2,0)"},{"year":2043,"value":0,"cell":"AC29","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G29<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G29,$I29)=0,TRUE,FALSE),$J29*AC$2,0)"},{"year":2044,"value":0,"cell":"AD29","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G29<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G29,$I29)=0,TRUE,FALSE),$J29*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-028","category":"architecture","group":"Architecture & Interiors","item":"General - Interior Partitions","location":"Main Concourse","label":"Refresh","scope":"Wall Paint","grade":"Medium","grade_type":"Priority","base":696741.75,"total":1902405.9584920453,"sheet":"Costs","row":28,"base_cell":"P28","schedule_sheet":"Cap Ex-20 Years","schedule_row":30,"total_cell":"AE30","first_year":2029,"frequency":10,"cost_tab_first_year":2029,"cost_tab_frequency":10,"schedule_base":696741.75,"schedule_base_formula":"=Costs!P28","cells":[{"cell":"J28","label":"Area / length","value":103221,"formula":null},{"cell":"K28","label":"Units","value":null,"formula":null},{"cell":"L28","label":"Cost per area / length","value":5,"formula":null},{"cell":"M28","label":"Cost per unit","value":null,"formula":null},{"cell":"N28","label":"Direct total","value":516105,"formula":"=(M28*K28)+(L28*J28)"},{"cell":"O28","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P28","label":"Loaded total","value":696741.75,"formula":"=(1+O28)*N28"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K30","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G30<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G30,$I30)=0,TRUE,FALSE),$J30*K$2,0)"},{"year":2026,"value":0,"cell":"L30","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G30<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G30,$I30)=0,TRUE,FALSE),$J30*L$2,0)"},{"year":2027,"value":0,"cell":"M30","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G30<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G30,$I30)=0,TRUE,FALSE),$J30*M$2,0)"},{"year":2028,"value":0,"cell":"N30","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G30<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G30,$I30)=0,TRUE,FALSE),$J30*N$2,0)"},{"year":2029,"value":811635.5921470112,"cell":"O30","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G30<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G30,$I30)=0,TRUE,FALSE),$J30*O$2,0)"},{"year":2030,"value":0,"cell":"P30","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G30<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G30,$I30)=0,TRUE,FALSE),$J30*P$2,0)"},{"year":2031,"value":0,"cell":"Q30","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G30<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G30,$I30)=0,TRUE,FALSE),$J30*Q$2,0)"},{"year":2032,"value":0,"cell":"R30","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G30<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G30,$I30)=0,TRUE,FALSE),$J30*R$2,0)"},{"year":2033,"value":0,"cell":"S30","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G30<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G30,$I30)=0,TRUE,FALSE),$J30*S$2,0)"},{"year":2034,"value":0,"cell":"T30","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G30<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G30,$I30)=0,TRUE,FALSE),$J30*T$2,0)"},{"year":2035,"value":0,"cell":"U30","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G30<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G30,$I30)=0,TRUE,FALSE),$J30*U$2,0)"},{"year":2036,"value":0,"cell":"V30","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G30<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G30,$I30)=0,TRUE,FALSE),$J30*V$2,0)"},{"year":2037,"value":0,"cell":"W30","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G30<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G30,$I30)=0,TRUE,FALSE),$J30*W$2,0)"},{"year":2038,"value":0,"cell":"X30","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G30<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G30,$I30)=0,TRUE,FALSE),$J30*X$2,0)"},{"year":2039,"value":1090770.366345034,"cell":"Y30","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G30<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G30,$I30)=0,TRUE,FALSE),$J30*Y$2,0)"},{"year":2040,"value":0,"cell":"Z30","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G30<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G30,$I30)=0,TRUE,FALSE),$J30*Z$2,0)"},{"year":2041,"value":0,"cell":"AA30","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G30<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G30,$I30)=0,TRUE,FALSE),$J30*AA$2,0)"},{"year":2042,"value":0,"cell":"AB30","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G30<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G30,$I30)=0,TRUE,FALSE),$J30*AB$2,0)"},{"year":2043,"value":0,"cell":"AC30","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G30<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G30,$I30)=0,TRUE,FALSE),$J30*AC$2,0)"},{"year":2044,"value":0,"cell":"AD30","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G30<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G30,$I30)=0,TRUE,FALSE),$J30*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-029","category":"architecture","group":"Architecture & Interiors","item":"General - Concessions","location":"Main Concourse","label":"Replacement","scope":"Overhead coiling doors","grade":"High","grade_type":"Priority","base":405000,"total":1206811.055230344,"sheet":"Costs","row":29,"base_cell":"P29","schedule_sheet":"Cap Ex-20 Years","schedule_row":31,"total_cell":"AE31","first_year":2029,"frequency":15,"cost_tab_first_year":2029,"cost_tab_frequency":15,"schedule_base":405000,"schedule_base_formula":"=Costs!P29","cells":[{"cell":"J29","label":"Area / length","value":null,"formula":null},{"cell":"K29","label":"Units","value":30,"formula":null},{"cell":"L29","label":"Cost per area / length","value":null,"formula":null},{"cell":"M29","label":"Cost per unit","value":10000,"formula":null},{"cell":"N29","label":"Direct total","value":300000,"formula":"=(M29*K29)+(L29*J29)"},{"cell":"O29","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P29","label":"Loaded total","value":405000,"formula":"=(1+O29)*N29"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K31","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G31<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G31,$I31)=0,TRUE,FALSE),$J31*K$2,0)"},{"year":2026,"value":0,"cell":"L31","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G31<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G31,$I31)=0,TRUE,FALSE),$J31*L$2,0)"},{"year":2027,"value":0,"cell":"M31","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G31<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G31,$I31)=0,TRUE,FALSE),$J31*M$2,0)"},{"year":2028,"value":0,"cell":"N31","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G31<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G31,$I31)=0,TRUE,FALSE),$J31*N$2,0)"},{"year":2029,"value":471785.15543175,"cell":"O31","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G31<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G31,$I31)=0,TRUE,FALSE),$J31*O$2,0)"},{"year":2030,"value":0,"cell":"P31","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G31<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G31,$I31)=0,TRUE,FALSE),$J31*P$2,0)"},{"year":2031,"value":0,"cell":"Q31","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G31<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G31,$I31)=0,TRUE,FALSE),$J31*Q$2,0)"},{"year":2032,"value":0,"cell":"R31","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G31<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G31,$I31)=0,TRUE,FALSE),$J31*R$2,0)"},{"year":2033,"value":0,"cell":"S31","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G31<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G31,$I31)=0,TRUE,FALSE),$J31*S$2,0)"},{"year":2034,"value":0,"cell":"T31","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G31<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G31,$I31)=0,TRUE,FALSE),$J31*T$2,0)"},{"year":2035,"value":0,"cell":"U31","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G31<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G31,$I31)=0,TRUE,FALSE),$J31*U$2,0)"},{"year":2036,"value":0,"cell":"V31","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G31<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G31,$I31)=0,TRUE,FALSE),$J31*V$2,0)"},{"year":2037,"value":0,"cell":"W31","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G31<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G31,$I31)=0,TRUE,FALSE),$J31*W$2,0)"},{"year":2038,"value":0,"cell":"X31","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G31<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G31,$I31)=0,TRUE,FALSE),$J31*X$2,0)"},{"year":2039,"value":0,"cell":"Y31","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G31<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G31,$I31)=0,TRUE,FALSE),$J31*Y$2,0)"},{"year":2040,"value":0,"cell":"Z31","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G31<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G31,$I31)=0,TRUE,FALSE),$J31*Z$2,0)"},{"year":2041,"value":0,"cell":"AA31","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G31<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G31,$I31)=0,TRUE,FALSE),$J31*AA$2,0)"},{"year":2042,"value":0,"cell":"AB31","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G31<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G31,$I31)=0,TRUE,FALSE),$J31*AB$2,0)"},{"year":2043,"value":0,"cell":"AC31","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G31<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G31,$I31)=0,TRUE,FALSE),$J31*AC$2,0)"},{"year":2044,"value":735025.899798594,"cell":"AD31","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G31<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G31,$I31)=0,TRUE,FALSE),$J31*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-030","category":"architecture","group":"Architecture & Interiors","item":"General - Concessions","location":"Main Concourse","label":"Selective replacement","scope":"Doors and Hardware","grade":"High","grade_type":"Priority","base":81000,"total":202397.29655218392,"sheet":"Costs","row":30,"base_cell":"P30","schedule_sheet":"Cap Ex-20 Years","schedule_row":32,"total_cell":"AE32","first_year":2026,"frequency":10,"cost_tab_first_year":2026,"cost_tab_frequency":10,"schedule_base":81000,"schedule_base_formula":"=Costs!P30","cells":[{"cell":"J30","label":"Area / length","value":null,"formula":null},{"cell":"K30","label":"Units","value":15,"formula":null},{"cell":"L30","label":"Cost per area / length","value":null,"formula":null},{"cell":"M30","label":"Cost per unit","value":4000,"formula":null},{"cell":"N30","label":"Direct total","value":60000,"formula":"=(M30*K30)+(L30*J30)"},{"cell":"O30","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P30","label":"Loaded total","value":81000,"formula":"=(1+O30)*N30"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K32","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G32<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G32,$I32)=0,TRUE,FALSE),$J32*K$2,0)"},{"year":2026,"value":86350.04999999999,"cell":"L32","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G32<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G32,$I32)=0,TRUE,FALSE),$J32*L$2,0)"},{"year":2027,"value":0,"cell":"M32","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G32<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G32,$I32)=0,TRUE,FALSE),$J32*M$2,0)"},{"year":2028,"value":0,"cell":"N32","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G32<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G32,$I32)=0,TRUE,FALSE),$J32*N$2,0)"},{"year":2029,"value":0,"cell":"O32","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G32<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G32,$I32)=0,TRUE,FALSE),$J32*O$2,0)"},{"year":2030,"value":0,"cell":"P32","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G32<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G32,$I32)=0,TRUE,FALSE),$J32*P$2,0)"},{"year":2031,"value":0,"cell":"Q32","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G32<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G32,$I32)=0,TRUE,FALSE),$J32*Q$2,0)"},{"year":2032,"value":0,"cell":"R32","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G32<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G32,$I32)=0,TRUE,FALSE),$J32*R$2,0)"},{"year":2033,"value":0,"cell":"S32","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G32<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G32,$I32)=0,TRUE,FALSE),$J32*S$2,0)"},{"year":2034,"value":0,"cell":"T32","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G32<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G32,$I32)=0,TRUE,FALSE),$J32*T$2,0)"},{"year":2035,"value":0,"cell":"U32","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G32<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G32,$I32)=0,TRUE,FALSE),$J32*U$2,0)"},{"year":2036,"value":116047.24655218392,"cell":"V32","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G32<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G32,$I32)=0,TRUE,FALSE),$J32*V$2,0)"},{"year":2037,"value":0,"cell":"W32","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G32<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G32,$I32)=0,TRUE,FALSE),$J32*W$2,0)"},{"year":2038,"value":0,"cell":"X32","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G32<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G32,$I32)=0,TRUE,FALSE),$J32*X$2,0)"},{"year":2039,"value":0,"cell":"Y32","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G32<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G32,$I32)=0,TRUE,FALSE),$J32*Y$2,0)"},{"year":2040,"value":0,"cell":"Z32","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G32<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G32,$I32)=0,TRUE,FALSE),$J32*Z$2,0)"},{"year":2041,"value":0,"cell":"AA32","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G32<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G32,$I32)=0,TRUE,FALSE),$J32*AA$2,0)"},{"year":2042,"value":0,"cell":"AB32","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G32<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G32,$I32)=0,TRUE,FALSE),$J32*AB$2,0)"},{"year":2043,"value":0,"cell":"AC32","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G32<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G32,$I32)=0,TRUE,FALSE),$J32*AC$2,0)"},{"year":2044,"value":0,"cell":"AD32","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G32<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G32,$I32)=0,TRUE,FALSE),$J32*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-031","category":"architecture","group":"Architecture & Interiors","item":"General - Concessions","location":"Main Concourse","label":"Repair","scope":"Doors and Hardware","grade":"High","grade_type":"Priority","base":21600,"total":53972.61241391571,"sheet":"Costs","row":31,"base_cell":"P31","schedule_sheet":"Cap Ex-20 Years","schedule_row":33,"total_cell":"AE33","first_year":2026,"frequency":10,"cost_tab_first_year":2026,"cost_tab_frequency":10,"schedule_base":21600,"schedule_base_formula":"=Costs!P31","cells":[{"cell":"J31","label":"Area / length","value":null,"formula":null},{"cell":"K31","label":"Units","value":8,"formula":null},{"cell":"L31","label":"Cost per area / length","value":null,"formula":null},{"cell":"M31","label":"Cost per unit","value":2000,"formula":null},{"cell":"N31","label":"Direct total","value":16000,"formula":"=(M31*K31)+(L31*J31)"},{"cell":"O31","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P31","label":"Loaded total","value":21600,"formula":"=(1+O31)*N31"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K33","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G33<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G33,$I33)=0,TRUE,FALSE),$J33*K$2,0)"},{"year":2026,"value":23026.68,"cell":"L33","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G33<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G33,$I33)=0,TRUE,FALSE),$J33*L$2,0)"},{"year":2027,"value":0,"cell":"M33","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G33<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G33,$I33)=0,TRUE,FALSE),$J33*M$2,0)"},{"year":2028,"value":0,"cell":"N33","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G33<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G33,$I33)=0,TRUE,FALSE),$J33*N$2,0)"},{"year":2029,"value":0,"cell":"O33","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G33<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G33,$I33)=0,TRUE,FALSE),$J33*O$2,0)"},{"year":2030,"value":0,"cell":"P33","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G33<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G33,$I33)=0,TRUE,FALSE),$J33*P$2,0)"},{"year":2031,"value":0,"cell":"Q33","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G33<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G33,$I33)=0,TRUE,FALSE),$J33*Q$2,0)"},{"year":2032,"value":0,"cell":"R33","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G33<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G33,$I33)=0,TRUE,FALSE),$J33*R$2,0)"},{"year":2033,"value":0,"cell":"S33","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G33<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G33,$I33)=0,TRUE,FALSE),$J33*S$2,0)"},{"year":2034,"value":0,"cell":"T33","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G33<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G33,$I33)=0,TRUE,FALSE),$J33*T$2,0)"},{"year":2035,"value":0,"cell":"U33","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G33<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G33,$I33)=0,TRUE,FALSE),$J33*U$2,0)"},{"year":2036,"value":30945.93241391571,"cell":"V33","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G33<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G33,$I33)=0,TRUE,FALSE),$J33*V$2,0)"},{"year":2037,"value":0,"cell":"W33","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G33<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G33,$I33)=0,TRUE,FALSE),$J33*W$2,0)"},{"year":2038,"value":0,"cell":"X33","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G33<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G33,$I33)=0,TRUE,FALSE),$J33*X$2,0)"},{"year":2039,"value":0,"cell":"Y33","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G33<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G33,$I33)=0,TRUE,FALSE),$J33*Y$2,0)"},{"year":2040,"value":0,"cell":"Z33","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G33<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G33,$I33)=0,TRUE,FALSE),$J33*Z$2,0)"},{"year":2041,"value":0,"cell":"AA33","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G33<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G33,$I33)=0,TRUE,FALSE),$J33*AA$2,0)"},{"year":2042,"value":0,"cell":"AB33","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G33<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G33,$I33)=0,TRUE,FALSE),$J33*AB$2,0)"},{"year":2043,"value":0,"cell":"AC33","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G33<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G33,$I33)=0,TRUE,FALSE),$J33*AC$2,0)"},{"year":2044,"value":0,"cell":"AD33","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G33<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G33,$I33)=0,TRUE,FALSE),$J33*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-032","category":"architecture","group":"Architecture & Interiors","item":"General - Interior Doors","location":"Main Concourse","label":"Replacement","scope":"Doors and Hardware","grade":"Medium","grade_type":"Priority","base":378000,"total":1126356.9848816544,"sheet":"Costs","row":32,"base_cell":"P32","schedule_sheet":"Cap Ex-20 Years","schedule_row":34,"total_cell":"AE34","first_year":2029,"frequency":15,"cost_tab_first_year":2029,"cost_tab_frequency":15,"schedule_base":378000,"schedule_base_formula":"=Costs!P32","cells":[{"cell":"J32","label":"Area / length","value":null,"formula":null},{"cell":"K32","label":"Units","value":70,"formula":null},{"cell":"L32","label":"Cost per area / length","value":null,"formula":null},{"cell":"M32","label":"Cost per unit","value":4000,"formula":null},{"cell":"N32","label":"Direct total","value":280000,"formula":"=(M32*K32)+(L32*J32)"},{"cell":"O32","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P32","label":"Loaded total","value":378000,"formula":"=(1+O32)*N32"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K34","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G34<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G34,$I34)=0,TRUE,FALSE),$J34*K$2,0)"},{"year":2026,"value":0,"cell":"L34","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G34<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G34,$I34)=0,TRUE,FALSE),$J34*L$2,0)"},{"year":2027,"value":0,"cell":"M34","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G34<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G34,$I34)=0,TRUE,FALSE),$J34*M$2,0)"},{"year":2028,"value":0,"cell":"N34","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G34<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G34,$I34)=0,TRUE,FALSE),$J34*N$2,0)"},{"year":2029,"value":440332.8117363,"cell":"O34","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G34<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G34,$I34)=0,TRUE,FALSE),$J34*O$2,0)"},{"year":2030,"value":0,"cell":"P34","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G34<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G34,$I34)=0,TRUE,FALSE),$J34*P$2,0)"},{"year":2031,"value":0,"cell":"Q34","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G34<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G34,$I34)=0,TRUE,FALSE),$J34*Q$2,0)"},{"year":2032,"value":0,"cell":"R34","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G34<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G34,$I34)=0,TRUE,FALSE),$J34*R$2,0)"},{"year":2033,"value":0,"cell":"S34","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G34<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G34,$I34)=0,TRUE,FALSE),$J34*S$2,0)"},{"year":2034,"value":0,"cell":"T34","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G34<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G34,$I34)=0,TRUE,FALSE),$J34*T$2,0)"},{"year":2035,"value":0,"cell":"U34","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G34<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G34,$I34)=0,TRUE,FALSE),$J34*U$2,0)"},{"year":2036,"value":0,"cell":"V34","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G34<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G34,$I34)=0,TRUE,FALSE),$J34*V$2,0)"},{"year":2037,"value":0,"cell":"W34","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G34<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G34,$I34)=0,TRUE,FALSE),$J34*W$2,0)"},{"year":2038,"value":0,"cell":"X34","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G34<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G34,$I34)=0,TRUE,FALSE),$J34*X$2,0)"},{"year":2039,"value":0,"cell":"Y34","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G34<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G34,$I34)=0,TRUE,FALSE),$J34*Y$2,0)"},{"year":2040,"value":0,"cell":"Z34","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G34<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G34,$I34)=0,TRUE,FALSE),$J34*Z$2,0)"},{"year":2041,"value":0,"cell":"AA34","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G34<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G34,$I34)=0,TRUE,FALSE),$J34*AA$2,0)"},{"year":2042,"value":0,"cell":"AB34","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G34<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G34,$I34)=0,TRUE,FALSE),$J34*AB$2,0)"},{"year":2043,"value":0,"cell":"AC34","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G34<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G34,$I34)=0,TRUE,FALSE),$J34*AC$2,0)"},{"year":2044,"value":686024.1731453544,"cell":"AD34","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G34<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G34,$I34)=0,TRUE,FALSE),$J34*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-033","category":"architecture","group":"Architecture & Interiors","item":"Wayfinding Signage - General","location":"Main Concourse","label":"Replacement","scope":"Environmental graphics and branding upgrades","grade":"High","grade_type":"Priority","base":1842642.0000000002,"total":4604268.633500115,"sheet":"Costs","row":33,"base_cell":"P33","schedule_sheet":"Cap Ex-20 Years","schedule_row":35,"total_cell":"AE35","first_year":2026,"frequency":10,"cost_tab_first_year":2026,"cost_tab_frequency":10,"schedule_base":1842642.0000000002,"schedule_base_formula":"=Costs!P33","cells":[{"cell":"J33","label":"Area / length","value":68246,"formula":null},{"cell":"K33","label":"Units","value":null,"formula":null},{"cell":"L33","label":"Cost per area / length","value":20,"formula":null},{"cell":"M33","label":"Cost per unit","value":null,"formula":null},{"cell":"N33","label":"Direct total","value":1364920,"formula":"=(M33*K33)+(L33*J33)"},{"cell":"O33","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P33","label":"Loaded total","value":1842642.0000000002,"formula":"=(1+O33)*N33"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K35","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G35<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G35,$I35)=0,TRUE,FALSE),$J35*K$2,0)"},{"year":2026,"value":1964348.5041000003,"cell":"L35","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G35<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G35,$I35)=0,TRUE,FALSE),$J35*L$2,0)"},{"year":2027,"value":0,"cell":"M35","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G35<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G35,$I35)=0,TRUE,FALSE),$J35*M$2,0)"},{"year":2028,"value":0,"cell":"N35","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G35<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G35,$I35)=0,TRUE,FALSE),$J35*N$2,0)"},{"year":2029,"value":0,"cell":"O35","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G35<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G35,$I35)=0,TRUE,FALSE),$J35*O$2,0)"},{"year":2030,"value":0,"cell":"P35","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G35<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G35,$I35)=0,TRUE,FALSE),$J35*P$2,0)"},{"year":2031,"value":0,"cell":"Q35","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G35<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G35,$I35)=0,TRUE,FALSE),$J35*Q$2,0)"},{"year":2032,"value":0,"cell":"R35","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G35<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G35,$I35)=0,TRUE,FALSE),$J35*R$2,0)"},{"year":2033,"value":0,"cell":"S35","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G35<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G35,$I35)=0,TRUE,FALSE),$J35*S$2,0)"},{"year":2034,"value":0,"cell":"T35","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G35<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G35,$I35)=0,TRUE,FALSE),$J35*T$2,0)"},{"year":2035,"value":0,"cell":"U35","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G35<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G35,$I35)=0,TRUE,FALSE),$J35*U$2,0)"},{"year":2036,"value":2639920.129400115,"cell":"V35","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G35<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G35,$I35)=0,TRUE,FALSE),$J35*V$2,0)"},{"year":2037,"value":0,"cell":"W35","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G35<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G35,$I35)=0,TRUE,FALSE),$J35*W$2,0)"},{"year":2038,"value":0,"cell":"X35","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G35<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G35,$I35)=0,TRUE,FALSE),$J35*X$2,0)"},{"year":2039,"value":0,"cell":"Y35","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G35<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G35,$I35)=0,TRUE,FALSE),$J35*Y$2,0)"},{"year":2040,"value":0,"cell":"Z35","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G35<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G35,$I35)=0,TRUE,FALSE),$J35*Z$2,0)"},{"year":2041,"value":0,"cell":"AA35","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G35<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G35,$I35)=0,TRUE,FALSE),$J35*AA$2,0)"},{"year":2042,"value":0,"cell":"AB35","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G35<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G35,$I35)=0,TRUE,FALSE),$J35*AB$2,0)"},{"year":2043,"value":0,"cell":"AC35","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G35<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G35,$I35)=0,TRUE,FALSE),$J35*AC$2,0)"},{"year":2044,"value":0,"cell":"AD35","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G35<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G35,$I35)=0,TRUE,FALSE),$J35*AD$2,0)"}],"issues":[],"report":{"page":30,"specific":true,"explanation":"The report discusses making wayfinding more readable and helping visitors reach their destination."}},{"id":"costs-034","category":"architecture","group":"Architecture & Interiors","item":"Concessions Venue Signage - General","location":"Main Concourse","label":"Replacement","scope":"Environmental Graphics and branding upgrades","grade":"Medium","grade_type":"Priority","base":1350000,"total":3578721.531870199,"sheet":"Costs","row":34,"base_cell":"P34","schedule_sheet":"Cap Ex-20 Years","schedule_row":36,"total_cell":"AE36","first_year":2028,"frequency":10,"cost_tab_first_year":2028,"cost_tab_frequency":10,"schedule_base":1350000,"schedule_base_formula":"=Costs!P34","cells":[{"cell":"J34","label":"Area / length","value":null,"formula":null},{"cell":"K34","label":"Units","value":1,"formula":null},{"cell":"L34","label":"Cost per area / length","value":null,"formula":null},{"cell":"M34","label":"Cost per unit","value":1000000,"formula":null},{"cell":"N34","label":"Direct total","value":1000000,"formula":"=(M34*K34)+(L34*J34)"},{"cell":"O34","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P34","label":"Loaded total","value":1350000,"formula":"=(1+O34)*N34"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K36","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G36<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G36,$I36)=0,TRUE,FALSE),$J36*K$2,0)"},{"year":2026,"value":0,"cell":"L36","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G36<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G36,$I36)=0,TRUE,FALSE),$J36*L$2,0)"},{"year":2027,"value":0,"cell":"M36","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G36<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G36,$I36)=0,TRUE,FALSE),$J36*M$2,0)"},{"year":2028,"value":1526812.8007500002,"cell":"N36","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G36<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G36,$I36)=0,TRUE,FALSE),$J36*N$2,0)"},{"year":2029,"value":0,"cell":"O36","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G36<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G36,$I36)=0,TRUE,FALSE),$J36*O$2,0)"},{"year":2030,"value":0,"cell":"P36","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G36<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G36,$I36)=0,TRUE,FALSE),$J36*P$2,0)"},{"year":2031,"value":0,"cell":"Q36","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G36<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G36,$I36)=0,TRUE,FALSE),$J36*Q$2,0)"},{"year":2032,"value":0,"cell":"R36","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G36<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G36,$I36)=0,TRUE,FALSE),$J36*R$2,0)"},{"year":2033,"value":0,"cell":"S36","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G36<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G36,$I36)=0,TRUE,FALSE),$J36*S$2,0)"},{"year":2034,"value":0,"cell":"T36","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G36<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G36,$I36)=0,TRUE,FALSE),$J36*T$2,0)"},{"year":2035,"value":0,"cell":"U36","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G36<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G36,$I36)=0,TRUE,FALSE),$J36*U$2,0)"},{"year":2036,"value":0,"cell":"V36","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G36<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G36,$I36)=0,TRUE,FALSE),$J36*V$2,0)"},{"year":2037,"value":0,"cell":"W36","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G36<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G36,$I36)=0,TRUE,FALSE),$J36*W$2,0)"},{"year":2038,"value":2051908.7311201987,"cell":"X36","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G36<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G36,$I36)=0,TRUE,FALSE),$J36*X$2,0)"},{"year":2039,"value":0,"cell":"Y36","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G36<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G36,$I36)=0,TRUE,FALSE),$J36*Y$2,0)"},{"year":2040,"value":0,"cell":"Z36","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G36<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G36,$I36)=0,TRUE,FALSE),$J36*Z$2,0)"},{"year":2041,"value":0,"cell":"AA36","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G36<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G36,$I36)=0,TRUE,FALSE),$J36*AA$2,0)"},{"year":2042,"value":0,"cell":"AB36","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G36<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G36,$I36)=0,TRUE,FALSE),$J36*AB$2,0)"},{"year":2043,"value":0,"cell":"AC36","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G36<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G36,$I36)=0,TRUE,FALSE),$J36*AC$2,0)"},{"year":2044,"value":0,"cell":"AD36","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G36<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G36,$I36)=0,TRUE,FALSE),$J36*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-035","category":"architecture","group":"Architecture & Interiors","item":"Wayfinding Signage - Lighted","location":"Main Concourse","label":"Refresh","scope":"Enhanced Environmental Graphics and branding upgrade","grade":"High","grade_type":"Priority","base":1350000,"total":3373288.275869732,"sheet":"Costs","row":35,"base_cell":"P35","schedule_sheet":"Cap Ex-20 Years","schedule_row":37,"total_cell":"AE37","first_year":2026,"frequency":10,"cost_tab_first_year":2026,"cost_tab_frequency":10,"schedule_base":1350000,"schedule_base_formula":"=Costs!P35","cells":[{"cell":"J35","label":"Area / length","value":null,"formula":null},{"cell":"K35","label":"Units","value":1,"formula":null},{"cell":"L35","label":"Cost per area / length","value":null,"formula":null},{"cell":"M35","label":"Cost per unit","value":1000000,"formula":null},{"cell":"N35","label":"Direct total","value":1000000,"formula":"=(M35*K35)+(L35*J35)"},{"cell":"O35","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P35","label":"Loaded total","value":1350000,"formula":"=(1+O35)*N35"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K37","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G37<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G37,$I37)=0,TRUE,FALSE),$J37*K$2,0)"},{"year":2026,"value":1439167.5,"cell":"L37","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G37<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G37,$I37)=0,TRUE,FALSE),$J37*L$2,0)"},{"year":2027,"value":0,"cell":"M37","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G37<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G37,$I37)=0,TRUE,FALSE),$J37*M$2,0)"},{"year":2028,"value":0,"cell":"N37","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G37<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G37,$I37)=0,TRUE,FALSE),$J37*N$2,0)"},{"year":2029,"value":0,"cell":"O37","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G37<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G37,$I37)=0,TRUE,FALSE),$J37*O$2,0)"},{"year":2030,"value":0,"cell":"P37","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G37<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G37,$I37)=0,TRUE,FALSE),$J37*P$2,0)"},{"year":2031,"value":0,"cell":"Q37","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G37<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G37,$I37)=0,TRUE,FALSE),$J37*Q$2,0)"},{"year":2032,"value":0,"cell":"R37","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G37<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G37,$I37)=0,TRUE,FALSE),$J37*R$2,0)"},{"year":2033,"value":0,"cell":"S37","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G37<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G37,$I37)=0,TRUE,FALSE),$J37*S$2,0)"},{"year":2034,"value":0,"cell":"T37","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G37<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G37,$I37)=0,TRUE,FALSE),$J37*T$2,0)"},{"year":2035,"value":0,"cell":"U37","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G37<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G37,$I37)=0,TRUE,FALSE),$J37*U$2,0)"},{"year":2036,"value":1934120.775869732,"cell":"V37","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G37<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G37,$I37)=0,TRUE,FALSE),$J37*V$2,0)"},{"year":2037,"value":0,"cell":"W37","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G37<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G37,$I37)=0,TRUE,FALSE),$J37*W$2,0)"},{"year":2038,"value":0,"cell":"X37","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G37<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G37,$I37)=0,TRUE,FALSE),$J37*X$2,0)"},{"year":2039,"value":0,"cell":"Y37","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G37<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G37,$I37)=0,TRUE,FALSE),$J37*Y$2,0)"},{"year":2040,"value":0,"cell":"Z37","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G37<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G37,$I37)=0,TRUE,FALSE),$J37*Z$2,0)"},{"year":2041,"value":0,"cell":"AA37","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G37<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G37,$I37)=0,TRUE,FALSE),$J37*AA$2,0)"},{"year":2042,"value":0,"cell":"AB37","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G37<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G37,$I37)=0,TRUE,FALSE),$J37*AB$2,0)"},{"year":2043,"value":0,"cell":"AC37","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G37<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G37,$I37)=0,TRUE,FALSE),$J37*AC$2,0)"},{"year":2044,"value":0,"cell":"AD37","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G37<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G37,$I37)=0,TRUE,FALSE),$J37*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-036","category":"architecture","group":"Architecture & Interiors","item":"Restrooms","location":"Main Concourse","label":"Renovation","scope":"Restroom finishes, fixtures, and accessories upgrades","grade":"Medium","grade_type":"Priority","base":13172220,"total":39250322.76031171,"sheet":"Costs","row":36,"base_cell":"P36","schedule_sheet":"Cap Ex-20 Years","schedule_row":38,"total_cell":"AE38","first_year":2029,"frequency":15,"cost_tab_first_year":2029,"cost_tab_frequency":15,"schedule_base":13172220,"schedule_base_formula":"=Costs!P36","cells":[{"cell":"J36","label":"Area / length","value":16262,"formula":null},{"cell":"K36","label":"Units","value":null,"formula":null},{"cell":"L36","label":"Cost per area / length","value":600,"formula":null},{"cell":"M36","label":"Cost per unit","value":null,"formula":null},{"cell":"N36","label":"Direct total","value":9757200,"formula":"=(M36*K36)+(L36*J36)"},{"cell":"O36","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P36","label":"Loaded total","value":13172220,"formula":"=(1+O36)*N36"}],"notes":[{"cell":"F36","text":"Includes ceilings and refinishing sealed concrete"}],"annual":[{"year":2025,"value":0,"cell":"K38","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G38<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G38,$I38)=0,TRUE,FALSE),$J38*K$2,0)"},{"year":2026,"value":0,"cell":"L38","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G38<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G38,$I38)=0,TRUE,FALSE),$J38*L$2,0)"},{"year":2027,"value":0,"cell":"M38","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G38<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G38,$I38)=0,TRUE,FALSE),$J38*M$2,0)"},{"year":2028,"value":0,"cell":"N38","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G38<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G38,$I38)=0,TRUE,FALSE),$J38*N$2,0)"},{"year":2029,"value":15344340.395262238,"cell":"O38","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G38<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G38,$I38)=0,TRUE,FALSE),$J38*O$2,0)"},{"year":2030,"value":0,"cell":"P38","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G38<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G38,$I38)=0,TRUE,FALSE),$J38*P$2,0)"},{"year":2031,"value":0,"cell":"Q38","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G38<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G38,$I38)=0,TRUE,FALSE),$J38*Q$2,0)"},{"year":2032,"value":0,"cell":"R38","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G38<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G38,$I38)=0,TRUE,FALSE),$J38*R$2,0)"},{"year":2033,"value":0,"cell":"S38","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G38<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G38,$I38)=0,TRUE,FALSE),$J38*S$2,0)"},{"year":2034,"value":0,"cell":"T38","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G38<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G38,$I38)=0,TRUE,FALSE),$J38*T$2,0)"},{"year":2035,"value":0,"cell":"U38","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G38<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G38,$I38)=0,TRUE,FALSE),$J38*U$2,0)"},{"year":2036,"value":0,"cell":"V38","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G38<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G38,$I38)=0,TRUE,FALSE),$J38*V$2,0)"},{"year":2037,"value":0,"cell":"W38","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G38<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G38,$I38)=0,TRUE,FALSE),$J38*W$2,0)"},{"year":2038,"value":0,"cell":"X38","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G38<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G38,$I38)=0,TRUE,FALSE),$J38*X$2,0)"},{"year":2039,"value":0,"cell":"Y38","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G38<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G38,$I38)=0,TRUE,FALSE),$J38*Y$2,0)"},{"year":2040,"value":0,"cell":"Z38","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G38<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G38,$I38)=0,TRUE,FALSE),$J38*Z$2,0)"},{"year":2041,"value":0,"cell":"AA38","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G38<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G38,$I38)=0,TRUE,FALSE),$J38*AA$2,0)"},{"year":2042,"value":0,"cell":"AB38","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G38<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G38,$I38)=0,TRUE,FALSE),$J38*AB$2,0)"},{"year":2043,"value":0,"cell":"AC38","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G38<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G38,$I38)=0,TRUE,FALSE),$J38*AC$2,0)"},{"year":2044,"value":23905982.36504947,"cell":"AD38","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G38<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G38,$I38)=0,TRUE,FALSE),$J38*AD$2,0)"}],"issues":[],"report":{"page":31,"specific":true,"explanation":"The report describes a complete refresh of restroom finishes to compare with more modern venues. The cell note also includes ceilings and refinishing sealed concrete."}},{"id":"costs-037","category":"architecture","group":"Architecture & Interiors","item":"Concourse Bar","location":"Main Concourse","label":"Renovation/ Reconfiguration","scope":"Enhanced access control for interior and exterior plaza usage.","grade":"Medium","grade_type":"Priority","base":11061225,"total":12885238.90343348,"sheet":"Costs","row":37,"base_cell":"P37","schedule_sheet":"Cap Ex-20 Years","schedule_row":39,"total_cell":"AE39","first_year":2029,"frequency":20,"cost_tab_first_year":2029,"cost_tab_frequency":20,"schedule_base":11061225,"schedule_base_formula":"=Costs!P37","cells":[{"cell":"J37","label":"Area / length","value":11705,"formula":null},{"cell":"K37","label":"Units","value":null,"formula":null},{"cell":"L37","label":"Cost per area / length","value":700,"formula":null},{"cell":"M37","label":"Cost per unit","value":null,"formula":null},{"cell":"N37","label":"Direct total","value":8193500,"formula":"=(M37*K37)+(L37*J37)"},{"cell":"O37","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P37","label":"Loaded total","value":11061225,"formula":"=(1+O37)*N37"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K39","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G39<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G39,$I39)=0,TRUE,FALSE),$J39*K$2,0)"},{"year":2026,"value":0,"cell":"L39","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G39<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G39,$I39)=0,TRUE,FALSE),$J39*L$2,0)"},{"year":2027,"value":0,"cell":"M39","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G39<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G39,$I39)=0,TRUE,FALSE),$J39*M$2,0)"},{"year":2028,"value":0,"cell":"N39","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G39<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G39,$I39)=0,TRUE,FALSE),$J39*N$2,0)"},{"year":2029,"value":12885238.90343348,"cell":"O39","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G39<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G39,$I39)=0,TRUE,FALSE),$J39*O$2,0)"},{"year":2030,"value":0,"cell":"P39","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G39<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G39,$I39)=0,TRUE,FALSE),$J39*P$2,0)"},{"year":2031,"value":0,"cell":"Q39","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G39<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G39,$I39)=0,TRUE,FALSE),$J39*Q$2,0)"},{"year":2032,"value":0,"cell":"R39","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G39<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G39,$I39)=0,TRUE,FALSE),$J39*R$2,0)"},{"year":2033,"value":0,"cell":"S39","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G39<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G39,$I39)=0,TRUE,FALSE),$J39*S$2,0)"},{"year":2034,"value":0,"cell":"T39","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G39<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G39,$I39)=0,TRUE,FALSE),$J39*T$2,0)"},{"year":2035,"value":0,"cell":"U39","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G39<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G39,$I39)=0,TRUE,FALSE),$J39*U$2,0)"},{"year":2036,"value":0,"cell":"V39","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G39<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G39,$I39)=0,TRUE,FALSE),$J39*V$2,0)"},{"year":2037,"value":0,"cell":"W39","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G39<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G39,$I39)=0,TRUE,FALSE),$J39*W$2,0)"},{"year":2038,"value":0,"cell":"X39","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G39<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G39,$I39)=0,TRUE,FALSE),$J39*X$2,0)"},{"year":2039,"value":0,"cell":"Y39","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G39<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G39,$I39)=0,TRUE,FALSE),$J39*Y$2,0)"},{"year":2040,"value":0,"cell":"Z39","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G39<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G39,$I39)=0,TRUE,FALSE),$J39*Z$2,0)"},{"year":2041,"value":0,"cell":"AA39","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G39<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G39,$I39)=0,TRUE,FALSE),$J39*AA$2,0)"},{"year":2042,"value":0,"cell":"AB39","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G39<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G39,$I39)=0,TRUE,FALSE),$J39*AB$2,0)"},{"year":2043,"value":0,"cell":"AC39","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G39<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G39,$I39)=0,TRUE,FALSE),$J39*AC$2,0)"},{"year":2044,"value":0,"cell":"AD39","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G39<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G39,$I39)=0,TRUE,FALSE),$J39*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-038","category":"architecture","group":"Architecture & Interiors","item":"Team Store","location":"Main Concourse","label":"Renovation/ Reconfiguration","scope":"New interior construction","grade":"Medium","grade_type":"Priority","base":6750000,"total":20113517.5871724,"sheet":"Costs","row":38,"base_cell":"P38","schedule_sheet":"Cap Ex-20 Years","schedule_row":40,"total_cell":"AE40","first_year":2029,"frequency":15,"cost_tab_first_year":2029,"cost_tab_frequency":15,"schedule_base":6750000,"schedule_base_formula":"=Costs!P38","cells":[{"cell":"J38","label":"Area / length","value":null,"formula":null},{"cell":"K38","label":"Units","value":1,"formula":null},{"cell":"L38","label":"Cost per area / length","value":null,"formula":null},{"cell":"M38","label":"Cost per unit","value":5000000,"formula":null},{"cell":"N38","label":"Direct total","value":5000000,"formula":"=(M38*K38)+(L38*J38)"},{"cell":"O38","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P38","label":"Loaded total","value":6750000,"formula":"=(1+O38)*N38"}],"notes":[{"cell":"F38","text":"Includes ADA door openers, additional data outlets, additional electrical outlets"}],"annual":[{"year":2025,"value":0,"cell":"K40","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G40<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G40,$I40)=0,TRUE,FALSE),$J40*K$2,0)"},{"year":2026,"value":0,"cell":"L40","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G40<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G40,$I40)=0,TRUE,FALSE),$J40*L$2,0)"},{"year":2027,"value":0,"cell":"M40","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G40<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G40,$I40)=0,TRUE,FALSE),$J40*M$2,0)"},{"year":2028,"value":0,"cell":"N40","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G40<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G40,$I40)=0,TRUE,FALSE),$J40*N$2,0)"},{"year":2029,"value":7863085.9238625,"cell":"O40","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G40<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G40,$I40)=0,TRUE,FALSE),$J40*O$2,0)"},{"year":2030,"value":0,"cell":"P40","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G40<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G40,$I40)=0,TRUE,FALSE),$J40*P$2,0)"},{"year":2031,"value":0,"cell":"Q40","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G40<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G40,$I40)=0,TRUE,FALSE),$J40*Q$2,0)"},{"year":2032,"value":0,"cell":"R40","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G40<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G40,$I40)=0,TRUE,FALSE),$J40*R$2,0)"},{"year":2033,"value":0,"cell":"S40","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G40<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G40,$I40)=0,TRUE,FALSE),$J40*S$2,0)"},{"year":2034,"value":0,"cell":"T40","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G40<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G40,$I40)=0,TRUE,FALSE),$J40*T$2,0)"},{"year":2035,"value":0,"cell":"U40","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G40<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G40,$I40)=0,TRUE,FALSE),$J40*U$2,0)"},{"year":2036,"value":0,"cell":"V40","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G40<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G40,$I40)=0,TRUE,FALSE),$J40*V$2,0)"},{"year":2037,"value":0,"cell":"W40","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G40<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G40,$I40)=0,TRUE,FALSE),$J40*W$2,0)"},{"year":2038,"value":0,"cell":"X40","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G40<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G40,$I40)=0,TRUE,FALSE),$J40*X$2,0)"},{"year":2039,"value":0,"cell":"Y40","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G40<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G40,$I40)=0,TRUE,FALSE),$J40*Y$2,0)"},{"year":2040,"value":0,"cell":"Z40","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G40<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G40,$I40)=0,TRUE,FALSE),$J40*Z$2,0)"},{"year":2041,"value":0,"cell":"AA40","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G40<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G40,$I40)=0,TRUE,FALSE),$J40*AA$2,0)"},{"year":2042,"value":0,"cell":"AB40","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G40<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G40,$I40)=0,TRUE,FALSE),$J40*AB$2,0)"},{"year":2043,"value":0,"cell":"AC40","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G40<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G40,$I40)=0,TRUE,FALSE),$J40*AC$2,0)"},{"year":2044,"value":12250431.6633099,"cell":"AD40","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G40<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G40,$I40)=0,TRUE,FALSE),$J40*AD$2,0)"}],"issues":[],"report":{"page":120,"specific":true,"explanation":"The report recommends comparing the store’s size with other NBA arenas and expanding if warranted. The workbook note also includes ADA door openers, data outlets and electrical outlets."}},{"id":"costs-039","category":"architecture","group":"Architecture & Interiors","item":"Team Store Wayfinding","location":"Main Concourse","label":"Refresh","scope":"Environmental graphics and branding upgrades","grade":"High","grade_type":"Priority","base":67500,"total":201135.175871724,"sheet":"Costs","row":39,"base_cell":"P39","schedule_sheet":"Cap Ex-20 Years","schedule_row":41,"total_cell":"AE41","first_year":2029,"frequency":15,"cost_tab_first_year":2029,"cost_tab_frequency":15,"schedule_base":67500,"schedule_base_formula":"=Costs!P39","cells":[{"cell":"J39","label":"Area / length","value":null,"formula":null},{"cell":"K39","label":"Units","value":1,"formula":null},{"cell":"L39","label":"Cost per area / length","value":null,"formula":null},{"cell":"M39","label":"Cost per unit","value":50000,"formula":null},{"cell":"N39","label":"Direct total","value":50000,"formula":"=(M39*K39)+(L39*J39)"},{"cell":"O39","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P39","label":"Loaded total","value":67500,"formula":"=(1+O39)*N39"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K41","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G41<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G41,$I41)=0,TRUE,FALSE),$J41*K$2,0)"},{"year":2026,"value":0,"cell":"L41","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G41<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G41,$I41)=0,TRUE,FALSE),$J41*L$2,0)"},{"year":2027,"value":0,"cell":"M41","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G41<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G41,$I41)=0,TRUE,FALSE),$J41*M$2,0)"},{"year":2028,"value":0,"cell":"N41","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G41<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G41,$I41)=0,TRUE,FALSE),$J41*N$2,0)"},{"year":2029,"value":78630.85923862501,"cell":"O41","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G41<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G41,$I41)=0,TRUE,FALSE),$J41*O$2,0)"},{"year":2030,"value":0,"cell":"P41","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G41<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G41,$I41)=0,TRUE,FALSE),$J41*P$2,0)"},{"year":2031,"value":0,"cell":"Q41","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G41<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G41,$I41)=0,TRUE,FALSE),$J41*Q$2,0)"},{"year":2032,"value":0,"cell":"R41","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G41<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G41,$I41)=0,TRUE,FALSE),$J41*R$2,0)"},{"year":2033,"value":0,"cell":"S41","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G41<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G41,$I41)=0,TRUE,FALSE),$J41*S$2,0)"},{"year":2034,"value":0,"cell":"T41","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G41<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G41,$I41)=0,TRUE,FALSE),$J41*T$2,0)"},{"year":2035,"value":0,"cell":"U41","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G41<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G41,$I41)=0,TRUE,FALSE),$J41*U$2,0)"},{"year":2036,"value":0,"cell":"V41","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G41<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G41,$I41)=0,TRUE,FALSE),$J41*V$2,0)"},{"year":2037,"value":0,"cell":"W41","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G41<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G41,$I41)=0,TRUE,FALSE),$J41*W$2,0)"},{"year":2038,"value":0,"cell":"X41","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G41<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G41,$I41)=0,TRUE,FALSE),$J41*X$2,0)"},{"year":2039,"value":0,"cell":"Y41","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G41<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G41,$I41)=0,TRUE,FALSE),$J41*Y$2,0)"},{"year":2040,"value":0,"cell":"Z41","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G41<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G41,$I41)=0,TRUE,FALSE),$J41*Z$2,0)"},{"year":2041,"value":0,"cell":"AA41","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G41<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G41,$I41)=0,TRUE,FALSE),$J41*AA$2,0)"},{"year":2042,"value":0,"cell":"AB41","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G41<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G41,$I41)=0,TRUE,FALSE),$J41*AB$2,0)"},{"year":2043,"value":0,"cell":"AC41","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G41<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G41,$I41)=0,TRUE,FALSE),$J41*AC$2,0)"},{"year":2044,"value":122504.31663309899,"cell":"AD41","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G41<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G41,$I41)=0,TRUE,FALSE),$J41*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-040","category":"architecture","group":"Architecture & Interiors","item":"Concourse","location":"Main Concourse","label":"Refresh/ Restoration","scope":"Patch, Repair, and clean polished concrete","grade":"Medium","grade_type":"Priority","base":276396.30000000005,"total":823600.2727525007,"sheet":"Costs","row":40,"base_cell":"P40","schedule_sheet":"Cap Ex-20 Years","schedule_row":42,"total_cell":"AE42","first_year":2029,"frequency":15,"cost_tab_first_year":2029,"cost_tab_frequency":15,"schedule_base":276396.30000000005,"schedule_base_formula":"=Costs!P40","cells":[{"cell":"J40","label":"Area / length","value":68246,"formula":null},{"cell":"K40","label":"Units","value":null,"formula":null},{"cell":"L40","label":"Cost per area / length","value":3,"formula":null},{"cell":"M40","label":"Cost per unit","value":null,"formula":null},{"cell":"N40","label":"Direct total","value":204738,"formula":"=(M40*K40)+(L40*J40)"},{"cell":"O40","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P40","label":"Loaded total","value":276396.30000000005,"formula":"=(1+O40)*N40"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K42","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G42<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G42,$I42)=0,TRUE,FALSE),$J42*K$2,0)"},{"year":2026,"value":0,"cell":"L42","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G42<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G42,$I42)=0,TRUE,FALSE),$J42*L$2,0)"},{"year":2027,"value":0,"cell":"M42","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G42<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G42,$I42)=0,TRUE,FALSE),$J42*M$2,0)"},{"year":2028,"value":0,"cell":"N42","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G42<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G42,$I42)=0,TRUE,FALSE),$J42*N$2,0)"},{"year":2029,"value":321974.4971759522,"cell":"O42","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G42<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G42,$I42)=0,TRUE,FALSE),$J42*O$2,0)"},{"year":2030,"value":0,"cell":"P42","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G42<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G42,$I42)=0,TRUE,FALSE),$J42*P$2,0)"},{"year":2031,"value":0,"cell":"Q42","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G42<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G42,$I42)=0,TRUE,FALSE),$J42*Q$2,0)"},{"year":2032,"value":0,"cell":"R42","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G42<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G42,$I42)=0,TRUE,FALSE),$J42*R$2,0)"},{"year":2033,"value":0,"cell":"S42","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G42<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G42,$I42)=0,TRUE,FALSE),$J42*S$2,0)"},{"year":2034,"value":0,"cell":"T42","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G42<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G42,$I42)=0,TRUE,FALSE),$J42*T$2,0)"},{"year":2035,"value":0,"cell":"U42","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G42<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G42,$I42)=0,TRUE,FALSE),$J42*U$2,0)"},{"year":2036,"value":0,"cell":"V42","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G42<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G42,$I42)=0,TRUE,FALSE),$J42*V$2,0)"},{"year":2037,"value":0,"cell":"W42","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G42<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G42,$I42)=0,TRUE,FALSE),$J42*W$2,0)"},{"year":2038,"value":0,"cell":"X42","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G42<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G42,$I42)=0,TRUE,FALSE),$J42*X$2,0)"},{"year":2039,"value":0,"cell":"Y42","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G42<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G42,$I42)=0,TRUE,FALSE),$J42*Y$2,0)"},{"year":2040,"value":0,"cell":"Z42","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G42<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G42,$I42)=0,TRUE,FALSE),$J42*Z$2,0)"},{"year":2041,"value":0,"cell":"AA42","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G42<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G42,$I42)=0,TRUE,FALSE),$J42*AA$2,0)"},{"year":2042,"value":0,"cell":"AB42","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G42<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G42,$I42)=0,TRUE,FALSE),$J42*AB$2,0)"},{"year":2043,"value":0,"cell":"AC42","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G42<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G42,$I42)=0,TRUE,FALSE),$J42*AC$2,0)"},{"year":2044,"value":501625.77557654853,"cell":"AD42","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G42<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G42,$I42)=0,TRUE,FALSE),$J42*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-041","category":"architecture","group":"Architecture & Interiors","item":"Concourse - General","location":"Main Concourse","label":"Refresh","scope":"Artwork/ Historical display","grade":"Medium","grade_type":"Priority","base":135000,"total":402270.351743448,"sheet":"Costs","row":41,"base_cell":"P41","schedule_sheet":"Cap Ex-20 Years","schedule_row":43,"total_cell":"AE43","first_year":2029,"frequency":15,"cost_tab_first_year":2029,"cost_tab_frequency":15,"schedule_base":135000,"schedule_base_formula":"=Costs!P41","cells":[{"cell":"J41","label":"Area / length","value":null,"formula":null},{"cell":"K41","label":"Units","value":1,"formula":null},{"cell":"L41","label":"Cost per area / length","value":null,"formula":null},{"cell":"M41","label":"Cost per unit","value":100000,"formula":null},{"cell":"N41","label":"Direct total","value":100000,"formula":"=(M41*K41)+(L41*J41)"},{"cell":"O41","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P41","label":"Loaded total","value":135000,"formula":"=(1+O41)*N41"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K43","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G43<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G43,$I43)=0,TRUE,FALSE),$J43*K$2,0)"},{"year":2026,"value":0,"cell":"L43","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G43<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G43,$I43)=0,TRUE,FALSE),$J43*L$2,0)"},{"year":2027,"value":0,"cell":"M43","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G43<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G43,$I43)=0,TRUE,FALSE),$J43*M$2,0)"},{"year":2028,"value":0,"cell":"N43","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G43<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G43,$I43)=0,TRUE,FALSE),$J43*N$2,0)"},{"year":2029,"value":157261.71847725002,"cell":"O43","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G43<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G43,$I43)=0,TRUE,FALSE),$J43*O$2,0)"},{"year":2030,"value":0,"cell":"P43","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G43<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G43,$I43)=0,TRUE,FALSE),$J43*P$2,0)"},{"year":2031,"value":0,"cell":"Q43","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G43<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G43,$I43)=0,TRUE,FALSE),$J43*Q$2,0)"},{"year":2032,"value":0,"cell":"R43","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G43<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G43,$I43)=0,TRUE,FALSE),$J43*R$2,0)"},{"year":2033,"value":0,"cell":"S43","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G43<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G43,$I43)=0,TRUE,FALSE),$J43*S$2,0)"},{"year":2034,"value":0,"cell":"T43","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G43<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G43,$I43)=0,TRUE,FALSE),$J43*T$2,0)"},{"year":2035,"value":0,"cell":"U43","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G43<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G43,$I43)=0,TRUE,FALSE),$J43*U$2,0)"},{"year":2036,"value":0,"cell":"V43","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G43<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G43,$I43)=0,TRUE,FALSE),$J43*V$2,0)"},{"year":2037,"value":0,"cell":"W43","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G43<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G43,$I43)=0,TRUE,FALSE),$J43*W$2,0)"},{"year":2038,"value":0,"cell":"X43","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G43<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G43,$I43)=0,TRUE,FALSE),$J43*X$2,0)"},{"year":2039,"value":0,"cell":"Y43","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G43<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G43,$I43)=0,TRUE,FALSE),$J43*Y$2,0)"},{"year":2040,"value":0,"cell":"Z43","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G43<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G43,$I43)=0,TRUE,FALSE),$J43*Z$2,0)"},{"year":2041,"value":0,"cell":"AA43","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G43<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G43,$I43)=0,TRUE,FALSE),$J43*AA$2,0)"},{"year":2042,"value":0,"cell":"AB43","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G43<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G43,$I43)=0,TRUE,FALSE),$J43*AB$2,0)"},{"year":2043,"value":0,"cell":"AC43","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G43<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G43,$I43)=0,TRUE,FALSE),$J43*AC$2,0)"},{"year":2044,"value":245008.63326619798,"cell":"AD43","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G43<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G43,$I43)=0,TRUE,FALSE),$J43*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-042","category":"architecture","group":"Architecture & Interiors","item":"Seating - Fixed","location":"Club Level","label":"Replacement","scope":"Furniture Replacement","grade":"Medium","grade_type":"Priority","base":789360.0000000001,"total":919526.7414607562,"sheet":"Costs","row":42,"base_cell":"P42","schedule_sheet":"Cap Ex-20 Years","schedule_row":44,"total_cell":"AE44","first_year":2029,"frequency":20,"cost_tab_first_year":2029,"cost_tab_frequency":20,"schedule_base":789360.0000000001,"schedule_base_formula":"=Costs!P42","cells":[{"cell":"J42","label":"Area / length","value":1794,"formula":null},{"cell":"K42","label":"Units","value":null,"formula":null},{"cell":"L42","label":"Cost per area / length","value":400,"formula":null},{"cell":"M42","label":"Cost per unit","value":null,"formula":null},{"cell":"N42","label":"Direct total","value":717600,"formula":"=(M42*K42)+(L42*J42)"},{"cell":"O42","label":"Additional-cost percentage","value":0.1,"formula":null},{"cell":"P42","label":"Loaded total","value":789360.0000000001,"formula":"=(1+O42)*N42"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K44","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G44<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G44,$I44)=0,TRUE,FALSE),$J44*K$2,0)"},{"year":2026,"value":0,"cell":"L44","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G44<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G44,$I44)=0,TRUE,FALSE),$J44*L$2,0)"},{"year":2027,"value":0,"cell":"M44","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G44<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G44,$I44)=0,TRUE,FALSE),$J44*M$2,0)"},{"year":2028,"value":0,"cell":"N44","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G44<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G44,$I44)=0,TRUE,FALSE),$J44*N$2,0)"},{"year":2029,"value":919526.7414607562,"cell":"O44","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G44<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G44,$I44)=0,TRUE,FALSE),$J44*O$2,0)"},{"year":2030,"value":0,"cell":"P44","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G44<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G44,$I44)=0,TRUE,FALSE),$J44*P$2,0)"},{"year":2031,"value":0,"cell":"Q44","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G44<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G44,$I44)=0,TRUE,FALSE),$J44*Q$2,0)"},{"year":2032,"value":0,"cell":"R44","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G44<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G44,$I44)=0,TRUE,FALSE),$J44*R$2,0)"},{"year":2033,"value":0,"cell":"S44","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G44<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G44,$I44)=0,TRUE,FALSE),$J44*S$2,0)"},{"year":2034,"value":0,"cell":"T44","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G44<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G44,$I44)=0,TRUE,FALSE),$J44*T$2,0)"},{"year":2035,"value":0,"cell":"U44","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G44<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G44,$I44)=0,TRUE,FALSE),$J44*U$2,0)"},{"year":2036,"value":0,"cell":"V44","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G44<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G44,$I44)=0,TRUE,FALSE),$J44*V$2,0)"},{"year":2037,"value":0,"cell":"W44","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G44<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G44,$I44)=0,TRUE,FALSE),$J44*W$2,0)"},{"year":2038,"value":0,"cell":"X44","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G44<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G44,$I44)=0,TRUE,FALSE),$J44*X$2,0)"},{"year":2039,"value":0,"cell":"Y44","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G44<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G44,$I44)=0,TRUE,FALSE),$J44*Y$2,0)"},{"year":2040,"value":0,"cell":"Z44","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G44<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G44,$I44)=0,TRUE,FALSE),$J44*Z$2,0)"},{"year":2041,"value":0,"cell":"AA44","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G44<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G44,$I44)=0,TRUE,FALSE),$J44*AA$2,0)"},{"year":2042,"value":0,"cell":"AB44","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G44<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G44,$I44)=0,TRUE,FALSE),$J44*AB$2,0)"},{"year":2043,"value":0,"cell":"AC44","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G44<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G44,$I44)=0,TRUE,FALSE),$J44*AC$2,0)"},{"year":2044,"value":0,"cell":"AD44","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G44<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G44,$I44)=0,TRUE,FALSE),$J44*AD$2,0)"}],"issues":[],"report":{"page":31,"specific":true,"explanation":"The all-levels seating recommendations include replacement and an accessibility assessment."}},{"id":"costs-043","category":"architecture","group":"Architecture & Interiors","item":"Seating - Precast Tiers and Stair Aisles","location":"Club Level","label":"Repair/ Replacement","scope":"Concrete repairs, New railings, Life Safety improvements","grade":"Medium","grade_type":"Priority","base":132177.15,"total":360900.71785779565,"sheet":"Costs","row":43,"base_cell":"P43","schedule_sheet":"Cap Ex-20 Years","schedule_row":45,"total_cell":"AE45","first_year":2029,"frequency":10,"cost_tab_first_year":2029,"cost_tab_frequency":10,"schedule_base":132177.15,"schedule_base_formula":"=Costs!P43","cells":[{"cell":"J43","label":"Area / length","value":13987,"formula":null},{"cell":"K43","label":"Units","value":null,"formula":null},{"cell":"L43","label":"Cost per area / length","value":7,"formula":null},{"cell":"M43","label":"Cost per unit","value":null,"formula":null},{"cell":"N43","label":"Direct total","value":97909,"formula":"=(M43*K43)+(L43*J43)"},{"cell":"O43","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P43","label":"Loaded total","value":132177.15,"formula":"=(1+O43)*N43"}],"notes":[{"cell":"F43","text":"Includes Trip hazards, contrasting color on stair nosings, etc."}],"annual":[{"year":2025,"value":0,"cell":"K45","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G45<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G45,$I45)=0,TRUE,FALSE),$J45*K$2,0)"},{"year":2026,"value":0,"cell":"L45","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G45<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G45,$I45)=0,TRUE,FALSE),$J45*L$2,0)"},{"year":2027,"value":0,"cell":"M45","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G45<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G45,$I45)=0,TRUE,FALSE),$J45*M$2,0)"},{"year":2028,"value":0,"cell":"N45","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G45<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G45,$I45)=0,TRUE,FALSE),$J45*N$2,0)"},{"year":2029,"value":153973.37594389071,"cell":"O45","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G45<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G45,$I45)=0,TRUE,FALSE),$J45*O$2,0)"},{"year":2030,"value":0,"cell":"P45","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G45<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G45,$I45)=0,TRUE,FALSE),$J45*P$2,0)"},{"year":2031,"value":0,"cell":"Q45","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G45<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G45,$I45)=0,TRUE,FALSE),$J45*Q$2,0)"},{"year":2032,"value":0,"cell":"R45","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G45<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G45,$I45)=0,TRUE,FALSE),$J45*R$2,0)"},{"year":2033,"value":0,"cell":"S45","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G45<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G45,$I45)=0,TRUE,FALSE),$J45*S$2,0)"},{"year":2034,"value":0,"cell":"T45","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G45<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G45,$I45)=0,TRUE,FALSE),$J45*T$2,0)"},{"year":2035,"value":0,"cell":"U45","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G45<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G45,$I45)=0,TRUE,FALSE),$J45*U$2,0)"},{"year":2036,"value":0,"cell":"V45","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G45<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G45,$I45)=0,TRUE,FALSE),$J45*V$2,0)"},{"year":2037,"value":0,"cell":"W45","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G45<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G45,$I45)=0,TRUE,FALSE),$J45*W$2,0)"},{"year":2038,"value":0,"cell":"X45","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G45<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G45,$I45)=0,TRUE,FALSE),$J45*X$2,0)"},{"year":2039,"value":206927.34191390497,"cell":"Y45","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G45<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G45,$I45)=0,TRUE,FALSE),$J45*Y$2,0)"},{"year":2040,"value":0,"cell":"Z45","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G45<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G45,$I45)=0,TRUE,FALSE),$J45*Z$2,0)"},{"year":2041,"value":0,"cell":"AA45","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G45<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G45,$I45)=0,TRUE,FALSE),$J45*AA$2,0)"},{"year":2042,"value":0,"cell":"AB45","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G45<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G45,$I45)=0,TRUE,FALSE),$J45*AB$2,0)"},{"year":2043,"value":0,"cell":"AC45","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G45<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G45,$I45)=0,TRUE,FALSE),$J45*AC$2,0)"},{"year":2044,"value":0,"cell":"AD45","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G45<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G45,$I45)=0,TRUE,FALSE),$J45*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-044","category":"architecture","group":"Architecture & Interiors","item":"General - Interior Partitions","location":"Club Level","label":"Refresh","scope":"Wall Paint","grade":"Medium","grade_type":"Priority","base":500215.50000000006,"total":1365804.3998799808,"sheet":"Costs","row":44,"base_cell":"P44","schedule_sheet":"Cap Ex-20 Years","schedule_row":46,"total_cell":"AE46","first_year":2029,"frequency":10,"cost_tab_first_year":2029,"cost_tab_frequency":10,"schedule_base":500215.50000000006,"schedule_base_formula":"=Costs!P44","cells":[{"cell":"J44","label":"Area / length","value":74106,"formula":null},{"cell":"K44","label":"Units","value":null,"formula":null},{"cell":"L44","label":"Cost per area / length","value":5,"formula":null},{"cell":"M44","label":"Cost per unit","value":null,"formula":null},{"cell":"N44","label":"Direct total","value":370530,"formula":"=(M44*K44)+(L44*J44)"},{"cell":"O44","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P44","label":"Loaded total","value":500215.50000000006,"formula":"=(1+O44)*N44"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K46","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G46<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G46,$I46)=0,TRUE,FALSE),$J46*K$2,0)"},{"year":2026,"value":0,"cell":"L46","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G46<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G46,$I46)=0,TRUE,FALSE),$J46*L$2,0)"},{"year":2027,"value":0,"cell":"M46","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G46<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G46,$I46)=0,TRUE,FALSE),$J46*M$2,0)"},{"year":2028,"value":0,"cell":"N46","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G46<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G46,$I46)=0,TRUE,FALSE),$J46*N$2,0)"},{"year":2029,"value":582701.8454737546,"cell":"O46","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G46<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G46,$I46)=0,TRUE,FALSE),$J46*O$2,0)"},{"year":2030,"value":0,"cell":"P46","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G46<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G46,$I46)=0,TRUE,FALSE),$J46*P$2,0)"},{"year":2031,"value":0,"cell":"Q46","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G46<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G46,$I46)=0,TRUE,FALSE),$J46*Q$2,0)"},{"year":2032,"value":0,"cell":"R46","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G46<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G46,$I46)=0,TRUE,FALSE),$J46*R$2,0)"},{"year":2033,"value":0,"cell":"S46","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G46<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G46,$I46)=0,TRUE,FALSE),$J46*S$2,0)"},{"year":2034,"value":0,"cell":"T46","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G46<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G46,$I46)=0,TRUE,FALSE),$J46*T$2,0)"},{"year":2035,"value":0,"cell":"U46","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G46<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G46,$I46)=0,TRUE,FALSE),$J46*U$2,0)"},{"year":2036,"value":0,"cell":"V46","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G46<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G46,$I46)=0,TRUE,FALSE),$J46*V$2,0)"},{"year":2037,"value":0,"cell":"W46","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G46<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G46,$I46)=0,TRUE,FALSE),$J46*W$2,0)"},{"year":2038,"value":0,"cell":"X46","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G46<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G46,$I46)=0,TRUE,FALSE),$J46*X$2,0)"},{"year":2039,"value":783102.5544062264,"cell":"Y46","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G46<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G46,$I46)=0,TRUE,FALSE),$J46*Y$2,0)"},{"year":2040,"value":0,"cell":"Z46","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G46<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G46,$I46)=0,TRUE,FALSE),$J46*Z$2,0)"},{"year":2041,"value":0,"cell":"AA46","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G46<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G46,$I46)=0,TRUE,FALSE),$J46*AA$2,0)"},{"year":2042,"value":0,"cell":"AB46","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G46<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G46,$I46)=0,TRUE,FALSE),$J46*AB$2,0)"},{"year":2043,"value":0,"cell":"AC46","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G46<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G46,$I46)=0,TRUE,FALSE),$J46*AC$2,0)"},{"year":2044,"value":0,"cell":"AD46","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G46<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G46,$I46)=0,TRUE,FALSE),$J46*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-045","category":"architecture","group":"Architecture & Interiors","item":"General - Interior Doors","location":"Club Level","label":"Replacement","scope":"Doors and Hardware","grade":"Medium","grade_type":"Priority","base":54000,"total":160908.1406973792,"sheet":"Costs","row":45,"base_cell":"P45","schedule_sheet":"Cap Ex-20 Years","schedule_row":47,"total_cell":"AE47","first_year":2029,"frequency":15,"cost_tab_first_year":2029,"cost_tab_frequency":15,"schedule_base":54000,"schedule_base_formula":"=Costs!P45","cells":[{"cell":"J45","label":"Area / length","value":null,"formula":null},{"cell":"K45","label":"Units","value":10,"formula":null},{"cell":"L45","label":"Cost per area / length","value":null,"formula":null},{"cell":"M45","label":"Cost per unit","value":4000,"formula":null},{"cell":"N45","label":"Direct total","value":40000,"formula":"=(M45*K45)+(L45*J45)"},{"cell":"O45","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P45","label":"Loaded total","value":54000,"formula":"=(1+O45)*N45"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K47","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G47<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G47,$I47)=0,TRUE,FALSE),$J47*K$2,0)"},{"year":2026,"value":0,"cell":"L47","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G47<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G47,$I47)=0,TRUE,FALSE),$J47*L$2,0)"},{"year":2027,"value":0,"cell":"M47","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G47<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G47,$I47)=0,TRUE,FALSE),$J47*M$2,0)"},{"year":2028,"value":0,"cell":"N47","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G47<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G47,$I47)=0,TRUE,FALSE),$J47*N$2,0)"},{"year":2029,"value":62904.687390900006,"cell":"O47","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G47<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G47,$I47)=0,TRUE,FALSE),$J47*O$2,0)"},{"year":2030,"value":0,"cell":"P47","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G47<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G47,$I47)=0,TRUE,FALSE),$J47*P$2,0)"},{"year":2031,"value":0,"cell":"Q47","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G47<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G47,$I47)=0,TRUE,FALSE),$J47*Q$2,0)"},{"year":2032,"value":0,"cell":"R47","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G47<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G47,$I47)=0,TRUE,FALSE),$J47*R$2,0)"},{"year":2033,"value":0,"cell":"S47","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G47<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G47,$I47)=0,TRUE,FALSE),$J47*S$2,0)"},{"year":2034,"value":0,"cell":"T47","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G47<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G47,$I47)=0,TRUE,FALSE),$J47*T$2,0)"},{"year":2035,"value":0,"cell":"U47","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G47<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G47,$I47)=0,TRUE,FALSE),$J47*U$2,0)"},{"year":2036,"value":0,"cell":"V47","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G47<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G47,$I47)=0,TRUE,FALSE),$J47*V$2,0)"},{"year":2037,"value":0,"cell":"W47","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G47<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G47,$I47)=0,TRUE,FALSE),$J47*W$2,0)"},{"year":2038,"value":0,"cell":"X47","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G47<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G47,$I47)=0,TRUE,FALSE),$J47*X$2,0)"},{"year":2039,"value":0,"cell":"Y47","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G47<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G47,$I47)=0,TRUE,FALSE),$J47*Y$2,0)"},{"year":2040,"value":0,"cell":"Z47","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G47<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G47,$I47)=0,TRUE,FALSE),$J47*Z$2,0)"},{"year":2041,"value":0,"cell":"AA47","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G47<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G47,$I47)=0,TRUE,FALSE),$J47*AA$2,0)"},{"year":2042,"value":0,"cell":"AB47","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G47<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G47,$I47)=0,TRUE,FALSE),$J47*AB$2,0)"},{"year":2043,"value":0,"cell":"AC47","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G47<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G47,$I47)=0,TRUE,FALSE),$J47*AC$2,0)"},{"year":2044,"value":98003.45330647919,"cell":"AD47","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G47<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G47,$I47)=0,TRUE,FALSE),$J47*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-046","category":"architecture","group":"Architecture & Interiors","item":"Club Space - General","location":"Club Level","label":"Refresh","scope":"Flooring","grade":"Medium","grade_type":"Priority","base":984028.5000000001,"total":2686822.8891493725,"sheet":"Costs","row":46,"base_cell":"P46","schedule_sheet":"Cap Ex-20 Years","schedule_row":48,"total_cell":"AE48","first_year":2029,"frequency":10,"cost_tab_first_year":2029,"cost_tab_frequency":10,"schedule_base":984028.5000000001,"schedule_base_formula":"=Costs!P46","cells":[{"cell":"J46","label":"Area / length","value":24297,"formula":null},{"cell":"K46","label":"Units","value":null,"formula":null},{"cell":"L46","label":"Cost per area / length","value":30,"formula":null},{"cell":"M46","label":"Cost per unit","value":null,"formula":null},{"cell":"N46","label":"Direct total","value":728910,"formula":"=(M46*K46)+(L46*J46)"},{"cell":"O46","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P46","label":"Loaded total","value":984028.5000000001,"formula":"=(1+O46)*N46"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K48","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G48<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G48,$I48)=0,TRUE,FALSE),$J48*K$2,0)"},{"year":2026,"value":0,"cell":"L48","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G48<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G48,$I48)=0,TRUE,FALSE),$J48*L$2,0)"},{"year":2027,"value":0,"cell":"M48","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G48<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G48,$I48)=0,TRUE,FALSE),$J48*M$2,0)"},{"year":2028,"value":0,"cell":"N48","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G48<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G48,$I48)=0,TRUE,FALSE),$J48*N$2,0)"},{"year":2029,"value":1146296.3921525232,"cell":"O48","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G48<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G48,$I48)=0,TRUE,FALSE),$J48*O$2,0)"},{"year":2030,"value":0,"cell":"P48","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G48<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G48,$I48)=0,TRUE,FALSE),$J48*P$2,0)"},{"year":2031,"value":0,"cell":"Q48","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G48<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G48,$I48)=0,TRUE,FALSE),$J48*Q$2,0)"},{"year":2032,"value":0,"cell":"R48","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G48<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G48,$I48)=0,TRUE,FALSE),$J48*R$2,0)"},{"year":2033,"value":0,"cell":"S48","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G48<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G48,$I48)=0,TRUE,FALSE),$J48*S$2,0)"},{"year":2034,"value":0,"cell":"T48","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G48<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G48,$I48)=0,TRUE,FALSE),$J48*T$2,0)"},{"year":2035,"value":0,"cell":"U48","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G48<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G48,$I48)=0,TRUE,FALSE),$J48*U$2,0)"},{"year":2036,"value":0,"cell":"V48","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G48<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G48,$I48)=0,TRUE,FALSE),$J48*V$2,0)"},{"year":2037,"value":0,"cell":"W48","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G48<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G48,$I48)=0,TRUE,FALSE),$J48*W$2,0)"},{"year":2038,"value":0,"cell":"X48","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G48<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G48,$I48)=0,TRUE,FALSE),$J48*X$2,0)"},{"year":2039,"value":1540526.496996849,"cell":"Y48","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G48<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G48,$I48)=0,TRUE,FALSE),$J48*Y$2,0)"},{"year":2040,"value":0,"cell":"Z48","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G48<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G48,$I48)=0,TRUE,FALSE),$J48*Z$2,0)"},{"year":2041,"value":0,"cell":"AA48","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G48<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G48,$I48)=0,TRUE,FALSE),$J48*AA$2,0)"},{"year":2042,"value":0,"cell":"AB48","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G48<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G48,$I48)=0,TRUE,FALSE),$J48*AB$2,0)"},{"year":2043,"value":0,"cell":"AC48","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G48<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G48,$I48)=0,TRUE,FALSE),$J48*AC$2,0)"},{"year":2044,"value":0,"cell":"AD48","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G48<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G48,$I48)=0,TRUE,FALSE),$J48*AD$2,0)"}],"issues":[],"report":{"page":30,"specific":true,"explanation":"The report says club-level flooring needs replacement and describes worn finishes."}},{"id":"costs-047","category":"architecture","group":"Architecture & Interiors","item":"Club Space - General","location":"Club Level","label":"Replacement/Renovation","scope":"Ceiling and Lighting renovation","grade":"Medium","grade_type":"Priority","base":1640047.5,"total":4478038.148582286,"sheet":"Costs","row":47,"base_cell":"P47","schedule_sheet":"Cap Ex-20 Years","schedule_row":49,"total_cell":"AE49","first_year":2029,"frequency":10,"cost_tab_first_year":2029,"cost_tab_frequency":10,"schedule_base":1640047.5,"schedule_base_formula":"=Costs!P47","cells":[{"cell":"J47","label":"Area / length","value":24297,"formula":null},{"cell":"K47","label":"Units","value":null,"formula":null},{"cell":"L47","label":"Cost per area / length","value":50,"formula":null},{"cell":"M47","label":"Cost per unit","value":null,"formula":null},{"cell":"N47","label":"Direct total","value":1214850,"formula":"=(M47*K47)+(L47*J47)"},{"cell":"O47","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P47","label":"Loaded total","value":1640047.5,"formula":"=(1+O47)*N47"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K49","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G49<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G49,$I49)=0,TRUE,FALSE),$J49*K$2,0)"},{"year":2026,"value":0,"cell":"L49","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G49<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G49,$I49)=0,TRUE,FALSE),$J49*L$2,0)"},{"year":2027,"value":0,"cell":"M49","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G49<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G49,$I49)=0,TRUE,FALSE),$J49*M$2,0)"},{"year":2028,"value":0,"cell":"N49","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G49<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G49,$I49)=0,TRUE,FALSE),$J49*N$2,0)"},{"year":2029,"value":1910493.9869208718,"cell":"O49","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G49<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G49,$I49)=0,TRUE,FALSE),$J49*O$2,0)"},{"year":2030,"value":0,"cell":"P49","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G49<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G49,$I49)=0,TRUE,FALSE),$J49*P$2,0)"},{"year":2031,"value":0,"cell":"Q49","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G49<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G49,$I49)=0,TRUE,FALSE),$J49*Q$2,0)"},{"year":2032,"value":0,"cell":"R49","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G49<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G49,$I49)=0,TRUE,FALSE),$J49*R$2,0)"},{"year":2033,"value":0,"cell":"S49","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G49<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G49,$I49)=0,TRUE,FALSE),$J49*S$2,0)"},{"year":2034,"value":0,"cell":"T49","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G49<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G49,$I49)=0,TRUE,FALSE),$J49*T$2,0)"},{"year":2035,"value":0,"cell":"U49","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G49<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G49,$I49)=0,TRUE,FALSE),$J49*U$2,0)"},{"year":2036,"value":0,"cell":"V49","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G49<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G49,$I49)=0,TRUE,FALSE),$J49*V$2,0)"},{"year":2037,"value":0,"cell":"W49","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G49<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G49,$I49)=0,TRUE,FALSE),$J49*W$2,0)"},{"year":2038,"value":0,"cell":"X49","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G49<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G49,$I49)=0,TRUE,FALSE),$J49*X$2,0)"},{"year":2039,"value":2567544.1616614144,"cell":"Y49","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G49<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G49,$I49)=0,TRUE,FALSE),$J49*Y$2,0)"},{"year":2040,"value":0,"cell":"Z49","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G49<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G49,$I49)=0,TRUE,FALSE),$J49*Z$2,0)"},{"year":2041,"value":0,"cell":"AA49","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G49<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G49,$I49)=0,TRUE,FALSE),$J49*AA$2,0)"},{"year":2042,"value":0,"cell":"AB49","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G49<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G49,$I49)=0,TRUE,FALSE),$J49*AB$2,0)"},{"year":2043,"value":0,"cell":"AC49","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G49<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G49,$I49)=0,TRUE,FALSE),$J49*AC$2,0)"},{"year":2044,"value":0,"cell":"AD49","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G49<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G49,$I49)=0,TRUE,FALSE),$J49*AD$2,0)"}],"issues":[],"report":{"page":30,"specific":true,"explanation":"The report discusses checking low club-concourse ceilings for code compliance alongside renewal of the space."}},{"id":"costs-048","category":"architecture","group":"Architecture & Interiors","item":"Rose Room","location":"Club Level","label":"Renovation","scope":"Amenity space Interior finish renovation","grade":"Medium","grade_type":"Priority","base":5645700,"total":6576685.066718595,"sheet":"Costs","row":48,"base_cell":"P48","schedule_sheet":"Cap Ex-20 Years","schedule_row":50,"total_cell":"AE50","first_year":2029,"frequency":20,"cost_tab_first_year":2029,"cost_tab_frequency":20,"schedule_base":5645700,"schedule_base_formula":"=Costs!P48","cells":[{"cell":"J48","label":"Area / length","value":4182,"formula":null},{"cell":"K48","label":"Units","value":null,"formula":null},{"cell":"L48","label":"Cost per area / length","value":1000,"formula":null},{"cell":"M48","label":"Cost per unit","value":null,"formula":null},{"cell":"N48","label":"Direct total","value":4182000,"formula":"=(M48*K48)+(L48*J48)"},{"cell":"O48","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P48","label":"Loaded total","value":5645700,"formula":"=(1+O48)*N48"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K50","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G50<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G50,$I50)=0,TRUE,FALSE),$J50*K$2,0)"},{"year":2026,"value":0,"cell":"L50","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G50<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G50,$I50)=0,TRUE,FALSE),$J50*L$2,0)"},{"year":2027,"value":0,"cell":"M50","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G50<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G50,$I50)=0,TRUE,FALSE),$J50*M$2,0)"},{"year":2028,"value":0,"cell":"N50","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G50<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G50,$I50)=0,TRUE,FALSE),$J50*N$2,0)"},{"year":2029,"value":6576685.066718595,"cell":"O50","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G50<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G50,$I50)=0,TRUE,FALSE),$J50*O$2,0)"},{"year":2030,"value":0,"cell":"P50","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G50<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G50,$I50)=0,TRUE,FALSE),$J50*P$2,0)"},{"year":2031,"value":0,"cell":"Q50","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G50<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G50,$I50)=0,TRUE,FALSE),$J50*Q$2,0)"},{"year":2032,"value":0,"cell":"R50","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G50<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G50,$I50)=0,TRUE,FALSE),$J50*R$2,0)"},{"year":2033,"value":0,"cell":"S50","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G50<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G50,$I50)=0,TRUE,FALSE),$J50*S$2,0)"},{"year":2034,"value":0,"cell":"T50","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G50<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G50,$I50)=0,TRUE,FALSE),$J50*T$2,0)"},{"year":2035,"value":0,"cell":"U50","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G50<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G50,$I50)=0,TRUE,FALSE),$J50*U$2,0)"},{"year":2036,"value":0,"cell":"V50","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G50<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G50,$I50)=0,TRUE,FALSE),$J50*V$2,0)"},{"year":2037,"value":0,"cell":"W50","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G50<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G50,$I50)=0,TRUE,FALSE),$J50*W$2,0)"},{"year":2038,"value":0,"cell":"X50","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G50<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G50,$I50)=0,TRUE,FALSE),$J50*X$2,0)"},{"year":2039,"value":0,"cell":"Y50","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G50<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G50,$I50)=0,TRUE,FALSE),$J50*Y$2,0)"},{"year":2040,"value":0,"cell":"Z50","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G50<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G50,$I50)=0,TRUE,FALSE),$J50*Z$2,0)"},{"year":2041,"value":0,"cell":"AA50","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G50<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G50,$I50)=0,TRUE,FALSE),$J50*AA$2,0)"},{"year":2042,"value":0,"cell":"AB50","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G50<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G50,$I50)=0,TRUE,FALSE),$J50*AB$2,0)"},{"year":2043,"value":0,"cell":"AC50","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G50<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G50,$I50)=0,TRUE,FALSE),$J50*AC$2,0)"},{"year":2044,"value":0,"cell":"AD50","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G50<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G50,$I50)=0,TRUE,FALSE),$J50*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-049","category":"architecture","group":"Architecture & Interiors","item":"Rose Room","location":"Club Level","label":"Replacement","scope":"Furniture","grade":"Medium","grade_type":"Priority","base":282285,"total":770759.9924834804,"sheet":"Costs","row":49,"base_cell":"P49","schedule_sheet":"Cap Ex-20 Years","schedule_row":51,"total_cell":"AE51","first_year":2029,"frequency":10,"cost_tab_first_year":2029,"cost_tab_frequency":10,"schedule_base":282285,"schedule_base_formula":"=Costs!P49","cells":[{"cell":"J49","label":"Area / length","value":4182,"formula":null},{"cell":"K49","label":"Units","value":null,"formula":null},{"cell":"L49","label":"Cost per area / length","value":50,"formula":null},{"cell":"M49","label":"Cost per unit","value":null,"formula":null},{"cell":"N49","label":"Direct total","value":209100,"formula":"=(M49*K49)+(L49*J49)"},{"cell":"O49","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P49","label":"Loaded total","value":282285,"formula":"=(1+O49)*N49"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K51","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G51<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G51,$I51)=0,TRUE,FALSE),$J51*K$2,0)"},{"year":2026,"value":0,"cell":"L51","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G51<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G51,$I51)=0,TRUE,FALSE),$J51*L$2,0)"},{"year":2027,"value":0,"cell":"M51","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G51<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G51,$I51)=0,TRUE,FALSE),$J51*M$2,0)"},{"year":2028,"value":0,"cell":"N51","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G51<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G51,$I51)=0,TRUE,FALSE),$J51*N$2,0)"},{"year":2029,"value":328834.25333592977,"cell":"O51","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G51<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G51,$I51)=0,TRUE,FALSE),$J51*O$2,0)"},{"year":2030,"value":0,"cell":"P51","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G51<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G51,$I51)=0,TRUE,FALSE),$J51*P$2,0)"},{"year":2031,"value":0,"cell":"Q51","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G51<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G51,$I51)=0,TRUE,FALSE),$J51*Q$2,0)"},{"year":2032,"value":0,"cell":"R51","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G51<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G51,$I51)=0,TRUE,FALSE),$J51*R$2,0)"},{"year":2033,"value":0,"cell":"S51","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G51<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G51,$I51)=0,TRUE,FALSE),$J51*S$2,0)"},{"year":2034,"value":0,"cell":"T51","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G51<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G51,$I51)=0,TRUE,FALSE),$J51*T$2,0)"},{"year":2035,"value":0,"cell":"U51","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G51<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G51,$I51)=0,TRUE,FALSE),$J51*U$2,0)"},{"year":2036,"value":0,"cell":"V51","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G51<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G51,$I51)=0,TRUE,FALSE),$J51*V$2,0)"},{"year":2037,"value":0,"cell":"W51","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G51<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G51,$I51)=0,TRUE,FALSE),$J51*W$2,0)"},{"year":2038,"value":0,"cell":"X51","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G51<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G51,$I51)=0,TRUE,FALSE),$J51*X$2,0)"},{"year":2039,"value":441925.73914755054,"cell":"Y51","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G51<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G51,$I51)=0,TRUE,FALSE),$J51*Y$2,0)"},{"year":2040,"value":0,"cell":"Z51","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G51<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G51,$I51)=0,TRUE,FALSE),$J51*Z$2,0)"},{"year":2041,"value":0,"cell":"AA51","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G51<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G51,$I51)=0,TRUE,FALSE),$J51*AA$2,0)"},{"year":2042,"value":0,"cell":"AB51","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G51<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G51,$I51)=0,TRUE,FALSE),$J51*AB$2,0)"},{"year":2043,"value":0,"cell":"AC51","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G51<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G51,$I51)=0,TRUE,FALSE),$J51*AC$2,0)"},{"year":2044,"value":0,"cell":"AD51","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G51<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G51,$I51)=0,TRUE,FALSE),$J51*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-050","category":"architecture","group":"Architecture & Interiors","item":"Seating - Fixed ","location":"Suite Level","label":"Replacement","scope":"Furniture Replacement","grade":"High","grade_type":"Priority","base":1105920,"total":1178966.0159999998,"sheet":"Costs","row":50,"base_cell":"P50","schedule_sheet":"Cap Ex-20 Years","schedule_row":52,"total_cell":"AE52","first_year":2026,"frequency":20,"cost_tab_first_year":2026,"cost_tab_frequency":20,"schedule_base":1105920,"schedule_base_formula":"=Costs!P50","cells":[{"cell":"J50","label":"Area / length","value":null,"formula":null},{"cell":"K50","label":"Units","value":1024,"formula":null},{"cell":"L50","label":"Cost per area / length","value":null,"formula":null},{"cell":"M50","label":"Cost per unit","value":800,"formula":null},{"cell":"N50","label":"Direct total","value":819200,"formula":"=(M50*K50)+(L50*J50)"},{"cell":"O50","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P50","label":"Loaded total","value":1105920,"formula":"=(1+O50)*N50"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K52","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G52<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G52,$I52)=0,TRUE,FALSE),$J52*K$2,0)"},{"year":2026,"value":1178966.0159999998,"cell":"L52","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G52<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G52,$I52)=0,TRUE,FALSE),$J52*L$2,0)"},{"year":2027,"value":0,"cell":"M52","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G52<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G52,$I52)=0,TRUE,FALSE),$J52*M$2,0)"},{"year":2028,"value":0,"cell":"N52","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G52<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G52,$I52)=0,TRUE,FALSE),$J52*N$2,0)"},{"year":2029,"value":0,"cell":"O52","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G52<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G52,$I52)=0,TRUE,FALSE),$J52*O$2,0)"},{"year":2030,"value":0,"cell":"P52","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G52<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G52,$I52)=0,TRUE,FALSE),$J52*P$2,0)"},{"year":2031,"value":0,"cell":"Q52","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G52<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G52,$I52)=0,TRUE,FALSE),$J52*Q$2,0)"},{"year":2032,"value":0,"cell":"R52","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G52<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G52,$I52)=0,TRUE,FALSE),$J52*R$2,0)"},{"year":2033,"value":0,"cell":"S52","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G52<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G52,$I52)=0,TRUE,FALSE),$J52*S$2,0)"},{"year":2034,"value":0,"cell":"T52","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G52<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G52,$I52)=0,TRUE,FALSE),$J52*T$2,0)"},{"year":2035,"value":0,"cell":"U52","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G52<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G52,$I52)=0,TRUE,FALSE),$J52*U$2,0)"},{"year":2036,"value":0,"cell":"V52","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G52<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G52,$I52)=0,TRUE,FALSE),$J52*V$2,0)"},{"year":2037,"value":0,"cell":"W52","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G52<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G52,$I52)=0,TRUE,FALSE),$J52*W$2,0)"},{"year":2038,"value":0,"cell":"X52","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G52<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G52,$I52)=0,TRUE,FALSE),$J52*X$2,0)"},{"year":2039,"value":0,"cell":"Y52","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G52<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G52,$I52)=0,TRUE,FALSE),$J52*Y$2,0)"},{"year":2040,"value":0,"cell":"Z52","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G52<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G52,$I52)=0,TRUE,FALSE),$J52*Z$2,0)"},{"year":2041,"value":0,"cell":"AA52","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G52<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G52,$I52)=0,TRUE,FALSE),$J52*AA$2,0)"},{"year":2042,"value":0,"cell":"AB52","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G52<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G52,$I52)=0,TRUE,FALSE),$J52*AB$2,0)"},{"year":2043,"value":0,"cell":"AC52","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G52<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G52,$I52)=0,TRUE,FALSE),$J52*AC$2,0)"},{"year":2044,"value":0,"cell":"AD52","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G52<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G52,$I52)=0,TRUE,FALSE),$J52*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-051","category":"architecture","group":"Architecture & Interiors","item":"Individual Suites","location":"Suite Level","label":"Replacement/ Renovation","scope":"Ceiling renovation","grade":"Medium","grade_type":"Priority","base":3141612,"total":9361313.809492126,"sheet":"Costs","row":51,"base_cell":"P51","schedule_sheet":"Cap Ex-20 Years","schedule_row":53,"total_cell":"AE53","first_year":2029,"frequency":15,"cost_tab_first_year":2029,"cost_tab_frequency":15,"schedule_base":3141612,"schedule_base_formula":"=Costs!P51","cells":[{"cell":"J51","label":"Area / length","value":58178,"formula":null},{"cell":"K51","label":"Units","value":null,"formula":null},{"cell":"L51","label":"Cost per area / length","value":40,"formula":null},{"cell":"M51","label":"Cost per unit","value":null,"formula":null},{"cell":"N51","label":"Direct total","value":2327120,"formula":"=(M51*K51)+(L51*J51)"},{"cell":"O51","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P51","label":"Loaded total","value":3141612,"formula":"=(1+O51)*N51"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K53","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G53<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G53,$I53)=0,TRUE,FALSE),$J53*K$2,0)"},{"year":2026,"value":0,"cell":"L53","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G53<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G53,$I53)=0,TRUE,FALSE),$J53*L$2,0)"},{"year":2027,"value":0,"cell":"M53","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G53<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G53,$I53)=0,TRUE,FALSE),$J53*M$2,0)"},{"year":2028,"value":0,"cell":"N53","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G53<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G53,$I53)=0,TRUE,FALSE),$J53*N$2,0)"},{"year":2029,"value":3659668.9030277804,"cell":"O53","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G53<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G53,$I53)=0,TRUE,FALSE),$J53*O$2,0)"},{"year":2030,"value":0,"cell":"P53","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G53<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G53,$I53)=0,TRUE,FALSE),$J53*P$2,0)"},{"year":2031,"value":0,"cell":"Q53","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G53<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G53,$I53)=0,TRUE,FALSE),$J53*Q$2,0)"},{"year":2032,"value":0,"cell":"R53","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G53<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G53,$I53)=0,TRUE,FALSE),$J53*R$2,0)"},{"year":2033,"value":0,"cell":"S53","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G53<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G53,$I53)=0,TRUE,FALSE),$J53*S$2,0)"},{"year":2034,"value":0,"cell":"T53","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G53<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G53,$I53)=0,TRUE,FALSE),$J53*T$2,0)"},{"year":2035,"value":0,"cell":"U53","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G53<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G53,$I53)=0,TRUE,FALSE),$J53*U$2,0)"},{"year":2036,"value":0,"cell":"V53","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G53<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G53,$I53)=0,TRUE,FALSE),$J53*V$2,0)"},{"year":2037,"value":0,"cell":"W53","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G53<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G53,$I53)=0,TRUE,FALSE),$J53*W$2,0)"},{"year":2038,"value":0,"cell":"X53","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G53<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G53,$I53)=0,TRUE,FALSE),$J53*X$2,0)"},{"year":2039,"value":0,"cell":"Y53","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G53<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G53,$I53)=0,TRUE,FALSE),$J53*Y$2,0)"},{"year":2040,"value":0,"cell":"Z53","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G53<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G53,$I53)=0,TRUE,FALSE),$J53*Z$2,0)"},{"year":2041,"value":0,"cell":"AA53","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G53<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G53,$I53)=0,TRUE,FALSE),$J53*AA$2,0)"},{"year":2042,"value":0,"cell":"AB53","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G53<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G53,$I53)=0,TRUE,FALSE),$J53*AB$2,0)"},{"year":2043,"value":0,"cell":"AC53","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G53<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G53,$I53)=0,TRUE,FALSE),$J53*AC$2,0)"},{"year":2044,"value":5701644.906464347,"cell":"AD53","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G53<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G53,$I53)=0,TRUE,FALSE),$J53*AD$2,0)"}],"issues":[],"report":{"page":30,"specific":true,"explanation":"The suite-level recommendations describe cycles of renewing seating, millwork, ceilings, flooring and wall coatings."}},{"id":"costs-052","category":"architecture","group":"Architecture & Interiors","item":"General - Interior Partitions and Ceilings","location":"Suite Level","label":"Refresh","scope":"Patch, Repair, Paint","grade":"Medium","grade_type":"Priority","base":135000,"total":368608.31778263045,"sheet":"Costs","row":52,"base_cell":"P52","schedule_sheet":"Cap Ex-20 Years","schedule_row":54,"total_cell":"AE54","first_year":2029,"frequency":10,"cost_tab_first_year":2029,"cost_tab_frequency":10,"schedule_base":135000,"schedule_base_formula":"=Costs!P52","cells":[{"cell":"J52","label":"Area / length","value":null,"formula":null},{"cell":"K52","label":"Units","value":1,"formula":null},{"cell":"L52","label":"Cost per area / length","value":null,"formula":null},{"cell":"M52","label":"Cost per unit","value":100000,"formula":null},{"cell":"N52","label":"Direct total","value":100000,"formula":"=(M52*K52)+(L52*J52)"},{"cell":"O52","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P52","label":"Loaded total","value":135000,"formula":"=(1+O52)*N52"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K54","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G54<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G54,$I54)=0,TRUE,FALSE),$J54*K$2,0)"},{"year":2026,"value":0,"cell":"L54","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G54<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G54,$I54)=0,TRUE,FALSE),$J54*L$2,0)"},{"year":2027,"value":0,"cell":"M54","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G54<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G54,$I54)=0,TRUE,FALSE),$J54*M$2,0)"},{"year":2028,"value":0,"cell":"N54","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G54<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G54,$I54)=0,TRUE,FALSE),$J54*N$2,0)"},{"year":2029,"value":157261.71847725002,"cell":"O54","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G54<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G54,$I54)=0,TRUE,FALSE),$J54*O$2,0)"},{"year":2030,"value":0,"cell":"P54","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G54<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G54,$I54)=0,TRUE,FALSE),$J54*P$2,0)"},{"year":2031,"value":0,"cell":"Q54","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G54<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G54,$I54)=0,TRUE,FALSE),$J54*Q$2,0)"},{"year":2032,"value":0,"cell":"R54","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G54<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G54,$I54)=0,TRUE,FALSE),$J54*R$2,0)"},{"year":2033,"value":0,"cell":"S54","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G54<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G54,$I54)=0,TRUE,FALSE),$J54*S$2,0)"},{"year":2034,"value":0,"cell":"T54","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G54<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G54,$I54)=0,TRUE,FALSE),$J54*T$2,0)"},{"year":2035,"value":0,"cell":"U54","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G54<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G54,$I54)=0,TRUE,FALSE),$J54*U$2,0)"},{"year":2036,"value":0,"cell":"V54","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G54<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G54,$I54)=0,TRUE,FALSE),$J54*V$2,0)"},{"year":2037,"value":0,"cell":"W54","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G54<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G54,$I54)=0,TRUE,FALSE),$J54*W$2,0)"},{"year":2038,"value":0,"cell":"X54","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G54<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G54,$I54)=0,TRUE,FALSE),$J54*X$2,0)"},{"year":2039,"value":211346.59930538046,"cell":"Y54","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G54<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G54,$I54)=0,TRUE,FALSE),$J54*Y$2,0)"},{"year":2040,"value":0,"cell":"Z54","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G54<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G54,$I54)=0,TRUE,FALSE),$J54*Z$2,0)"},{"year":2041,"value":0,"cell":"AA54","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G54<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G54,$I54)=0,TRUE,FALSE),$J54*AA$2,0)"},{"year":2042,"value":0,"cell":"AB54","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G54<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G54,$I54)=0,TRUE,FALSE),$J54*AB$2,0)"},{"year":2043,"value":0,"cell":"AC54","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G54<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G54,$I54)=0,TRUE,FALSE),$J54*AC$2,0)"},{"year":2044,"value":0,"cell":"AD54","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G54<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G54,$I54)=0,TRUE,FALSE),$J54*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-053","category":"architecture","group":"Architecture & Interiors","item":"General - Interior Doors","location":"Suite Level","label":"Replacement","scope":"Doors and Hardware","grade":"Medium","grade_type":"Priority","base":831600,"total":2477985.36673964,"sheet":"Costs","row":53,"base_cell":"P53","schedule_sheet":"Cap Ex-20 Years","schedule_row":55,"total_cell":"AE55","first_year":2029,"frequency":15,"cost_tab_first_year":2029,"cost_tab_frequency":15,"schedule_base":831600,"schedule_base_formula":"=Costs!P53","cells":[{"cell":"J53","label":"Area / length","value":null,"formula":null},{"cell":"K53","label":"Units","value":154,"formula":null},{"cell":"L53","label":"Cost per area / length","value":null,"formula":null},{"cell":"M53","label":"Cost per unit","value":4000,"formula":null},{"cell":"N53","label":"Direct total","value":616000,"formula":"=(M53*K53)+(L53*J53)"},{"cell":"O53","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P53","label":"Loaded total","value":831600,"formula":"=(1+O53)*N53"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K55","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G55<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G55,$I55)=0,TRUE,FALSE),$J55*K$2,0)"},{"year":2026,"value":0,"cell":"L55","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G55<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G55,$I55)=0,TRUE,FALSE),$J55*L$2,0)"},{"year":2027,"value":0,"cell":"M55","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G55<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G55,$I55)=0,TRUE,FALSE),$J55*M$2,0)"},{"year":2028,"value":0,"cell":"N55","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G55<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G55,$I55)=0,TRUE,FALSE),$J55*N$2,0)"},{"year":2029,"value":968732.1858198601,"cell":"O55","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G55<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G55,$I55)=0,TRUE,FALSE),$J55*O$2,0)"},{"year":2030,"value":0,"cell":"P55","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G55<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G55,$I55)=0,TRUE,FALSE),$J55*P$2,0)"},{"year":2031,"value":0,"cell":"Q55","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G55<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G55,$I55)=0,TRUE,FALSE),$J55*Q$2,0)"},{"year":2032,"value":0,"cell":"R55","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G55<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G55,$I55)=0,TRUE,FALSE),$J55*R$2,0)"},{"year":2033,"value":0,"cell":"S55","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G55<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G55,$I55)=0,TRUE,FALSE),$J55*S$2,0)"},{"year":2034,"value":0,"cell":"T55","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G55<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G55,$I55)=0,TRUE,FALSE),$J55*T$2,0)"},{"year":2035,"value":0,"cell":"U55","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G55<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G55,$I55)=0,TRUE,FALSE),$J55*U$2,0)"},{"year":2036,"value":0,"cell":"V55","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G55<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G55,$I55)=0,TRUE,FALSE),$J55*V$2,0)"},{"year":2037,"value":0,"cell":"W55","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G55<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G55,$I55)=0,TRUE,FALSE),$J55*W$2,0)"},{"year":2038,"value":0,"cell":"X55","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G55<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G55,$I55)=0,TRUE,FALSE),$J55*X$2,0)"},{"year":2039,"value":0,"cell":"Y55","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G55<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G55,$I55)=0,TRUE,FALSE),$J55*Y$2,0)"},{"year":2040,"value":0,"cell":"Z55","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G55<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G55,$I55)=0,TRUE,FALSE),$J55*Z$2,0)"},{"year":2041,"value":0,"cell":"AA55","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G55<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G55,$I55)=0,TRUE,FALSE),$J55*AA$2,0)"},{"year":2042,"value":0,"cell":"AB55","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G55<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G55,$I55)=0,TRUE,FALSE),$J55*AB$2,0)"},{"year":2043,"value":0,"cell":"AC55","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G55<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G55,$I55)=0,TRUE,FALSE),$J55*AC$2,0)"},{"year":2044,"value":1509253.1809197797,"cell":"AD55","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G55<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G55,$I55)=0,TRUE,FALSE),$J55*AD$2,0)"}],"issues":[],"report":{"page":30,"specific":true,"explanation":"The report describes suite-door wear from service carts and anticipates replacement."}},{"id":"costs-054","category":"architecture","group":"Architecture & Interiors","item":"Individual Suites - Original","location":"Suite Level","label":"Repair","scope":"Patch and repair gypsum board walls","grade":"High","grade_type":"Priority","base":1506600,"total":4108379.4263863517,"sheet":"Costs","row":54,"base_cell":"P54","schedule_sheet":"Cap Ex-20 Years","schedule_row":56,"total_cell":"AE56","first_year":2026,"frequency":15,"cost_tab_first_year":2026,"cost_tab_frequency":15,"schedule_base":1506600,"schedule_base_formula":"=Costs!P54","cells":[{"cell":"J54","label":"Area / length","value":3720,"formula":null},{"cell":"K54","label":"Units","value":null,"formula":null},{"cell":"L54","label":"Cost per area / length","value":300,"formula":null},{"cell":"M54","label":"Cost per unit","value":null,"formula":null},{"cell":"N54","label":"Direct total","value":1116000,"formula":"=(M54*K54)+(L54*J54)"},{"cell":"O54","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P54","label":"Loaded total","value":1506600,"formula":"=(1+O54)*N54"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K56","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G56<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G56,$I56)=0,TRUE,FALSE),$J56*K$2,0)"},{"year":2026,"value":1606110.93,"cell":"L56","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G56<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G56,$I56)=0,TRUE,FALSE),$J56*L$2,0)"},{"year":2027,"value":0,"cell":"M56","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G56<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G56,$I56)=0,TRUE,FALSE),$J56*M$2,0)"},{"year":2028,"value":0,"cell":"N56","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G56<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G56,$I56)=0,TRUE,FALSE),$J56*N$2,0)"},{"year":2029,"value":0,"cell":"O56","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G56<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G56,$I56)=0,TRUE,FALSE),$J56*O$2,0)"},{"year":2030,"value":0,"cell":"P56","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G56<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G56,$I56)=0,TRUE,FALSE),$J56*P$2,0)"},{"year":2031,"value":0,"cell":"Q56","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G56<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G56,$I56)=0,TRUE,FALSE),$J56*Q$2,0)"},{"year":2032,"value":0,"cell":"R56","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G56<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G56,$I56)=0,TRUE,FALSE),$J56*R$2,0)"},{"year":2033,"value":0,"cell":"S56","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G56<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G56,$I56)=0,TRUE,FALSE),$J56*S$2,0)"},{"year":2034,"value":0,"cell":"T56","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G56<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G56,$I56)=0,TRUE,FALSE),$J56*T$2,0)"},{"year":2035,"value":0,"cell":"U56","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G56<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G56,$I56)=0,TRUE,FALSE),$J56*U$2,0)"},{"year":2036,"value":0,"cell":"V56","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G56<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G56,$I56)=0,TRUE,FALSE),$J56*V$2,0)"},{"year":2037,"value":0,"cell":"W56","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G56<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G56,$I56)=0,TRUE,FALSE),$J56*W$2,0)"},{"year":2038,"value":0,"cell":"X56","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G56<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G56,$I56)=0,TRUE,FALSE),$J56*X$2,0)"},{"year":2039,"value":0,"cell":"Y56","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G56<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G56,$I56)=0,TRUE,FALSE),$J56*Y$2,0)"},{"year":2040,"value":0,"cell":"Z56","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G56<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G56,$I56)=0,TRUE,FALSE),$J56*Z$2,0)"},{"year":2041,"value":2502268.496386352,"cell":"AA56","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G56<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G56,$I56)=0,TRUE,FALSE),$J56*AA$2,0)"},{"year":2042,"value":0,"cell":"AB56","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G56<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G56,$I56)=0,TRUE,FALSE),$J56*AB$2,0)"},{"year":2043,"value":0,"cell":"AC56","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G56<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G56,$I56)=0,TRUE,FALSE),$J56*AC$2,0)"},{"year":2044,"value":0,"cell":"AD56","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G56<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G56,$I56)=0,TRUE,FALSE),$J56*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-055","category":"architecture","group":"Architecture & Interiors","item":"Individual Suites - Recently Renovated","location":"Suite Level","label":"Refresh","scope":"Suite space interior finishes renovation (as needed basis)","grade":"Medium","grade_type":"Priority","base":15317100.000000002,"total":45641594.10881162,"sheet":"Costs","row":55,"base_cell":"P55","schedule_sheet":"Cap Ex-20 Years","schedule_row":57,"total_cell":"AE57","first_year":2029,"frequency":15,"cost_tab_first_year":2029,"cost_tab_frequency":15,"schedule_base":15317100.000000002,"schedule_base_formula":"=Costs!P55","cells":[{"cell":"J55","label":"Area / length","value":37820,"formula":null},{"cell":"K55","label":"Units","value":null,"formula":null},{"cell":"L55","label":"Cost per area / length","value":300,"formula":null},{"cell":"M55","label":"Cost per unit","value":null,"formula":null},{"cell":"N55","label":"Direct total","value":11346000,"formula":"=(M55*K55)+(L55*J55)"},{"cell":"O55","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P55","label":"Loaded total","value":15317100.000000002,"formula":"=(1+O55)*N55"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K57","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G57<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G57,$I57)=0,TRUE,FALSE),$J57*K$2,0)"},{"year":2026,"value":0,"cell":"L57","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G57<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G57,$I57)=0,TRUE,FALSE),$J57*L$2,0)"},{"year":2027,"value":0,"cell":"M57","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G57<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G57,$I57)=0,TRUE,FALSE),$J57*M$2,0)"},{"year":2028,"value":0,"cell":"N57","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G57<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G57,$I57)=0,TRUE,FALSE),$J57*N$2,0)"},{"year":2029,"value":17842914.578428786,"cell":"O57","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G57<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G57,$I57)=0,TRUE,FALSE),$J57*O$2,0)"},{"year":2030,"value":0,"cell":"P57","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G57<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G57,$I57)=0,TRUE,FALSE),$J57*P$2,0)"},{"year":2031,"value":0,"cell":"Q57","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G57<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G57,$I57)=0,TRUE,FALSE),$J57*Q$2,0)"},{"year":2032,"value":0,"cell":"R57","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G57<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G57,$I57)=0,TRUE,FALSE),$J57*R$2,0)"},{"year":2033,"value":0,"cell":"S57","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G57<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G57,$I57)=0,TRUE,FALSE),$J57*S$2,0)"},{"year":2034,"value":0,"cell":"T57","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G57<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G57,$I57)=0,TRUE,FALSE),$J57*T$2,0)"},{"year":2035,"value":0,"cell":"U57","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G57<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G57,$I57)=0,TRUE,FALSE),$J57*U$2,0)"},{"year":2036,"value":0,"cell":"V57","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G57<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G57,$I57)=0,TRUE,FALSE),$J57*V$2,0)"},{"year":2037,"value":0,"cell":"W57","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G57<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G57,$I57)=0,TRUE,FALSE),$J57*W$2,0)"},{"year":2038,"value":0,"cell":"X57","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G57<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G57,$I57)=0,TRUE,FALSE),$J57*X$2,0)"},{"year":2039,"value":0,"cell":"Y57","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G57<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G57,$I57)=0,TRUE,FALSE),$J57*Y$2,0)"},{"year":2040,"value":0,"cell":"Z57","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G57<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G57,$I57)=0,TRUE,FALSE),$J57*Z$2,0)"},{"year":2041,"value":0,"cell":"AA57","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G57<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G57,$I57)=0,TRUE,FALSE),$J57*AA$2,0)"},{"year":2042,"value":0,"cell":"AB57","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G57<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G57,$I57)=0,TRUE,FALSE),$J57*AB$2,0)"},{"year":2043,"value":0,"cell":"AC57","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G57<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G57,$I57)=0,TRUE,FALSE),$J57*AC$2,0)"},{"year":2044,"value":27798679.530382827,"cell":"AD57","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G57<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G57,$I57)=0,TRUE,FALSE),$J57*AD$2,0)"}],"issues":[],"report":{"page":30,"specific":true,"explanation":"The suite-level recommendations describe recurring renewal of finishes. “Recently Renovated” is part of the workbook’s item name."}},{"id":"costs-056","category":"architecture","group":"Architecture & Interiors","item":"Suites - Corridor","location":"Suite Level","label":"Refresh","scope":"Carpet, Wall Paint, and Ceiling","grade":"Medium","grade_type":"Priority","base":4928040,"total":14684476.920042826,"sheet":"Costs","row":56,"base_cell":"P56","schedule_sheet":"Cap Ex-20 Years","schedule_row":58,"total_cell":"AE58","first_year":2029,"frequency":15,"cost_tab_first_year":2029,"cost_tab_frequency":15,"schedule_base":4928040,"schedule_base_formula":"=Costs!P56","cells":[{"cell":"J56","label":"Area / length","value":12168,"formula":null},{"cell":"K56","label":"Units","value":null,"formula":null},{"cell":"L56","label":"Cost per area / length","value":300,"formula":null},{"cell":"M56","label":"Cost per unit","value":null,"formula":null},{"cell":"N56","label":"Direct total","value":3650400,"formula":"=(M56*K56)+(L56*J56)"},{"cell":"O56","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P56","label":"Loaded total","value":4928040,"formula":"=(1+O56)*N56"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K58","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G58<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G58,$I58)=0,TRUE,FALSE),$J58*K$2,0)"},{"year":2026,"value":0,"cell":"L58","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G58<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G58,$I58)=0,TRUE,FALSE),$J58*L$2,0)"},{"year":2027,"value":0,"cell":"M58","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G58<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G58,$I58)=0,TRUE,FALSE),$J58*M$2,0)"},{"year":2028,"value":0,"cell":"N58","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G58<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G58,$I58)=0,TRUE,FALSE),$J58*N$2,0)"},{"year":2029,"value":5740681.771293534,"cell":"O58","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G58<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G58,$I58)=0,TRUE,FALSE),$J58*O$2,0)"},{"year":2030,"value":0,"cell":"P58","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G58<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G58,$I58)=0,TRUE,FALSE),$J58*P$2,0)"},{"year":2031,"value":0,"cell":"Q58","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G58<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G58,$I58)=0,TRUE,FALSE),$J58*Q$2,0)"},{"year":2032,"value":0,"cell":"R58","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G58<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G58,$I58)=0,TRUE,FALSE),$J58*R$2,0)"},{"year":2033,"value":0,"cell":"S58","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G58<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G58,$I58)=0,TRUE,FALSE),$J58*S$2,0)"},{"year":2034,"value":0,"cell":"T58","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G58<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G58,$I58)=0,TRUE,FALSE),$J58*T$2,0)"},{"year":2035,"value":0,"cell":"U58","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G58<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G58,$I58)=0,TRUE,FALSE),$J58*U$2,0)"},{"year":2036,"value":0,"cell":"V58","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G58<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G58,$I58)=0,TRUE,FALSE),$J58*V$2,0)"},{"year":2037,"value":0,"cell":"W58","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G58<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G58,$I58)=0,TRUE,FALSE),$J58*W$2,0)"},{"year":2038,"value":0,"cell":"X58","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G58<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G58,$I58)=0,TRUE,FALSE),$J58*X$2,0)"},{"year":2039,"value":0,"cell":"Y58","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G58<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G58,$I58)=0,TRUE,FALSE),$J58*Y$2,0)"},{"year":2040,"value":0,"cell":"Z58","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G58<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G58,$I58)=0,TRUE,FALSE),$J58*Z$2,0)"},{"year":2041,"value":0,"cell":"AA58","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G58<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G58,$I58)=0,TRUE,FALSE),$J58*AA$2,0)"},{"year":2042,"value":0,"cell":"AB58","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G58<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G58,$I58)=0,TRUE,FALSE),$J58*AB$2,0)"},{"year":2043,"value":0,"cell":"AC58","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G58<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G58,$I58)=0,TRUE,FALSE),$J58*AC$2,0)"},{"year":2044,"value":8943795.148749292,"cell":"AD58","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G58<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G58,$I58)=0,TRUE,FALSE),$J58*AD$2,0)"}],"issues":[],"report":{"page":30,"specific":true,"explanation":"The suite-level discussion includes floor renewal and other recurring finish work; it does not separately cost this corridor passage."}},{"id":"costs-057","category":"architecture","group":"Architecture & Interiors","item":"Studio Suites","location":"Suite Level","label":"Refresh","scope":"Suite space interior finishes renovation, wall paint, floor, ceiling","grade":"Medium","grade_type":"Priority","base":2893320,"total":8621458.178565577,"sheet":"Costs","row":57,"base_cell":"P57","schedule_sheet":"Cap Ex-20 Years","schedule_row":59,"total_cell":"AE59","first_year":2029,"frequency":15,"cost_tab_first_year":2029,"cost_tab_frequency":15,"schedule_base":2893320,"schedule_base_formula":"=Costs!P57","cells":[{"cell":"J57","label":"Area / length","value":7144,"formula":"=3612+3532"},{"cell":"K57","label":"Units","value":null,"formula":null},{"cell":"L57","label":"Cost per area / length","value":300,"formula":null},{"cell":"M57","label":"Cost per unit","value":null,"formula":null},{"cell":"N57","label":"Direct total","value":2143200,"formula":"=(M57*K57)+(L57*J57)"},{"cell":"O57","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P57","label":"Loaded total","value":2893320,"formula":"=(1+O57)*N57"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K59","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G59<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G59,$I59)=0,TRUE,FALSE),$J59*K$2,0)"},{"year":2026,"value":0,"cell":"L59","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G59<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G59,$I59)=0,TRUE,FALSE),$J59*L$2,0)"},{"year":2027,"value":0,"cell":"M59","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G59<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G59,$I59)=0,TRUE,FALSE),$J59*M$2,0)"},{"year":2028,"value":0,"cell":"N59","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G59<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G59,$I59)=0,TRUE,FALSE),$J59*N$2,0)"},{"year":2029,"value":3370433.150404422,"cell":"O59","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G59<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G59,$I59)=0,TRUE,FALSE),$J59*O$2,0)"},{"year":2030,"value":0,"cell":"P59","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G59<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G59,$I59)=0,TRUE,FALSE),$J59*P$2,0)"},{"year":2031,"value":0,"cell":"Q59","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G59<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G59,$I59)=0,TRUE,FALSE),$J59*Q$2,0)"},{"year":2032,"value":0,"cell":"R59","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G59<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G59,$I59)=0,TRUE,FALSE),$J59*R$2,0)"},{"year":2033,"value":0,"cell":"S59","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G59<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G59,$I59)=0,TRUE,FALSE),$J59*S$2,0)"},{"year":2034,"value":0,"cell":"T59","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G59<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G59,$I59)=0,TRUE,FALSE),$J59*T$2,0)"},{"year":2035,"value":0,"cell":"U59","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G59<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G59,$I59)=0,TRUE,FALSE),$J59*U$2,0)"},{"year":2036,"value":0,"cell":"V59","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G59<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G59,$I59)=0,TRUE,FALSE),$J59*V$2,0)"},{"year":2037,"value":0,"cell":"W59","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G59<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G59,$I59)=0,TRUE,FALSE),$J59*W$2,0)"},{"year":2038,"value":0,"cell":"X59","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G59<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G59,$I59)=0,TRUE,FALSE),$J59*X$2,0)"},{"year":2039,"value":0,"cell":"Y59","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G59<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G59,$I59)=0,TRUE,FALSE),$J59*Y$2,0)"},{"year":2040,"value":0,"cell":"Z59","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G59<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G59,$I59)=0,TRUE,FALSE),$J59*Z$2,0)"},{"year":2041,"value":0,"cell":"AA59","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G59<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G59,$I59)=0,TRUE,FALSE),$J59*AA$2,0)"},{"year":2042,"value":0,"cell":"AB59","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G59<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G59,$I59)=0,TRUE,FALSE),$J59*AB$2,0)"},{"year":2043,"value":0,"cell":"AC59","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G59<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G59,$I59)=0,TRUE,FALSE),$J59*AC$2,0)"},{"year":2044,"value":5251025.028161155,"cell":"AD59","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G59<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G59,$I59)=0,TRUE,FALSE),$J59*AD$2,0)"}],"issues":[],"report":{"page":30,"specific":true,"explanation":"The report includes Studio Suites in its discussion of suite-level finish renewal."}},{"id":"costs-058","category":"architecture","group":"Architecture & Interiors","item":"Studio Suites","location":"Suite Level","label":"Replacement - FF&E","scope":"Appliance Replacement","grade":"Medium","grade_type":"Priority","base":40500,"total":110582.49533478914,"sheet":"Costs","row":58,"base_cell":"P58","schedule_sheet":"Cap Ex-20 Years","schedule_row":60,"total_cell":"AE60","first_year":2029,"frequency":10,"cost_tab_first_year":2029,"cost_tab_frequency":10,"schedule_base":40500,"schedule_base_formula":"=Costs!P58","cells":[{"cell":"J58","label":"Area / length","value":null,"formula":null},{"cell":"K58","label":"Units","value":1,"formula":null},{"cell":"L58","label":"Cost per area / length","value":null,"formula":null},{"cell":"M58","label":"Cost per unit","value":30000,"formula":null},{"cell":"N58","label":"Direct total","value":30000,"formula":"=(M58*K58)+(L58*J58)"},{"cell":"O58","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P58","label":"Loaded total","value":40500,"formula":"=(1+O58)*N58"}],"notes":[{"cell":"F58","text":"Suite Bar"}],"annual":[{"year":2025,"value":0,"cell":"K60","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G60<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G60,$I60)=0,TRUE,FALSE),$J60*K$2,0)"},{"year":2026,"value":0,"cell":"L60","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G60<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G60,$I60)=0,TRUE,FALSE),$J60*L$2,0)"},{"year":2027,"value":0,"cell":"M60","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G60<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G60,$I60)=0,TRUE,FALSE),$J60*M$2,0)"},{"year":2028,"value":0,"cell":"N60","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G60<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G60,$I60)=0,TRUE,FALSE),$J60*N$2,0)"},{"year":2029,"value":47178.515543175,"cell":"O60","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G60<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G60,$I60)=0,TRUE,FALSE),$J60*O$2,0)"},{"year":2030,"value":0,"cell":"P60","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G60<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G60,$I60)=0,TRUE,FALSE),$J60*P$2,0)"},{"year":2031,"value":0,"cell":"Q60","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G60<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G60,$I60)=0,TRUE,FALSE),$J60*Q$2,0)"},{"year":2032,"value":0,"cell":"R60","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G60<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G60,$I60)=0,TRUE,FALSE),$J60*R$2,0)"},{"year":2033,"value":0,"cell":"S60","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G60<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G60,$I60)=0,TRUE,FALSE),$J60*S$2,0)"},{"year":2034,"value":0,"cell":"T60","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G60<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G60,$I60)=0,TRUE,FALSE),$J60*T$2,0)"},{"year":2035,"value":0,"cell":"U60","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G60<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G60,$I60)=0,TRUE,FALSE),$J60*U$2,0)"},{"year":2036,"value":0,"cell":"V60","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G60<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G60,$I60)=0,TRUE,FALSE),$J60*V$2,0)"},{"year":2037,"value":0,"cell":"W60","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G60<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G60,$I60)=0,TRUE,FALSE),$J60*W$2,0)"},{"year":2038,"value":0,"cell":"X60","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G60<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G60,$I60)=0,TRUE,FALSE),$J60*X$2,0)"},{"year":2039,"value":63403.97979161414,"cell":"Y60","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G60<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G60,$I60)=0,TRUE,FALSE),$J60*Y$2,0)"},{"year":2040,"value":0,"cell":"Z60","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G60<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G60,$I60)=0,TRUE,FALSE),$J60*Z$2,0)"},{"year":2041,"value":0,"cell":"AA60","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G60<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G60,$I60)=0,TRUE,FALSE),$J60*AA$2,0)"},{"year":2042,"value":0,"cell":"AB60","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G60<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G60,$I60)=0,TRUE,FALSE),$J60*AB$2,0)"},{"year":2043,"value":0,"cell":"AC60","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G60<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G60,$I60)=0,TRUE,FALSE),$J60*AC$2,0)"},{"year":2044,"value":0,"cell":"AD60","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G60<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G60,$I60)=0,TRUE,FALSE),$J60*AD$2,0)"}],"issues":[],"report":{"page":119,"specific":true,"explanation":"The report recommends upgrading suite equipment to induction warmers. This passage is context, not a separate cost allocation for the appliance row."}},{"id":"costs-059","category":"architecture","group":"Architecture & Interiors","item":"Studio 365","location":"Suite Level","label":"Refresh","scope":"Suite space interior finishes renovation, wall paint, floor, ceiling","grade":"Medium","grade_type":"Priority","base":466560.00000000006,"total":1273910.3462567711,"sheet":"Costs","row":59,"base_cell":"P59","schedule_sheet":"Cap Ex-20 Years","schedule_row":61,"total_cell":"AE61","first_year":2029,"frequency":10,"cost_tab_first_year":2029,"cost_tab_frequency":10,"schedule_base":466560.00000000006,"schedule_base_formula":"=Costs!P59","cells":[{"cell":"J59","label":"Area / length","value":1152,"formula":null},{"cell":"K59","label":"Units","value":null,"formula":null},{"cell":"L59","label":"Cost per area / length","value":300,"formula":null},{"cell":"M59","label":"Cost per unit","value":null,"formula":null},{"cell":"N59","label":"Direct total","value":345600,"formula":"=(M59*K59)+(L59*J59)"},{"cell":"O59","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P59","label":"Loaded total","value":466560.00000000006,"formula":"=(1+O59)*N59"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K61","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G61<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G61,$I61)=0,TRUE,FALSE),$J61*K$2,0)"},{"year":2026,"value":0,"cell":"L61","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G61<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G61,$I61)=0,TRUE,FALSE),$J61*L$2,0)"},{"year":2027,"value":0,"cell":"M61","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G61<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G61,$I61)=0,TRUE,FALSE),$J61*M$2,0)"},{"year":2028,"value":0,"cell":"N61","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G61<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G61,$I61)=0,TRUE,FALSE),$J61*N$2,0)"},{"year":2029,"value":543496.4990573761,"cell":"O61","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G61<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G61,$I61)=0,TRUE,FALSE),$J61*O$2,0)"},{"year":2030,"value":0,"cell":"P61","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G61<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G61,$I61)=0,TRUE,FALSE),$J61*P$2,0)"},{"year":2031,"value":0,"cell":"Q61","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G61<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G61,$I61)=0,TRUE,FALSE),$J61*Q$2,0)"},{"year":2032,"value":0,"cell":"R61","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G61<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G61,$I61)=0,TRUE,FALSE),$J61*R$2,0)"},{"year":2033,"value":0,"cell":"S61","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G61<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G61,$I61)=0,TRUE,FALSE),$J61*S$2,0)"},{"year":2034,"value":0,"cell":"T61","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G61<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G61,$I61)=0,TRUE,FALSE),$J61*T$2,0)"},{"year":2035,"value":0,"cell":"U61","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G61<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G61,$I61)=0,TRUE,FALSE),$J61*U$2,0)"},{"year":2036,"value":0,"cell":"V61","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G61<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G61,$I61)=0,TRUE,FALSE),$J61*V$2,0)"},{"year":2037,"value":0,"cell":"W61","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G61<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G61,$I61)=0,TRUE,FALSE),$J61*W$2,0)"},{"year":2038,"value":0,"cell":"X61","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G61<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G61,$I61)=0,TRUE,FALSE),$J61*X$2,0)"},{"year":2039,"value":730413.847199395,"cell":"Y61","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G61<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G61,$I61)=0,TRUE,FALSE),$J61*Y$2,0)"},{"year":2040,"value":0,"cell":"Z61","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G61<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G61,$I61)=0,TRUE,FALSE),$J61*Z$2,0)"},{"year":2041,"value":0,"cell":"AA61","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G61<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G61,$I61)=0,TRUE,FALSE),$J61*AA$2,0)"},{"year":2042,"value":0,"cell":"AB61","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G61<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G61,$I61)=0,TRUE,FALSE),$J61*AB$2,0)"},{"year":2043,"value":0,"cell":"AC61","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G61<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G61,$I61)=0,TRUE,FALSE),$J61*AC$2,0)"},{"year":2044,"value":0,"cell":"AD61","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G61<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G61,$I61)=0,TRUE,FALSE),$J61*AD$2,0)"}],"issues":[],"report":{"page":30,"specific":true,"explanation":"The suite-level discussion names Studio 365 and describes cycles of finish renewal."}},{"id":"costs-060","category":"architecture","group":"Architecture & Interiors","item":"POA Suite","location":"Suite Level","label":"Refresh","scope":"Flooring and Paint","grade":"Medium","grade_type":"Priority","base":93028.5,"total":277204.49938641,"sheet":"Costs","row":60,"base_cell":"P60","schedule_sheet":"Cap Ex-20 Years","schedule_row":62,"total_cell":"AE62","first_year":2029,"frequency":15,"cost_tab_first_year":2029,"cost_tab_frequency":15,"schedule_base":93028.5,"schedule_base_formula":"=Costs!P60","cells":[{"cell":"J60","label":"Area / length","value":2297,"formula":"=1097+1200"},{"cell":"K60","label":"Units","value":null,"formula":null},{"cell":"L60","label":"Cost per area / length","value":30,"formula":null},{"cell":"M60","label":"Cost per unit","value":null,"formula":null},{"cell":"N60","label":"Direct total","value":68910,"formula":"=(M60*K60)+(L60*J60)"},{"cell":"O60","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P60","label":"Loaded total","value":93028.5,"formula":"=(1+O60)*N60"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K62","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G62<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G62,$I62)=0,TRUE,FALSE),$J62*K$2,0)"},{"year":2026,"value":0,"cell":"L62","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G62<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G62,$I62)=0,TRUE,FALSE),$J62*L$2,0)"},{"year":2027,"value":0,"cell":"M62","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G62<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G62,$I62)=0,TRUE,FALSE),$J62*M$2,0)"},{"year":2028,"value":0,"cell":"N62","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G62<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G62,$I62)=0,TRUE,FALSE),$J62*N$2,0)"},{"year":2029,"value":108369.05020267298,"cell":"O62","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G62<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G62,$I62)=0,TRUE,FALSE),$J62*O$2,0)"},{"year":2030,"value":0,"cell":"P62","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G62<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G62,$I62)=0,TRUE,FALSE),$J62*P$2,0)"},{"year":2031,"value":0,"cell":"Q62","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G62<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G62,$I62)=0,TRUE,FALSE),$J62*Q$2,0)"},{"year":2032,"value":0,"cell":"R62","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G62<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G62,$I62)=0,TRUE,FALSE),$J62*R$2,0)"},{"year":2033,"value":0,"cell":"S62","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G62<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G62,$I62)=0,TRUE,FALSE),$J62*S$2,0)"},{"year":2034,"value":0,"cell":"T62","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G62<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G62,$I62)=0,TRUE,FALSE),$J62*T$2,0)"},{"year":2035,"value":0,"cell":"U62","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G62<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G62,$I62)=0,TRUE,FALSE),$J62*U$2,0)"},{"year":2036,"value":0,"cell":"V62","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G62<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G62,$I62)=0,TRUE,FALSE),$J62*V$2,0)"},{"year":2037,"value":0,"cell":"W62","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G62<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G62,$I62)=0,TRUE,FALSE),$J62*W$2,0)"},{"year":2038,"value":0,"cell":"X62","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G62<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G62,$I62)=0,TRUE,FALSE),$J62*X$2,0)"},{"year":2039,"value":0,"cell":"Y62","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G62<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G62,$I62)=0,TRUE,FALSE),$J62*Y$2,0)"},{"year":2040,"value":0,"cell":"Z62","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G62<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G62,$I62)=0,TRUE,FALSE),$J62*Z$2,0)"},{"year":2041,"value":0,"cell":"AA62","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G62<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G62,$I62)=0,TRUE,FALSE),$J62*AA$2,0)"},{"year":2042,"value":0,"cell":"AB62","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G62<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G62,$I62)=0,TRUE,FALSE),$J62*AB$2,0)"},{"year":2043,"value":0,"cell":"AC62","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G62<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G62,$I62)=0,TRUE,FALSE),$J62*AC$2,0)"},{"year":2044,"value":168835.44918373704,"cell":"AD62","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G62<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G62,$I62)=0,TRUE,FALSE),$J62*AD$2,0)"}],"issues":[],"report":{"page":30,"specific":true,"explanation":"The suite-level discussion names the Pacific Office Automation Party Suite and describes cycles of finish renewal."}},{"id":"costs-061","category":"architecture","group":"Architecture & Interiors","item":"Legacy Suite","location":"Suite Level","label":"Refresh","scope":"Suite space interior finishes renovation, wall paint, floor, ceiling","grade":"Medium","grade_type":"Priority","base":503820.00000000006,"total":1501272.9527065482,"sheet":"Costs","row":61,"base_cell":"P61","schedule_sheet":"Cap Ex-20 Years","schedule_row":63,"total_cell":"AE63","first_year":2029,"frequency":15,"cost_tab_first_year":2029,"cost_tab_frequency":15,"schedule_base":503820.00000000006,"schedule_base_formula":"=Costs!P61","cells":[{"cell":"J61","label":"Area / length","value":1244,"formula":null},{"cell":"K61","label":"Units","value":null,"formula":null},{"cell":"L61","label":"Cost per area / length","value":300,"formula":null},{"cell":"M61","label":"Cost per unit","value":null,"formula":null},{"cell":"N61","label":"Direct total","value":373200,"formula":"=(M61*K61)+(L61*J61)"},{"cell":"O61","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P61","label":"Loaded total","value":503820.00000000006,"formula":"=(1+O61)*N61"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K63","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G63<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G63,$I63)=0,TRUE,FALSE),$J63*K$2,0)"},{"year":2026,"value":0,"cell":"L63","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G63<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G63,$I63)=0,TRUE,FALSE),$J63*L$2,0)"},{"year":2027,"value":0,"cell":"M63","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G63<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G63,$I63)=0,TRUE,FALSE),$J63*M$2,0)"},{"year":2028,"value":0,"cell":"N63","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G63<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G63,$I63)=0,TRUE,FALSE),$J63*N$2,0)"},{"year":2029,"value":586900.7333570971,"cell":"O63","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G63<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G63,$I63)=0,TRUE,FALSE),$J63*O$2,0)"},{"year":2030,"value":0,"cell":"P63","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G63<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G63,$I63)=0,TRUE,FALSE),$J63*P$2,0)"},{"year":2031,"value":0,"cell":"Q63","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G63<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G63,$I63)=0,TRUE,FALSE),$J63*Q$2,0)"},{"year":2032,"value":0,"cell":"R63","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G63<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G63,$I63)=0,TRUE,FALSE),$J63*R$2,0)"},{"year":2033,"value":0,"cell":"S63","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G63<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G63,$I63)=0,TRUE,FALSE),$J63*S$2,0)"},{"year":2034,"value":0,"cell":"T63","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G63<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G63,$I63)=0,TRUE,FALSE),$J63*T$2,0)"},{"year":2035,"value":0,"cell":"U63","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G63<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G63,$I63)=0,TRUE,FALSE),$J63*U$2,0)"},{"year":2036,"value":0,"cell":"V63","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G63<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G63,$I63)=0,TRUE,FALSE),$J63*V$2,0)"},{"year":2037,"value":0,"cell":"W63","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G63<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G63,$I63)=0,TRUE,FALSE),$J63*W$2,0)"},{"year":2038,"value":0,"cell":"X63","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G63<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G63,$I63)=0,TRUE,FALSE),$J63*X$2,0)"},{"year":2039,"value":0,"cell":"Y63","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G63<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G63,$I63)=0,TRUE,FALSE),$J63*Y$2,0)"},{"year":2040,"value":0,"cell":"Z63","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G63<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G63,$I63)=0,TRUE,FALSE),$J63*Z$2,0)"},{"year":2041,"value":0,"cell":"AA63","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G63<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G63,$I63)=0,TRUE,FALSE),$J63*AA$2,0)"},{"year":2042,"value":0,"cell":"AB63","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G63<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G63,$I63)=0,TRUE,FALSE),$J63*AB$2,0)"},{"year":2043,"value":0,"cell":"AC63","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G63<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G63,$I63)=0,TRUE,FALSE),$J63*AC$2,0)"},{"year":2044,"value":914372.219349451,"cell":"AD63","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G63<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G63,$I63)=0,TRUE,FALSE),$J63*AD$2,0)"}],"issues":[],"report":{"page":30,"specific":true,"explanation":"The suite-level discussion names the Legacy Suite and describes cycles of finish renewal."}},{"id":"costs-062","category":"architecture","group":"Architecture & Interiors","item":"Skyline Conference Room","location":"Suite Level","label":"Refresh","scope":"Suite space interior finishes","grade":"Low","grade_type":"Priority","base":454140.00000000006,"total":613288.9329838608,"sheet":"Costs","row":62,"base_cell":"P62","schedule_sheet":"Cap Ex-20 Years","schedule_row":64,"total_cell":"AE64","first_year":2034,"frequency":15,"cost_tab_first_year":2034,"cost_tab_frequency":15,"schedule_base":454140.00000000006,"schedule_base_formula":"=Costs!P62","cells":[{"cell":"J62","label":"Area / length","value":1682,"formula":"=449+1001+97+135"},{"cell":"K62","label":"Units","value":null,"formula":null},{"cell":"L62","label":"Cost per area / length","value":200,"formula":null},{"cell":"M62","label":"Cost per unit","value":null,"formula":null},{"cell":"N62","label":"Direct total","value":336400,"formula":"=(M62*K62)+(L62*J62)"},{"cell":"O62","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P62","label":"Loaded total","value":454140.00000000006,"formula":"=(1+O62)*N62"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K64","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G64<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G64,$I64)=0,TRUE,FALSE),$J64*K$2,0)"},{"year":2026,"value":0,"cell":"L64","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G64<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G64,$I64)=0,TRUE,FALSE),$J64*L$2,0)"},{"year":2027,"value":0,"cell":"M64","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G64<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G64,$I64)=0,TRUE,FALSE),$J64*M$2,0)"},{"year":2028,"value":0,"cell":"N64","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G64<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G64,$I64)=0,TRUE,FALSE),$J64*N$2,0)"},{"year":2029,"value":0,"cell":"O64","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G64<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G64,$I64)=0,TRUE,FALSE),$J64*O$2,0)"},{"year":2030,"value":0,"cell":"P64","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G64<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G64,$I64)=0,TRUE,FALSE),$J64*P$2,0)"},{"year":2031,"value":0,"cell":"Q64","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G64<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G64,$I64)=0,TRUE,FALSE),$J64*Q$2,0)"},{"year":2032,"value":0,"cell":"R64","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G64<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G64,$I64)=0,TRUE,FALSE),$J64*R$2,0)"},{"year":2033,"value":0,"cell":"S64","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G64<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G64,$I64)=0,TRUE,FALSE),$J64*S$2,0)"},{"year":2034,"value":613288.9329838608,"cell":"T64","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G64<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G64,$I64)=0,TRUE,FALSE),$J64*T$2,0)"},{"year":2035,"value":0,"cell":"U64","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G64<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G64,$I64)=0,TRUE,FALSE),$J64*U$2,0)"},{"year":2036,"value":0,"cell":"V64","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G64<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G64,$I64)=0,TRUE,FALSE),$J64*V$2,0)"},{"year":2037,"value":0,"cell":"W64","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G64<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G64,$I64)=0,TRUE,FALSE),$J64*W$2,0)"},{"year":2038,"value":0,"cell":"X64","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G64<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G64,$I64)=0,TRUE,FALSE),$J64*X$2,0)"},{"year":2039,"value":0,"cell":"Y64","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G64<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G64,$I64)=0,TRUE,FALSE),$J64*Y$2,0)"},{"year":2040,"value":0,"cell":"Z64","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G64<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G64,$I64)=0,TRUE,FALSE),$J64*Z$2,0)"},{"year":2041,"value":0,"cell":"AA64","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G64<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G64,$I64)=0,TRUE,FALSE),$J64*AA$2,0)"},{"year":2042,"value":0,"cell":"AB64","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G64<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G64,$I64)=0,TRUE,FALSE),$J64*AB$2,0)"},{"year":2043,"value":0,"cell":"AC64","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G64<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G64,$I64)=0,TRUE,FALSE),$J64*AC$2,0)"},{"year":2044,"value":0,"cell":"AD64","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G64<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G64,$I64)=0,TRUE,FALSE),$J64*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-063","category":"architecture","group":"Architecture & Interiors","item":"Concourse","location":"Suite Level","label":"Refresh","scope":"Concourse facing façade and signage update/Refresh","grade":"Medium","grade_type":"Priority","base":3285360,"total":3827121.180862356,"sheet":"Costs","row":63,"base_cell":"P63","schedule_sheet":"Cap Ex-20 Years","schedule_row":65,"total_cell":"AE65","first_year":2029,"frequency":20,"cost_tab_first_year":2029,"cost_tab_frequency":20,"schedule_base":3285360,"schedule_base_formula":"=Costs!P63","cells":[{"cell":"J63","label":"Area / length","value":12168,"formula":null},{"cell":"K63","label":"Units","value":null,"formula":null},{"cell":"L63","label":"Cost per area / length","value":200,"formula":null},{"cell":"M63","label":"Cost per unit","value":null,"formula":null},{"cell":"N63","label":"Direct total","value":2433600,"formula":"=(M63*K63)+(L63*J63)"},{"cell":"O63","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P63","label":"Loaded total","value":3285360,"formula":"=(1+O63)*N63"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K65","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G65<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G65,$I65)=0,TRUE,FALSE),$J65*K$2,0)"},{"year":2026,"value":0,"cell":"L65","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G65<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G65,$I65)=0,TRUE,FALSE),$J65*L$2,0)"},{"year":2027,"value":0,"cell":"M65","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G65<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G65,$I65)=0,TRUE,FALSE),$J65*M$2,0)"},{"year":2028,"value":0,"cell":"N65","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G65<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G65,$I65)=0,TRUE,FALSE),$J65*N$2,0)"},{"year":2029,"value":3827121.180862356,"cell":"O65","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G65<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G65,$I65)=0,TRUE,FALSE),$J65*O$2,0)"},{"year":2030,"value":0,"cell":"P65","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G65<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G65,$I65)=0,TRUE,FALSE),$J65*P$2,0)"},{"year":2031,"value":0,"cell":"Q65","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G65<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G65,$I65)=0,TRUE,FALSE),$J65*Q$2,0)"},{"year":2032,"value":0,"cell":"R65","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G65<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G65,$I65)=0,TRUE,FALSE),$J65*R$2,0)"},{"year":2033,"value":0,"cell":"S65","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G65<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G65,$I65)=0,TRUE,FALSE),$J65*S$2,0)"},{"year":2034,"value":0,"cell":"T65","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G65<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G65,$I65)=0,TRUE,FALSE),$J65*T$2,0)"},{"year":2035,"value":0,"cell":"U65","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G65<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G65,$I65)=0,TRUE,FALSE),$J65*U$2,0)"},{"year":2036,"value":0,"cell":"V65","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G65<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G65,$I65)=0,TRUE,FALSE),$J65*V$2,0)"},{"year":2037,"value":0,"cell":"W65","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G65<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G65,$I65)=0,TRUE,FALSE),$J65*W$2,0)"},{"year":2038,"value":0,"cell":"X65","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G65<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G65,$I65)=0,TRUE,FALSE),$J65*X$2,0)"},{"year":2039,"value":0,"cell":"Y65","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G65<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G65,$I65)=0,TRUE,FALSE),$J65*Y$2,0)"},{"year":2040,"value":0,"cell":"Z65","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G65<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G65,$I65)=0,TRUE,FALSE),$J65*Z$2,0)"},{"year":2041,"value":0,"cell":"AA65","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G65<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G65,$I65)=0,TRUE,FALSE),$J65*AA$2,0)"},{"year":2042,"value":0,"cell":"AB65","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G65<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G65,$I65)=0,TRUE,FALSE),$J65*AB$2,0)"},{"year":2043,"value":0,"cell":"AC65","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G65<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G65,$I65)=0,TRUE,FALSE),$J65*AC$2,0)"},{"year":2044,"value":0,"cell":"AD65","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G65<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G65,$I65)=0,TRUE,FALSE),$J65*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-064","category":"architecture","group":"Architecture & Interiors","item":"Fixed","location":"Upper Bowl Seating","label":"Replacement","scope":"Furniture replacement","grade":"High","grade_type":"Priority","base":2522850,"total":2689484.2424999997,"sheet":"Costs","row":64,"base_cell":"P64","schedule_sheet":"Cap Ex-20 Years","schedule_row":66,"total_cell":"AE66","first_year":2026,"frequency":20,"cost_tab_first_year":2026,"cost_tab_frequency":20,"schedule_base":2522850,"schedule_base_formula":"=Costs!P64","cells":[{"cell":"J64","label":"Area / length","value":null,"formula":null},{"cell":"K64","label":"Units","value":7645,"formula":null},{"cell":"L64","label":"Cost per area / length","value":null,"formula":null},{"cell":"M64","label":"Cost per unit","value":300,"formula":null},{"cell":"N64","label":"Direct total","value":2293500,"formula":"=(M64*K64)+(L64*J64)"},{"cell":"O64","label":"Additional-cost percentage","value":0.1,"formula":null},{"cell":"P64","label":"Loaded total","value":2522850,"formula":"=(1+O64)*N64"}],"notes":[{"cell":"F64","text":"also addresses Broken arm rests at seats 7 and 8, Row L, 315"}],"annual":[{"year":2025,"value":0,"cell":"K66","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G66<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G66,$I66)=0,TRUE,FALSE),$J66*K$2,0)"},{"year":2026,"value":2689484.2424999997,"cell":"L66","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G66<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G66,$I66)=0,TRUE,FALSE),$J66*L$2,0)"},{"year":2027,"value":0,"cell":"M66","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G66<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G66,$I66)=0,TRUE,FALSE),$J66*M$2,0)"},{"year":2028,"value":0,"cell":"N66","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G66<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G66,$I66)=0,TRUE,FALSE),$J66*N$2,0)"},{"year":2029,"value":0,"cell":"O66","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G66<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G66,$I66)=0,TRUE,FALSE),$J66*O$2,0)"},{"year":2030,"value":0,"cell":"P66","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G66<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G66,$I66)=0,TRUE,FALSE),$J66*P$2,0)"},{"year":2031,"value":0,"cell":"Q66","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G66<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G66,$I66)=0,TRUE,FALSE),$J66*Q$2,0)"},{"year":2032,"value":0,"cell":"R66","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G66<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G66,$I66)=0,TRUE,FALSE),$J66*R$2,0)"},{"year":2033,"value":0,"cell":"S66","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G66<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G66,$I66)=0,TRUE,FALSE),$J66*S$2,0)"},{"year":2034,"value":0,"cell":"T66","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G66<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G66,$I66)=0,TRUE,FALSE),$J66*T$2,0)"},{"year":2035,"value":0,"cell":"U66","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G66<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G66,$I66)=0,TRUE,FALSE),$J66*U$2,0)"},{"year":2036,"value":0,"cell":"V66","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G66<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G66,$I66)=0,TRUE,FALSE),$J66*V$2,0)"},{"year":2037,"value":0,"cell":"W66","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G66<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G66,$I66)=0,TRUE,FALSE),$J66*W$2,0)"},{"year":2038,"value":0,"cell":"X66","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G66<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G66,$I66)=0,TRUE,FALSE),$J66*X$2,0)"},{"year":2039,"value":0,"cell":"Y66","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G66<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G66,$I66)=0,TRUE,FALSE),$J66*Y$2,0)"},{"year":2040,"value":0,"cell":"Z66","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G66<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G66,$I66)=0,TRUE,FALSE),$J66*Z$2,0)"},{"year":2041,"value":0,"cell":"AA66","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G66<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G66,$I66)=0,TRUE,FALSE),$J66*AA$2,0)"},{"year":2042,"value":0,"cell":"AB66","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G66<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G66,$I66)=0,TRUE,FALSE),$J66*AB$2,0)"},{"year":2043,"value":0,"cell":"AC66","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G66<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G66,$I66)=0,TRUE,FALSE),$J66*AC$2,0)"},{"year":2044,"value":0,"cell":"AD66","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G66<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G66,$I66)=0,TRUE,FALSE),$J66*AD$2,0)"}],"issues":[],"report":{"page":31,"specific":true,"explanation":"The all-levels seating recommendations include replacement and an accessibility assessment; the workbook note identifies broken armrests."}},{"id":"costs-065","category":"architecture","group":"Architecture & Interiors","item":"Precast Tiers and Stair Aisles","location":"Upper Bowl Seating","label":"Repair/ Replacement","scope":"Concrete repairs, railing repairs, Life Safety improvements","grade":"High","grade_type":"Priority","base":477716.4,"total":1193685.2824523668,"sheet":"Costs","row":65,"base_cell":"P65","schedule_sheet":"Cap Ex-20 Years","schedule_row":67,"total_cell":"AE67","first_year":2026,"frequency":10,"cost_tab_first_year":2026,"cost_tab_frequency":10,"schedule_base":477716.4,"schedule_base_formula":"=Costs!P65","cells":[{"cell":"J65","label":"Area / length","value":50552,"formula":null},{"cell":"K65","label":"Units","value":null,"formula":null},{"cell":"L65","label":"Cost per area / length","value":7,"formula":null},{"cell":"M65","label":"Cost per unit","value":null,"formula":null},{"cell":"N65","label":"Direct total","value":353864,"formula":"=(M65*K65)+(L65*J65)"},{"cell":"O65","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P65","label":"Loaded total","value":477716.4,"formula":"=(1+O65)*N65"}],"notes":[{"cell":"F65","text":"Includes steel cover plates, Trip hazards, power box at back row, contrasting color on stair nosings, etc."}],"annual":[{"year":2025,"value":0,"cell":"K67","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G67<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G67,$I67)=0,TRUE,FALSE),$J67*K$2,0)"},{"year":2026,"value":509269.56822,"cell":"L67","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G67<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G67,$I67)=0,TRUE,FALSE),$J67*L$2,0)"},{"year":2027,"value":0,"cell":"M67","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G67<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G67,$I67)=0,TRUE,FALSE),$J67*M$2,0)"},{"year":2028,"value":0,"cell":"N67","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G67<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G67,$I67)=0,TRUE,FALSE),$J67*N$2,0)"},{"year":2029,"value":0,"cell":"O67","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G67<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G67,$I67)=0,TRUE,FALSE),$J67*O$2,0)"},{"year":2030,"value":0,"cell":"P67","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G67<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G67,$I67)=0,TRUE,FALSE),$J67*P$2,0)"},{"year":2031,"value":0,"cell":"Q67","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G67<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G67,$I67)=0,TRUE,FALSE),$J67*Q$2,0)"},{"year":2032,"value":0,"cell":"R67","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G67<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G67,$I67)=0,TRUE,FALSE),$J67*R$2,0)"},{"year":2033,"value":0,"cell":"S67","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G67<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G67,$I67)=0,TRUE,FALSE),$J67*S$2,0)"},{"year":2034,"value":0,"cell":"T67","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G67<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G67,$I67)=0,TRUE,FALSE),$J67*T$2,0)"},{"year":2035,"value":0,"cell":"U67","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G67<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G67,$I67)=0,TRUE,FALSE),$J67*U$2,0)"},{"year":2036,"value":684415.7142323669,"cell":"V67","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G67<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G67,$I67)=0,TRUE,FALSE),$J67*V$2,0)"},{"year":2037,"value":0,"cell":"W67","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G67<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G67,$I67)=0,TRUE,FALSE),$J67*W$2,0)"},{"year":2038,"value":0,"cell":"X67","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G67<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G67,$I67)=0,TRUE,FALSE),$J67*X$2,0)"},{"year":2039,"value":0,"cell":"Y67","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G67<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G67,$I67)=0,TRUE,FALSE),$J67*Y$2,0)"},{"year":2040,"value":0,"cell":"Z67","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G67<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G67,$I67)=0,TRUE,FALSE),$J67*Z$2,0)"},{"year":2041,"value":0,"cell":"AA67","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G67<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G67,$I67)=0,TRUE,FALSE),$J67*AA$2,0)"},{"year":2042,"value":0,"cell":"AB67","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G67<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G67,$I67)=0,TRUE,FALSE),$J67*AB$2,0)"},{"year":2043,"value":0,"cell":"AC67","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G67<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G67,$I67)=0,TRUE,FALSE),$J67*AC$2,0)"},{"year":2044,"value":0,"cell":"AD67","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G67<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G67,$I67)=0,TRUE,FALSE),$J67*AD$2,0)"}],"issues":[],"report":{"page":31,"specific":true,"explanation":"The report discusses seating-bowl repair work. The workbook note identifies trip hazards, cover plates and step markings."}},{"id":"costs-066","category":"architecture","group":"Architecture & Interiors","item":"Section 305 rows G through R","location":"Upper Bowl Seating","label":"Refresh","scope":"Life safety Improvements","grade":"High","grade_type":"Priority","base":168750,"total":179895.9375,"sheet":"Costs","row":66,"base_cell":"P66","schedule_sheet":"Cap Ex-20 Years","schedule_row":68,"total_cell":"AE68","first_year":2026,"frequency":20,"cost_tab_first_year":2026,"cost_tab_frequency":20,"schedule_base":168750,"schedule_base_formula":"=Costs!P66","cells":[{"cell":"J66","label":"Area / length","value":null,"formula":null},{"cell":"K66","label":"Units","value":1,"formula":null},{"cell":"L66","label":"Cost per area / length","value":null,"formula":null},{"cell":"M66","label":"Cost per unit","value":125000,"formula":null},{"cell":"N66","label":"Direct total","value":125000,"formula":"=(M66*K66)+(L66*J66)"},{"cell":"O66","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P66","label":"Loaded total","value":168750,"formula":"=(1+O66)*N66"}],"notes":[{"cell":"F66","text":"rail to protect large drops, rails to replace chains"}],"annual":[{"year":2025,"value":0,"cell":"K68","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G68<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G68,$I68)=0,TRUE,FALSE),$J68*K$2,0)"},{"year":2026,"value":179895.9375,"cell":"L68","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G68<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G68,$I68)=0,TRUE,FALSE),$J68*L$2,0)"},{"year":2027,"value":0,"cell":"M68","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G68<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G68,$I68)=0,TRUE,FALSE),$J68*M$2,0)"},{"year":2028,"value":0,"cell":"N68","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G68<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G68,$I68)=0,TRUE,FALSE),$J68*N$2,0)"},{"year":2029,"value":0,"cell":"O68","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G68<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G68,$I68)=0,TRUE,FALSE),$J68*O$2,0)"},{"year":2030,"value":0,"cell":"P68","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G68<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G68,$I68)=0,TRUE,FALSE),$J68*P$2,0)"},{"year":2031,"value":0,"cell":"Q68","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G68<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G68,$I68)=0,TRUE,FALSE),$J68*Q$2,0)"},{"year":2032,"value":0,"cell":"R68","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G68<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G68,$I68)=0,TRUE,FALSE),$J68*R$2,0)"},{"year":2033,"value":0,"cell":"S68","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G68<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G68,$I68)=0,TRUE,FALSE),$J68*S$2,0)"},{"year":2034,"value":0,"cell":"T68","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G68<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G68,$I68)=0,TRUE,FALSE),$J68*T$2,0)"},{"year":2035,"value":0,"cell":"U68","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G68<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G68,$I68)=0,TRUE,FALSE),$J68*U$2,0)"},{"year":2036,"value":0,"cell":"V68","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G68<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G68,$I68)=0,TRUE,FALSE),$J68*V$2,0)"},{"year":2037,"value":0,"cell":"W68","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G68<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G68,$I68)=0,TRUE,FALSE),$J68*W$2,0)"},{"year":2038,"value":0,"cell":"X68","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G68<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G68,$I68)=0,TRUE,FALSE),$J68*X$2,0)"},{"year":2039,"value":0,"cell":"Y68","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G68<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G68,$I68)=0,TRUE,FALSE),$J68*Y$2,0)"},{"year":2040,"value":0,"cell":"Z68","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G68<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G68,$I68)=0,TRUE,FALSE),$J68*Z$2,0)"},{"year":2041,"value":0,"cell":"AA68","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G68<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G68,$I68)=0,TRUE,FALSE),$J68*AA$2,0)"},{"year":2042,"value":0,"cell":"AB68","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G68<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G68,$I68)=0,TRUE,FALSE),$J68*AB$2,0)"},{"year":2043,"value":0,"cell":"AC68","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G68<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G68,$I68)=0,TRUE,FALSE),$J68*AC$2,0)"},{"year":2044,"value":0,"cell":"AD68","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G68<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G68,$I68)=0,TRUE,FALSE),$J68*AD$2,0)"}],"issues":[],"report":{"page":31,"specific":true,"explanation":"The report calls for checking top-row railing and egress conditions. The workbook note identifies protective rails."}},{"id":"costs-067","category":"architecture","group":"Architecture & Interiors","item":"Standing Room","location":"Upper Bowl Seating","label":"Refresh","scope":"Life safety Improvements","grade":"High","grade_type":"Priority","base":287361,"total":306341.19405,"sheet":"Costs","row":67,"base_cell":"P67","schedule_sheet":"Cap Ex-20 Years","schedule_row":69,"total_cell":"AE69","first_year":2026,"frequency":20,"cost_tab_first_year":2026,"cost_tab_frequency":20,"schedule_base":287361,"schedule_base_formula":"=Costs!P67","cells":[{"cell":"J67","label":"Area / length","value":21286,"formula":null},{"cell":"K67","label":"Units","value":null,"formula":null},{"cell":"L67","label":"Cost per area / length","value":10,"formula":null},{"cell":"M67","label":"Cost per unit","value":null,"formula":null},{"cell":"N67","label":"Direct total","value":212860,"formula":"=(M67*K67)+(L67*J67)"},{"cell":"O67","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P67","label":"Loaded total","value":287361,"formula":"=(1+O67)*N67"}],"notes":[{"cell":"F67","text":"cane detection at head knocker conditions"}],"annual":[{"year":2025,"value":0,"cell":"K69","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G69<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G69,$I69)=0,TRUE,FALSE),$J69*K$2,0)"},{"year":2026,"value":306341.19405,"cell":"L69","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G69<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G69,$I69)=0,TRUE,FALSE),$J69*L$2,0)"},{"year":2027,"value":0,"cell":"M69","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G69<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G69,$I69)=0,TRUE,FALSE),$J69*M$2,0)"},{"year":2028,"value":0,"cell":"N69","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G69<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G69,$I69)=0,TRUE,FALSE),$J69*N$2,0)"},{"year":2029,"value":0,"cell":"O69","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G69<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G69,$I69)=0,TRUE,FALSE),$J69*O$2,0)"},{"year":2030,"value":0,"cell":"P69","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G69<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G69,$I69)=0,TRUE,FALSE),$J69*P$2,0)"},{"year":2031,"value":0,"cell":"Q69","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G69<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G69,$I69)=0,TRUE,FALSE),$J69*Q$2,0)"},{"year":2032,"value":0,"cell":"R69","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G69<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G69,$I69)=0,TRUE,FALSE),$J69*R$2,0)"},{"year":2033,"value":0,"cell":"S69","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G69<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G69,$I69)=0,TRUE,FALSE),$J69*S$2,0)"},{"year":2034,"value":0,"cell":"T69","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G69<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G69,$I69)=0,TRUE,FALSE),$J69*T$2,0)"},{"year":2035,"value":0,"cell":"U69","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G69<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G69,$I69)=0,TRUE,FALSE),$J69*U$2,0)"},{"year":2036,"value":0,"cell":"V69","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G69<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G69,$I69)=0,TRUE,FALSE),$J69*V$2,0)"},{"year":2037,"value":0,"cell":"W69","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G69<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G69,$I69)=0,TRUE,FALSE),$J69*W$2,0)"},{"year":2038,"value":0,"cell":"X69","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G69<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G69,$I69)=0,TRUE,FALSE),$J69*X$2,0)"},{"year":2039,"value":0,"cell":"Y69","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G69<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G69,$I69)=0,TRUE,FALSE),$J69*Y$2,0)"},{"year":2040,"value":0,"cell":"Z69","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G69<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G69,$I69)=0,TRUE,FALSE),$J69*Z$2,0)"},{"year":2041,"value":0,"cell":"AA69","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G69<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G69,$I69)=0,TRUE,FALSE),$J69*AA$2,0)"},{"year":2042,"value":0,"cell":"AB69","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G69<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G69,$I69)=0,TRUE,FALSE),$J69*AB$2,0)"},{"year":2043,"value":0,"cell":"AC69","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G69<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G69,$I69)=0,TRUE,FALSE),$J69*AC$2,0)"},{"year":2044,"value":0,"cell":"AD69","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G69<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G69,$I69)=0,TRUE,FALSE),$J69*AD$2,0)"}],"issues":[],"report":{"page":31,"specific":true,"explanation":"The report identifies low-clearance head-knocker conditions in the standing zone. The workbook note specifies cane detection."}},{"id":"costs-068","category":"architecture","group":"Architecture & Interiors","item":"Gate A - Section 314 and 315","location":"Upper Bowl Seating","label":"Repair/ Renovation","scope":"Egress Improvements","grade":"High","grade_type":"Priority","base":168750,"total":179895.9375,"sheet":"Costs","row":68,"base_cell":"P68","schedule_sheet":"Cap Ex-20 Years","schedule_row":70,"total_cell":"AE70","first_year":2026,"frequency":20,"cost_tab_first_year":2026,"cost_tab_frequency":20,"schedule_base":168750,"schedule_base_formula":"=Costs!P68","cells":[{"cell":"J68","label":"Area / length","value":null,"formula":null},{"cell":"K68","label":"Units","value":1,"formula":null},{"cell":"L68","label":"Cost per area / length","value":null,"formula":null},{"cell":"M68","label":"Cost per unit","value":125000,"formula":null},{"cell":"N68","label":"Direct total","value":125000,"formula":"=(M68*K68)+(L68*J68)"},{"cell":"O68","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P68","label":"Loaded total","value":168750,"formula":"=(1+O68)*N68"}],"notes":[{"cell":"F68","text":"Renovations to fix egress issue: Remove gates, add doors and hardware, potentially some minor partitions"}],"annual":[{"year":2025,"value":0,"cell":"K70","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G70<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G70,$I70)=0,TRUE,FALSE),$J70*K$2,0)"},{"year":2026,"value":179895.9375,"cell":"L70","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G70<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G70,$I70)=0,TRUE,FALSE),$J70*L$2,0)"},{"year":2027,"value":0,"cell":"M70","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G70<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G70,$I70)=0,TRUE,FALSE),$J70*M$2,0)"},{"year":2028,"value":0,"cell":"N70","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G70<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G70,$I70)=0,TRUE,FALSE),$J70*N$2,0)"},{"year":2029,"value":0,"cell":"O70","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G70<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G70,$I70)=0,TRUE,FALSE),$J70*O$2,0)"},{"year":2030,"value":0,"cell":"P70","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G70<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G70,$I70)=0,TRUE,FALSE),$J70*P$2,0)"},{"year":2031,"value":0,"cell":"Q70","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G70<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G70,$I70)=0,TRUE,FALSE),$J70*Q$2,0)"},{"year":2032,"value":0,"cell":"R70","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G70<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G70,$I70)=0,TRUE,FALSE),$J70*R$2,0)"},{"year":2033,"value":0,"cell":"S70","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G70<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G70,$I70)=0,TRUE,FALSE),$J70*S$2,0)"},{"year":2034,"value":0,"cell":"T70","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G70<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G70,$I70)=0,TRUE,FALSE),$J70*T$2,0)"},{"year":2035,"value":0,"cell":"U70","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G70<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G70,$I70)=0,TRUE,FALSE),$J70*U$2,0)"},{"year":2036,"value":0,"cell":"V70","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G70<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G70,$I70)=0,TRUE,FALSE),$J70*V$2,0)"},{"year":2037,"value":0,"cell":"W70","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G70<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G70,$I70)=0,TRUE,FALSE),$J70*W$2,0)"},{"year":2038,"value":0,"cell":"X70","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G70<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G70,$I70)=0,TRUE,FALSE),$J70*X$2,0)"},{"year":2039,"value":0,"cell":"Y70","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G70<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G70,$I70)=0,TRUE,FALSE),$J70*Y$2,0)"},{"year":2040,"value":0,"cell":"Z70","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G70<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G70,$I70)=0,TRUE,FALSE),$J70*Z$2,0)"},{"year":2041,"value":0,"cell":"AA70","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G70<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G70,$I70)=0,TRUE,FALSE),$J70*AA$2,0)"},{"year":2042,"value":0,"cell":"AB70","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G70<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G70,$I70)=0,TRUE,FALSE),$J70*AB$2,0)"},{"year":2043,"value":0,"cell":"AC70","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G70<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G70,$I70)=0,TRUE,FALSE),$J70*AC$2,0)"},{"year":2044,"value":0,"cell":"AD70","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G70<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G70,$I70)=0,TRUE,FALSE),$J70*AD$2,0)"}],"issues":[],"report":{"page":30,"specific":true,"explanation":"The report discusses reviewing upper-bowl doors/gates for dead-end egress paths. The workbook note describes removing gates and adding doors/hardware."}},{"id":"costs-069","category":"architecture","group":"Architecture & Interiors","item":"Interior Partitions","location":"Upper Concourse","label":"Refresh","scope":"Wall Paint","grade":"Medium","grade_type":"Priority","base":409239,"total":1117399.254526266,"sheet":"Costs","row":69,"base_cell":"P69","schedule_sheet":"Cap Ex-20 Years","schedule_row":71,"total_cell":"AE71","first_year":2029,"frequency":10,"cost_tab_first_year":2029,"cost_tab_frequency":10,"schedule_base":409239,"schedule_base_formula":"=Costs!P69","cells":[{"cell":"J69","label":"Area / length","value":60628,"formula":null},{"cell":"K69","label":"Units","value":null,"formula":null},{"cell":"L69","label":"Cost per area / length","value":5,"formula":null},{"cell":"M69","label":"Cost per unit","value":null,"formula":null},{"cell":"N69","label":"Direct total","value":303140,"formula":"=(M69*K69)+(L69*J69)"},{"cell":"O69","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P69","label":"Loaded total","value":409239,"formula":"=(1+O69)*N69"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K71","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G71<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G71,$I71)=0,TRUE,FALSE),$J71*K$2,0)"},{"year":2026,"value":0,"cell":"L71","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G71<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G71,$I71)=0,TRUE,FALSE),$J71*L$2,0)"},{"year":2027,"value":0,"cell":"M71","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G71<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G71,$I71)=0,TRUE,FALSE),$J71*M$2,0)"},{"year":2028,"value":0,"cell":"N71","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G71<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G71,$I71)=0,TRUE,FALSE),$J71*N$2,0)"},{"year":2029,"value":476723.17339193565,"cell":"O71","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G71<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G71,$I71)=0,TRUE,FALSE),$J71*O$2,0)"},{"year":2030,"value":0,"cell":"P71","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G71<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G71,$I71)=0,TRUE,FALSE),$J71*P$2,0)"},{"year":2031,"value":0,"cell":"Q71","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G71<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G71,$I71)=0,TRUE,FALSE),$J71*Q$2,0)"},{"year":2032,"value":0,"cell":"R71","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G71<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G71,$I71)=0,TRUE,FALSE),$J71*R$2,0)"},{"year":2033,"value":0,"cell":"S71","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G71<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G71,$I71)=0,TRUE,FALSE),$J71*S$2,0)"},{"year":2034,"value":0,"cell":"T71","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G71<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G71,$I71)=0,TRUE,FALSE),$J71*T$2,0)"},{"year":2035,"value":0,"cell":"U71","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G71<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G71,$I71)=0,TRUE,FALSE),$J71*U$2,0)"},{"year":2036,"value":0,"cell":"V71","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G71<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G71,$I71)=0,TRUE,FALSE),$J71*V$2,0)"},{"year":2037,"value":0,"cell":"W71","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G71<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G71,$I71)=0,TRUE,FALSE),$J71*W$2,0)"},{"year":2038,"value":0,"cell":"X71","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G71<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G71,$I71)=0,TRUE,FALSE),$J71*X$2,0)"},{"year":2039,"value":640676.0811343304,"cell":"Y71","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G71<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G71,$I71)=0,TRUE,FALSE),$J71*Y$2,0)"},{"year":2040,"value":0,"cell":"Z71","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G71<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G71,$I71)=0,TRUE,FALSE),$J71*Z$2,0)"},{"year":2041,"value":0,"cell":"AA71","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G71<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G71,$I71)=0,TRUE,FALSE),$J71*AA$2,0)"},{"year":2042,"value":0,"cell":"AB71","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G71<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G71,$I71)=0,TRUE,FALSE),$J71*AB$2,0)"},{"year":2043,"value":0,"cell":"AC71","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G71<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G71,$I71)=0,TRUE,FALSE),$J71*AC$2,0)"},{"year":2044,"value":0,"cell":"AD71","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G71<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G71,$I71)=0,TRUE,FALSE),$J71*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-070","category":"architecture","group":"Architecture & Interiors","item":"Concessions","location":"Upper Concourse","label":"Replacement","scope":"Overhead coiling doors","grade":"Medium","grade_type":"Priority","base":405000,"total":1206811.055230344,"sheet":"Costs","row":70,"base_cell":"P70","schedule_sheet":"Cap Ex-20 Years","schedule_row":72,"total_cell":"AE72","first_year":2029,"frequency":15,"cost_tab_first_year":2029,"cost_tab_frequency":15,"schedule_base":405000,"schedule_base_formula":"=Costs!P70","cells":[{"cell":"J70","label":"Area / length","value":null,"formula":null},{"cell":"K70","label":"Units","value":30,"formula":null},{"cell":"L70","label":"Cost per area / length","value":null,"formula":null},{"cell":"M70","label":"Cost per unit","value":10000,"formula":null},{"cell":"N70","label":"Direct total","value":300000,"formula":"=(M70*K70)+(L70*J70)"},{"cell":"O70","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P70","label":"Loaded total","value":405000,"formula":"=(1+O70)*N70"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K72","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G72<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G72,$I72)=0,TRUE,FALSE),$J72*K$2,0)"},{"year":2026,"value":0,"cell":"L72","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G72<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G72,$I72)=0,TRUE,FALSE),$J72*L$2,0)"},{"year":2027,"value":0,"cell":"M72","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G72<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G72,$I72)=0,TRUE,FALSE),$J72*M$2,0)"},{"year":2028,"value":0,"cell":"N72","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G72<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G72,$I72)=0,TRUE,FALSE),$J72*N$2,0)"},{"year":2029,"value":471785.15543175,"cell":"O72","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G72<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G72,$I72)=0,TRUE,FALSE),$J72*O$2,0)"},{"year":2030,"value":0,"cell":"P72","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G72<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G72,$I72)=0,TRUE,FALSE),$J72*P$2,0)"},{"year":2031,"value":0,"cell":"Q72","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G72<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G72,$I72)=0,TRUE,FALSE),$J72*Q$2,0)"},{"year":2032,"value":0,"cell":"R72","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G72<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G72,$I72)=0,TRUE,FALSE),$J72*R$2,0)"},{"year":2033,"value":0,"cell":"S72","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G72<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G72,$I72)=0,TRUE,FALSE),$J72*S$2,0)"},{"year":2034,"value":0,"cell":"T72","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G72<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G72,$I72)=0,TRUE,FALSE),$J72*T$2,0)"},{"year":2035,"value":0,"cell":"U72","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G72<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G72,$I72)=0,TRUE,FALSE),$J72*U$2,0)"},{"year":2036,"value":0,"cell":"V72","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G72<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G72,$I72)=0,TRUE,FALSE),$J72*V$2,0)"},{"year":2037,"value":0,"cell":"W72","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G72<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G72,$I72)=0,TRUE,FALSE),$J72*W$2,0)"},{"year":2038,"value":0,"cell":"X72","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G72<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G72,$I72)=0,TRUE,FALSE),$J72*X$2,0)"},{"year":2039,"value":0,"cell":"Y72","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G72<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G72,$I72)=0,TRUE,FALSE),$J72*Y$2,0)"},{"year":2040,"value":0,"cell":"Z72","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G72<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G72,$I72)=0,TRUE,FALSE),$J72*Z$2,0)"},{"year":2041,"value":0,"cell":"AA72","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G72<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G72,$I72)=0,TRUE,FALSE),$J72*AA$2,0)"},{"year":2042,"value":0,"cell":"AB72","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G72<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G72,$I72)=0,TRUE,FALSE),$J72*AB$2,0)"},{"year":2043,"value":0,"cell":"AC72","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G72<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G72,$I72)=0,TRUE,FALSE),$J72*AC$2,0)"},{"year":2044,"value":735025.899798594,"cell":"AD72","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G72<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G72,$I72)=0,TRUE,FALSE),$J72*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-071","category":"architecture","group":"Architecture & Interiors","item":"Concessions","location":"Upper Concourse","label":"Selective replacement","scope":"Doors and Hardware","grade":"High","grade_type":"Priority","base":37800,"total":40296.689999999995,"sheet":"Costs","row":71,"base_cell":"P71","schedule_sheet":"Cap Ex-20 Years","schedule_row":73,"total_cell":"AE73","first_year":2026,"frequency":20,"cost_tab_first_year":2026,"cost_tab_frequency":20,"schedule_base":37800,"schedule_base_formula":"=Costs!P71","cells":[{"cell":"J71","label":"Area / length","value":null,"formula":null},{"cell":"K71","label":"Units","value":7,"formula":null},{"cell":"L71","label":"Cost per area / length","value":null,"formula":null},{"cell":"M71","label":"Cost per unit","value":4000,"formula":null},{"cell":"N71","label":"Direct total","value":28000,"formula":"=(M71*K71)+(L71*J71)"},{"cell":"O71","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P71","label":"Loaded total","value":37800,"formula":"=(1+O71)*N71"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K73","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G73<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G73,$I73)=0,TRUE,FALSE),$J73*K$2,0)"},{"year":2026,"value":40296.689999999995,"cell":"L73","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G73<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G73,$I73)=0,TRUE,FALSE),$J73*L$2,0)"},{"year":2027,"value":0,"cell":"M73","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G73<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G73,$I73)=0,TRUE,FALSE),$J73*M$2,0)"},{"year":2028,"value":0,"cell":"N73","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G73<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G73,$I73)=0,TRUE,FALSE),$J73*N$2,0)"},{"year":2029,"value":0,"cell":"O73","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G73<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G73,$I73)=0,TRUE,FALSE),$J73*O$2,0)"},{"year":2030,"value":0,"cell":"P73","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G73<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G73,$I73)=0,TRUE,FALSE),$J73*P$2,0)"},{"year":2031,"value":0,"cell":"Q73","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G73<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G73,$I73)=0,TRUE,FALSE),$J73*Q$2,0)"},{"year":2032,"value":0,"cell":"R73","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G73<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G73,$I73)=0,TRUE,FALSE),$J73*R$2,0)"},{"year":2033,"value":0,"cell":"S73","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G73<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G73,$I73)=0,TRUE,FALSE),$J73*S$2,0)"},{"year":2034,"value":0,"cell":"T73","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G73<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G73,$I73)=0,TRUE,FALSE),$J73*T$2,0)"},{"year":2035,"value":0,"cell":"U73","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G73<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G73,$I73)=0,TRUE,FALSE),$J73*U$2,0)"},{"year":2036,"value":0,"cell":"V73","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G73<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G73,$I73)=0,TRUE,FALSE),$J73*V$2,0)"},{"year":2037,"value":0,"cell":"W73","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G73<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G73,$I73)=0,TRUE,FALSE),$J73*W$2,0)"},{"year":2038,"value":0,"cell":"X73","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G73<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G73,$I73)=0,TRUE,FALSE),$J73*X$2,0)"},{"year":2039,"value":0,"cell":"Y73","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G73<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G73,$I73)=0,TRUE,FALSE),$J73*Y$2,0)"},{"year":2040,"value":0,"cell":"Z73","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G73<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G73,$I73)=0,TRUE,FALSE),$J73*Z$2,0)"},{"year":2041,"value":0,"cell":"AA73","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G73<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G73,$I73)=0,TRUE,FALSE),$J73*AA$2,0)"},{"year":2042,"value":0,"cell":"AB73","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G73<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G73,$I73)=0,TRUE,FALSE),$J73*AB$2,0)"},{"year":2043,"value":0,"cell":"AC73","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G73<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G73,$I73)=0,TRUE,FALSE),$J73*AC$2,0)"},{"year":2044,"value":0,"cell":"AD73","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G73<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G73,$I73)=0,TRUE,FALSE),$J73*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-072","category":"architecture","group":"Architecture & Interiors","item":"Concessions","location":"Upper Concourse","label":"Repair","scope":"Doors and Hardware","grade":"High","grade_type":"Priority","base":27000,"total":145677.07838451318,"sheet":"Costs","row":72,"base_cell":"P72","schedule_sheet":"Cap Ex-20 Years","schedule_row":74,"total_cell":"AE74","first_year":2026,"frequency":5,"cost_tab_first_year":2026,"cost_tab_frequency":5,"schedule_base":27000,"schedule_base_formula":"=Costs!P72","cells":[{"cell":"J72","label":"Area / length","value":null,"formula":null},{"cell":"K72","label":"Units","value":10,"formula":null},{"cell":"L72","label":"Cost per area / length","value":null,"formula":null},{"cell":"M72","label":"Cost per unit","value":2000,"formula":null},{"cell":"N72","label":"Direct total","value":20000,"formula":"=(M72*K72)+(L72*J72)"},{"cell":"O72","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P72","label":"Loaded total","value":27000,"formula":"=(1+O72)*N72"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K74","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G74<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G74,$I74)=0,TRUE,FALSE),$J74*K$2,0)"},{"year":2026,"value":28783.35,"cell":"L74","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G74<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G74,$I74)=0,TRUE,FALSE),$J74*L$2,0)"},{"year":2027,"value":0,"cell":"M74","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G74<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G74,$I74)=0,TRUE,FALSE),$J74*M$2,0)"},{"year":2028,"value":0,"cell":"N74","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G74<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G74,$I74)=0,TRUE,FALSE),$J74*N$2,0)"},{"year":2029,"value":0,"cell":"O74","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G74<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G74,$I74)=0,TRUE,FALSE),$J74*O$2,0)"},{"year":2030,"value":0,"cell":"P74","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G74<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G74,$I74)=0,TRUE,FALSE),$J74*P$2,0)"},{"year":2031,"value":33367.79142650291,"cell":"Q74","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G74<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G74,$I74)=0,TRUE,FALSE),$J74*Q$2,0)"},{"year":2032,"value":0,"cell":"R74","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G74<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G74,$I74)=0,TRUE,FALSE),$J74*R$2,0)"},{"year":2033,"value":0,"cell":"S74","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G74<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G74,$I74)=0,TRUE,FALSE),$J74*S$2,0)"},{"year":2034,"value":0,"cell":"T74","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G74<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G74,$I74)=0,TRUE,FALSE),$J74*T$2,0)"},{"year":2035,"value":0,"cell":"U74","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G74<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G74,$I74)=0,TRUE,FALSE),$J74*U$2,0)"},{"year":2036,"value":38682.41551739464,"cell":"V74","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G74<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G74,$I74)=0,TRUE,FALSE),$J74*V$2,0)"},{"year":2037,"value":0,"cell":"W74","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G74<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G74,$I74)=0,TRUE,FALSE),$J74*W$2,0)"},{"year":2038,"value":0,"cell":"X74","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G74<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G74,$I74)=0,TRUE,FALSE),$J74*X$2,0)"},{"year":2039,"value":0,"cell":"Y74","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G74<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G74,$I74)=0,TRUE,FALSE),$J74*Y$2,0)"},{"year":2040,"value":0,"cell":"Z74","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G74<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G74,$I74)=0,TRUE,FALSE),$J74*Z$2,0)"},{"year":2041,"value":44843.52144061563,"cell":"AA74","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G74<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G74,$I74)=0,TRUE,FALSE),$J74*AA$2,0)"},{"year":2042,"value":0,"cell":"AB74","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G74<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G74,$I74)=0,TRUE,FALSE),$J74*AB$2,0)"},{"year":2043,"value":0,"cell":"AC74","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G74<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G74,$I74)=0,TRUE,FALSE),$J74*AC$2,0)"},{"year":2044,"value":0,"cell":"AD74","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G74<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G74,$I74)=0,TRUE,FALSE),$J74*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-073","category":"architecture","group":"Architecture & Interiors","item":"Concessions","location":"Upper Concourse","label":"Replacement","scope":"Doors and Hardware","grade":"Medium","grade_type":"Priority","base":108000,"total":133471.16570601164,"sheet":"Costs","row":73,"base_cell":"P73","schedule_sheet":"Cap Ex-20 Years","schedule_row":75,"total_cell":"AE75","first_year":2031,"frequency":20,"cost_tab_first_year":2031,"cost_tab_frequency":20,"schedule_base":108000,"schedule_base_formula":"=Costs!P73","cells":[{"cell":"J73","label":"Area / length","value":null,"formula":null},{"cell":"K73","label":"Units","value":20,"formula":null},{"cell":"L73","label":"Cost per area / length","value":null,"formula":null},{"cell":"M73","label":"Cost per unit","value":4000,"formula":null},{"cell":"N73","label":"Direct total","value":80000,"formula":"=(M73*K73)+(L73*J73)"},{"cell":"O73","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P73","label":"Loaded total","value":108000,"formula":"=(1+O73)*N73"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K75","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G75<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G75,$I75)=0,TRUE,FALSE),$J75*K$2,0)"},{"year":2026,"value":0,"cell":"L75","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G75<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G75,$I75)=0,TRUE,FALSE),$J75*L$2,0)"},{"year":2027,"value":0,"cell":"M75","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G75<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G75,$I75)=0,TRUE,FALSE),$J75*M$2,0)"},{"year":2028,"value":0,"cell":"N75","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G75<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G75,$I75)=0,TRUE,FALSE),$J75*N$2,0)"},{"year":2029,"value":0,"cell":"O75","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G75<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G75,$I75)=0,TRUE,FALSE),$J75*O$2,0)"},{"year":2030,"value":0,"cell":"P75","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G75<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G75,$I75)=0,TRUE,FALSE),$J75*P$2,0)"},{"year":2031,"value":133471.16570601164,"cell":"Q75","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G75<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G75,$I75)=0,TRUE,FALSE),$J75*Q$2,0)"},{"year":2032,"value":0,"cell":"R75","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G75<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G75,$I75)=0,TRUE,FALSE),$J75*R$2,0)"},{"year":2033,"value":0,"cell":"S75","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G75<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G75,$I75)=0,TRUE,FALSE),$J75*S$2,0)"},{"year":2034,"value":0,"cell":"T75","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G75<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G75,$I75)=0,TRUE,FALSE),$J75*T$2,0)"},{"year":2035,"value":0,"cell":"U75","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G75<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G75,$I75)=0,TRUE,FALSE),$J75*U$2,0)"},{"year":2036,"value":0,"cell":"V75","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G75<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G75,$I75)=0,TRUE,FALSE),$J75*V$2,0)"},{"year":2037,"value":0,"cell":"W75","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G75<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G75,$I75)=0,TRUE,FALSE),$J75*W$2,0)"},{"year":2038,"value":0,"cell":"X75","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G75<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G75,$I75)=0,TRUE,FALSE),$J75*X$2,0)"},{"year":2039,"value":0,"cell":"Y75","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G75<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G75,$I75)=0,TRUE,FALSE),$J75*Y$2,0)"},{"year":2040,"value":0,"cell":"Z75","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G75<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G75,$I75)=0,TRUE,FALSE),$J75*Z$2,0)"},{"year":2041,"value":0,"cell":"AA75","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G75<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G75,$I75)=0,TRUE,FALSE),$J75*AA$2,0)"},{"year":2042,"value":0,"cell":"AB75","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G75<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G75,$I75)=0,TRUE,FALSE),$J75*AB$2,0)"},{"year":2043,"value":0,"cell":"AC75","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G75<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G75,$I75)=0,TRUE,FALSE),$J75*AC$2,0)"},{"year":2044,"value":0,"cell":"AD75","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G75<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G75,$I75)=0,TRUE,FALSE),$J75*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-074","category":"architecture","group":"Architecture & Interiors","item":"Restrooms","location":"Upper Concourse","label":"Renovation","scope":"Restroom finishes, fixtures, and accessories upgrades","grade":"Medium","grade_type":"Priority","base":6330150,"total":7374001.979398252,"sheet":"Costs","row":74,"base_cell":"P74","schedule_sheet":"Cap Ex-20 Years","schedule_row":76,"total_cell":"AE76","first_year":2029,"frequency":20,"cost_tab_first_year":2029,"cost_tab_frequency":20,"schedule_base":6330150,"schedule_base_formula":"=Costs!P74","cells":[{"cell":"J74","label":"Area / length","value":7815,"formula":null},{"cell":"K74","label":"Units","value":null,"formula":null},{"cell":"L74","label":"Cost per area / length","value":600,"formula":null},{"cell":"M74","label":"Cost per unit","value":null,"formula":null},{"cell":"N74","label":"Direct total","value":4689000,"formula":"=(M74*K74)+(L74*J74)"},{"cell":"O74","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P74","label":"Loaded total","value":6330150,"formula":"=(1+O74)*N74"}],"notes":[{"cell":"F74","text":"Includes ceilings and refinishing sealed concrete"}],"annual":[{"year":2025,"value":0,"cell":"K76","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G76<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G76,$I76)=0,TRUE,FALSE),$J76*K$2,0)"},{"year":2026,"value":0,"cell":"L76","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G76<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G76,$I76)=0,TRUE,FALSE),$J76*L$2,0)"},{"year":2027,"value":0,"cell":"M76","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G76<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G76,$I76)=0,TRUE,FALSE),$J76*M$2,0)"},{"year":2028,"value":0,"cell":"N76","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G76<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G76,$I76)=0,TRUE,FALSE),$J76*N$2,0)"},{"year":2029,"value":7374001.979398252,"cell":"O76","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G76<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G76,$I76)=0,TRUE,FALSE),$J76*O$2,0)"},{"year":2030,"value":0,"cell":"P76","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G76<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G76,$I76)=0,TRUE,FALSE),$J76*P$2,0)"},{"year":2031,"value":0,"cell":"Q76","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G76<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G76,$I76)=0,TRUE,FALSE),$J76*Q$2,0)"},{"year":2032,"value":0,"cell":"R76","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G76<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G76,$I76)=0,TRUE,FALSE),$J76*R$2,0)"},{"year":2033,"value":0,"cell":"S76","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G76<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G76,$I76)=0,TRUE,FALSE),$J76*S$2,0)"},{"year":2034,"value":0,"cell":"T76","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G76<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G76,$I76)=0,TRUE,FALSE),$J76*T$2,0)"},{"year":2035,"value":0,"cell":"U76","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G76<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G76,$I76)=0,TRUE,FALSE),$J76*U$2,0)"},{"year":2036,"value":0,"cell":"V76","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G76<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G76,$I76)=0,TRUE,FALSE),$J76*V$2,0)"},{"year":2037,"value":0,"cell":"W76","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G76<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G76,$I76)=0,TRUE,FALSE),$J76*W$2,0)"},{"year":2038,"value":0,"cell":"X76","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G76<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G76,$I76)=0,TRUE,FALSE),$J76*X$2,0)"},{"year":2039,"value":0,"cell":"Y76","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G76<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G76,$I76)=0,TRUE,FALSE),$J76*Y$2,0)"},{"year":2040,"value":0,"cell":"Z76","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G76<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G76,$I76)=0,TRUE,FALSE),$J76*Z$2,0)"},{"year":2041,"value":0,"cell":"AA76","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G76<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G76,$I76)=0,TRUE,FALSE),$J76*AA$2,0)"},{"year":2042,"value":0,"cell":"AB76","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G76<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G76,$I76)=0,TRUE,FALSE),$J76*AB$2,0)"},{"year":2043,"value":0,"cell":"AC76","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G76<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G76,$I76)=0,TRUE,FALSE),$J76*AC$2,0)"},{"year":2044,"value":0,"cell":"AD76","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G76<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G76,$I76)=0,TRUE,FALSE),$J76*AD$2,0)"}],"issues":[],"report":{"page":31,"specific":true,"explanation":"The all-areas restroom recommendation addresses finishes. This row covers the upper concourse; the main-concourse renovation is a separate line."}},{"id":"costs-075","category":"architecture","group":"Architecture & Interiors","item":"Vandalism","location":"Exterior","label":"Restoration","scope":"Cleaning/ Restoration","grade":"High","grade_type":"Priority","base":20250,"total":109257.8087883849,"sheet":"Costs","row":75,"base_cell":"P75","schedule_sheet":"Cap Ex-20 Years","schedule_row":77,"total_cell":"AE77","first_year":2026,"frequency":5,"cost_tab_first_year":2026,"cost_tab_frequency":5,"schedule_base":20250,"schedule_base_formula":"=Costs!P75","cells":[{"cell":"J75","label":"Area / length","value":null,"formula":null},{"cell":"K75","label":"Units","value":1,"formula":null},{"cell":"L75","label":"Cost per area / length","value":null,"formula":null},{"cell":"M75","label":"Cost per unit","value":15000,"formula":null},{"cell":"N75","label":"Direct total","value":15000,"formula":"=(M75*K75)+(L75*J75)"},{"cell":"O75","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P75","label":"Loaded total","value":20250,"formula":"=(1+O75)*N75"}],"notes":[{"cell":"F75","text":"Graffiti and cobwebs notes"}],"annual":[{"year":2025,"value":0,"cell":"K77","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G77<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G77,$I77)=0,TRUE,FALSE),$J77*K$2,0)"},{"year":2026,"value":21587.512499999997,"cell":"L77","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G77<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G77,$I77)=0,TRUE,FALSE),$J77*L$2,0)"},{"year":2027,"value":0,"cell":"M77","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G77<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G77,$I77)=0,TRUE,FALSE),$J77*M$2,0)"},{"year":2028,"value":0,"cell":"N77","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G77<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G77,$I77)=0,TRUE,FALSE),$J77*N$2,0)"},{"year":2029,"value":0,"cell":"O77","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G77<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G77,$I77)=0,TRUE,FALSE),$J77*O$2,0)"},{"year":2030,"value":0,"cell":"P77","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G77<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G77,$I77)=0,TRUE,FALSE),$J77*P$2,0)"},{"year":2031,"value":25025.843569877186,"cell":"Q77","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G77<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G77,$I77)=0,TRUE,FALSE),$J77*Q$2,0)"},{"year":2032,"value":0,"cell":"R77","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G77<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G77,$I77)=0,TRUE,FALSE),$J77*R$2,0)"},{"year":2033,"value":0,"cell":"S77","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G77<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G77,$I77)=0,TRUE,FALSE),$J77*S$2,0)"},{"year":2034,"value":0,"cell":"T77","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G77<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G77,$I77)=0,TRUE,FALSE),$J77*T$2,0)"},{"year":2035,"value":0,"cell":"U77","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G77<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G77,$I77)=0,TRUE,FALSE),$J77*U$2,0)"},{"year":2036,"value":29011.81163804598,"cell":"V77","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G77<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G77,$I77)=0,TRUE,FALSE),$J77*V$2,0)"},{"year":2037,"value":0,"cell":"W77","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G77<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G77,$I77)=0,TRUE,FALSE),$J77*W$2,0)"},{"year":2038,"value":0,"cell":"X77","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G77<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G77,$I77)=0,TRUE,FALSE),$J77*X$2,0)"},{"year":2039,"value":0,"cell":"Y77","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G77<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G77,$I77)=0,TRUE,FALSE),$J77*Y$2,0)"},{"year":2040,"value":0,"cell":"Z77","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G77<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G77,$I77)=0,TRUE,FALSE),$J77*Z$2,0)"},{"year":2041,"value":33632.641080461726,"cell":"AA77","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G77<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G77,$I77)=0,TRUE,FALSE),$J77*AA$2,0)"},{"year":2042,"value":0,"cell":"AB77","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G77<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G77,$I77)=0,TRUE,FALSE),$J77*AB$2,0)"},{"year":2043,"value":0,"cell":"AC77","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G77<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G77,$I77)=0,TRUE,FALSE),$J77*AC$2,0)"},{"year":2044,"value":0,"cell":"AD77","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G77<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G77,$I77)=0,TRUE,FALSE),$J77*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-076","category":"architecture","group":"Architecture & Interiors","item":"Exterior Soffit","location":"Exterior","label":"Repair","scope":"EIFS Patch, repair, elastomeric coating","grade":"High","grade_type":"Priority","base":201312,"total":548961.95346123,"sheet":"Costs","row":76,"base_cell":"P76","schedule_sheet":"Cap Ex-20 Years","schedule_row":78,"total_cell":"AE78","first_year":2026,"frequency":15,"cost_tab_first_year":2026,"cost_tab_frequency":15,"schedule_base":201312,"schedule_base_formula":"=Costs!P76","cells":[{"cell":"J76","label":"Area / length","value":3728,"formula":"=1787+1901+40"},{"cell":"K76","label":"Units","value":null,"formula":null},{"cell":"L76","label":"Cost per area / length","value":40,"formula":null},{"cell":"M76","label":"Cost per unit","value":null,"formula":null},{"cell":"N76","label":"Direct total","value":149120,"formula":"=(M76*K76)+(L76*J76)"},{"cell":"O76","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P76","label":"Loaded total","value":201312,"formula":"=(1+O76)*N76"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K78","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G78<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G78,$I78)=0,TRUE,FALSE),$J78*K$2,0)"},{"year":2026,"value":214608.65759999998,"cell":"L78","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G78<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G78,$I78)=0,TRUE,FALSE),$J78*L$2,0)"},{"year":2027,"value":0,"cell":"M78","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G78<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G78,$I78)=0,TRUE,FALSE),$J78*M$2,0)"},{"year":2028,"value":0,"cell":"N78","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G78<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G78,$I78)=0,TRUE,FALSE),$J78*N$2,0)"},{"year":2029,"value":0,"cell":"O78","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G78<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G78,$I78)=0,TRUE,FALSE),$J78*O$2,0)"},{"year":2030,"value":0,"cell":"P78","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G78<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G78,$I78)=0,TRUE,FALSE),$J78*P$2,0)"},{"year":2031,"value":0,"cell":"Q78","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G78<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G78,$I78)=0,TRUE,FALSE),$J78*Q$2,0)"},{"year":2032,"value":0,"cell":"R78","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G78<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G78,$I78)=0,TRUE,FALSE),$J78*R$2,0)"},{"year":2033,"value":0,"cell":"S78","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G78<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G78,$I78)=0,TRUE,FALSE),$J78*S$2,0)"},{"year":2034,"value":0,"cell":"T78","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G78<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G78,$I78)=0,TRUE,FALSE),$J78*T$2,0)"},{"year":2035,"value":0,"cell":"U78","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G78<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G78,$I78)=0,TRUE,FALSE),$J78*U$2,0)"},{"year":2036,"value":0,"cell":"V78","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G78<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G78,$I78)=0,TRUE,FALSE),$J78*V$2,0)"},{"year":2037,"value":0,"cell":"W78","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G78<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G78,$I78)=0,TRUE,FALSE),$J78*W$2,0)"},{"year":2038,"value":0,"cell":"X78","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G78<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G78,$I78)=0,TRUE,FALSE),$J78*X$2,0)"},{"year":2039,"value":0,"cell":"Y78","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G78<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G78,$I78)=0,TRUE,FALSE),$J78*Y$2,0)"},{"year":2040,"value":0,"cell":"Z78","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G78<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G78,$I78)=0,TRUE,FALSE),$J78*Z$2,0)"},{"year":2041,"value":334353.2958612301,"cell":"AA78","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G78<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G78,$I78)=0,TRUE,FALSE),$J78*AA$2,0)"},{"year":2042,"value":0,"cell":"AB78","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G78<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G78,$I78)=0,TRUE,FALSE),$J78*AB$2,0)"},{"year":2043,"value":0,"cell":"AC78","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G78<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G78,$I78)=0,TRUE,FALSE),$J78*AC$2,0)"},{"year":2044,"value":0,"cell":"AD78","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G78<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G78,$I78)=0,TRUE,FALSE),$J78*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-077","category":"architecture","group":"Architecture & Interiors","item":"Exterior Soffit","location":"Exterior","label":"Repair","scope":"Electrical Repair","grade":"High","grade_type":"Priority","base":13500,"total":14391.675,"sheet":"Costs","row":77,"base_cell":"P77","schedule_sheet":"Cap Ex-20 Years","schedule_row":79,"total_cell":"AE79","first_year":2026,"frequency":20,"cost_tab_first_year":2026,"cost_tab_frequency":20,"schedule_base":13500,"schedule_base_formula":"=Costs!P77","cells":[{"cell":"J77","label":"Area / length","value":null,"formula":null},{"cell":"K77","label":"Units","value":1,"formula":null},{"cell":"L77","label":"Cost per area / length","value":null,"formula":null},{"cell":"M77","label":"Cost per unit","value":10000,"formula":null},{"cell":"N77","label":"Direct total","value":10000,"formula":"=(M77*K77)+(L77*J77)"},{"cell":"O77","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P77","label":"Loaded total","value":13500,"formula":"=(1+O77)*N77"}],"notes":[{"cell":"F77","text":"adjust flush mounted lights"}],"annual":[{"year":2025,"value":0,"cell":"K79","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G79<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G79,$I79)=0,TRUE,FALSE),$J79*K$2,0)"},{"year":2026,"value":14391.675,"cell":"L79","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G79<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G79,$I79)=0,TRUE,FALSE),$J79*L$2,0)"},{"year":2027,"value":0,"cell":"M79","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G79<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G79,$I79)=0,TRUE,FALSE),$J79*M$2,0)"},{"year":2028,"value":0,"cell":"N79","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G79<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G79,$I79)=0,TRUE,FALSE),$J79*N$2,0)"},{"year":2029,"value":0,"cell":"O79","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G79<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G79,$I79)=0,TRUE,FALSE),$J79*O$2,0)"},{"year":2030,"value":0,"cell":"P79","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G79<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G79,$I79)=0,TRUE,FALSE),$J79*P$2,0)"},{"year":2031,"value":0,"cell":"Q79","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G79<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G79,$I79)=0,TRUE,FALSE),$J79*Q$2,0)"},{"year":2032,"value":0,"cell":"R79","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G79<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G79,$I79)=0,TRUE,FALSE),$J79*R$2,0)"},{"year":2033,"value":0,"cell":"S79","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G79<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G79,$I79)=0,TRUE,FALSE),$J79*S$2,0)"},{"year":2034,"value":0,"cell":"T79","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G79<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G79,$I79)=0,TRUE,FALSE),$J79*T$2,0)"},{"year":2035,"value":0,"cell":"U79","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G79<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G79,$I79)=0,TRUE,FALSE),$J79*U$2,0)"},{"year":2036,"value":0,"cell":"V79","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G79<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G79,$I79)=0,TRUE,FALSE),$J79*V$2,0)"},{"year":2037,"value":0,"cell":"W79","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G79<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G79,$I79)=0,TRUE,FALSE),$J79*W$2,0)"},{"year":2038,"value":0,"cell":"X79","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G79<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G79,$I79)=0,TRUE,FALSE),$J79*X$2,0)"},{"year":2039,"value":0,"cell":"Y79","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G79<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G79,$I79)=0,TRUE,FALSE),$J79*Y$2,0)"},{"year":2040,"value":0,"cell":"Z79","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G79<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G79,$I79)=0,TRUE,FALSE),$J79*Z$2,0)"},{"year":2041,"value":0,"cell":"AA79","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G79<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G79,$I79)=0,TRUE,FALSE),$J79*AA$2,0)"},{"year":2042,"value":0,"cell":"AB79","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G79<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G79,$I79)=0,TRUE,FALSE),$J79*AB$2,0)"},{"year":2043,"value":0,"cell":"AC79","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G79<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G79,$I79)=0,TRUE,FALSE),$J79*AC$2,0)"},{"year":2044,"value":0,"cell":"AD79","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G79<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G79,$I79)=0,TRUE,FALSE),$J79*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-078","category":"architecture","group":"Architecture & Interiors","item":"Main Entrance","location":"Exterior","label":"Repair","scope":"Repair cladding materials","grade":"High","grade_type":"Priority","base":101250,"total":276100.7679023086,"sheet":"Costs","row":78,"base_cell":"P78","schedule_sheet":"Cap Ex-20 Years","schedule_row":80,"total_cell":"AE80","first_year":2026,"frequency":15,"cost_tab_first_year":2026,"cost_tab_frequency":15,"schedule_base":101250,"schedule_base_formula":"=Costs!P78","cells":[{"cell":"J78","label":"Area / length","value":null,"formula":null},{"cell":"K78","label":"Units","value":1,"formula":null},{"cell":"L78","label":"Cost per area / length","value":null,"formula":null},{"cell":"M78","label":"Cost per unit","value":75000,"formula":null},{"cell":"N78","label":"Direct total","value":75000,"formula":"=(M78*K78)+(L78*J78)"},{"cell":"O78","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P78","label":"Loaded total","value":101250,"formula":"=(1+O78)*N78"}],"notes":[{"cell":"F78","text":"Fire damage"}],"annual":[{"year":2025,"value":0,"cell":"K80","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G80<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G80,$I80)=0,TRUE,FALSE),$J80*K$2,0)"},{"year":2026,"value":107937.5625,"cell":"L80","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G80<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G80,$I80)=0,TRUE,FALSE),$J80*L$2,0)"},{"year":2027,"value":0,"cell":"M80","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G80<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G80,$I80)=0,TRUE,FALSE),$J80*M$2,0)"},{"year":2028,"value":0,"cell":"N80","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G80<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G80,$I80)=0,TRUE,FALSE),$J80*N$2,0)"},{"year":2029,"value":0,"cell":"O80","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G80<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G80,$I80)=0,TRUE,FALSE),$J80*O$2,0)"},{"year":2030,"value":0,"cell":"P80","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G80<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G80,$I80)=0,TRUE,FALSE),$J80*P$2,0)"},{"year":2031,"value":0,"cell":"Q80","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G80<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G80,$I80)=0,TRUE,FALSE),$J80*Q$2,0)"},{"year":2032,"value":0,"cell":"R80","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G80<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G80,$I80)=0,TRUE,FALSE),$J80*R$2,0)"},{"year":2033,"value":0,"cell":"S80","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G80<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G80,$I80)=0,TRUE,FALSE),$J80*S$2,0)"},{"year":2034,"value":0,"cell":"T80","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G80<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G80,$I80)=0,TRUE,FALSE),$J80*T$2,0)"},{"year":2035,"value":0,"cell":"U80","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G80<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G80,$I80)=0,TRUE,FALSE),$J80*U$2,0)"},{"year":2036,"value":0,"cell":"V80","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G80<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G80,$I80)=0,TRUE,FALSE),$J80*V$2,0)"},{"year":2037,"value":0,"cell":"W80","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G80<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G80,$I80)=0,TRUE,FALSE),$J80*W$2,0)"},{"year":2038,"value":0,"cell":"X80","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G80<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G80,$I80)=0,TRUE,FALSE),$J80*X$2,0)"},{"year":2039,"value":0,"cell":"Y80","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G80<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G80,$I80)=0,TRUE,FALSE),$J80*Y$2,0)"},{"year":2040,"value":0,"cell":"Z80","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G80<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G80,$I80)=0,TRUE,FALSE),$J80*Z$2,0)"},{"year":2041,"value":168163.2054023086,"cell":"AA80","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G80<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G80,$I80)=0,TRUE,FALSE),$J80*AA$2,0)"},{"year":2042,"value":0,"cell":"AB80","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G80<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G80,$I80)=0,TRUE,FALSE),$J80*AB$2,0)"},{"year":2043,"value":0,"cell":"AC80","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G80<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G80,$I80)=0,TRUE,FALSE),$J80*AC$2,0)"},{"year":2044,"value":0,"cell":"AD80","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G80<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G80,$I80)=0,TRUE,FALSE),$J80*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-079","category":"architecture","group":"Architecture & Interiors","item":"Main Entrance","location":"Exterior","label":"Replacement","scope":"Replace Access Panel","grade":"High","grade_type":"Priority","base":2700,"total":2878.335,"sheet":"Costs","row":79,"base_cell":"P79","schedule_sheet":"Cap Ex-20 Years","schedule_row":81,"total_cell":"AE81","first_year":2026,"frequency":20,"cost_tab_first_year":2026,"cost_tab_frequency":20,"schedule_base":2700,"schedule_base_formula":"=Costs!P79","cells":[{"cell":"J79","label":"Area / length","value":null,"formula":null},{"cell":"K79","label":"Units","value":1,"formula":null},{"cell":"L79","label":"Cost per area / length","value":null,"formula":null},{"cell":"M79","label":"Cost per unit","value":2000,"formula":null},{"cell":"N79","label":"Direct total","value":2000,"formula":"=(M79*K79)+(L79*J79)"},{"cell":"O79","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P79","label":"Loaded total","value":2700,"formula":"=(1+O79)*N79"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K81","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G81<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G81,$I81)=0,TRUE,FALSE),$J81*K$2,0)"},{"year":2026,"value":2878.335,"cell":"L81","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G81<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G81,$I81)=0,TRUE,FALSE),$J81*L$2,0)"},{"year":2027,"value":0,"cell":"M81","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G81<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G81,$I81)=0,TRUE,FALSE),$J81*M$2,0)"},{"year":2028,"value":0,"cell":"N81","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G81<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G81,$I81)=0,TRUE,FALSE),$J81*N$2,0)"},{"year":2029,"value":0,"cell":"O81","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G81<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G81,$I81)=0,TRUE,FALSE),$J81*O$2,0)"},{"year":2030,"value":0,"cell":"P81","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G81<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G81,$I81)=0,TRUE,FALSE),$J81*P$2,0)"},{"year":2031,"value":0,"cell":"Q81","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G81<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G81,$I81)=0,TRUE,FALSE),$J81*Q$2,0)"},{"year":2032,"value":0,"cell":"R81","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G81<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G81,$I81)=0,TRUE,FALSE),$J81*R$2,0)"},{"year":2033,"value":0,"cell":"S81","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G81<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G81,$I81)=0,TRUE,FALSE),$J81*S$2,0)"},{"year":2034,"value":0,"cell":"T81","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G81<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G81,$I81)=0,TRUE,FALSE),$J81*T$2,0)"},{"year":2035,"value":0,"cell":"U81","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G81<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G81,$I81)=0,TRUE,FALSE),$J81*U$2,0)"},{"year":2036,"value":0,"cell":"V81","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G81<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G81,$I81)=0,TRUE,FALSE),$J81*V$2,0)"},{"year":2037,"value":0,"cell":"W81","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G81<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G81,$I81)=0,TRUE,FALSE),$J81*W$2,0)"},{"year":2038,"value":0,"cell":"X81","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G81<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G81,$I81)=0,TRUE,FALSE),$J81*X$2,0)"},{"year":2039,"value":0,"cell":"Y81","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G81<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G81,$I81)=0,TRUE,FALSE),$J81*Y$2,0)"},{"year":2040,"value":0,"cell":"Z81","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G81<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G81,$I81)=0,TRUE,FALSE),$J81*Z$2,0)"},{"year":2041,"value":0,"cell":"AA81","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G81<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G81,$I81)=0,TRUE,FALSE),$J81*AA$2,0)"},{"year":2042,"value":0,"cell":"AB81","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G81<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G81,$I81)=0,TRUE,FALSE),$J81*AB$2,0)"},{"year":2043,"value":0,"cell":"AC81","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G81<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G81,$I81)=0,TRUE,FALSE),$J81*AC$2,0)"},{"year":2044,"value":0,"cell":"AD81","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G81<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G81,$I81)=0,TRUE,FALSE),$J81*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-080","category":"architecture","group":"Architecture & Interiors","item":"Metal Wall Panels - Stainless","location":"Exterior","label":"Replacement","scope":"Replace cladding materials","grade":"Medium","grade_type":"Priority","base":202500,"total":603405.527615172,"sheet":"Costs","row":80,"base_cell":"P80","schedule_sheet":"Cap Ex-20 Years","schedule_row":82,"total_cell":"AE82","first_year":2029,"frequency":15,"cost_tab_first_year":2029,"cost_tab_frequency":15,"schedule_base":202500,"schedule_base_formula":"=Costs!P80","cells":[{"cell":"J80","label":"Area / length","value":null,"formula":null},{"cell":"K80","label":"Units","value":1,"formula":null},{"cell":"L80","label":"Cost per area / length","value":null,"formula":null},{"cell":"M80","label":"Cost per unit","value":150000,"formula":null},{"cell":"N80","label":"Direct total","value":150000,"formula":"=(M80*K80)+(L80*J80)"},{"cell":"O80","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P80","label":"Loaded total","value":202500,"formula":"=(1+O80)*N80"}],"notes":[{"cell":"F80","text":"wide panel joints noted as a safety issue"}],"annual":[{"year":2025,"value":0,"cell":"K82","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G82<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G82,$I82)=0,TRUE,FALSE),$J82*K$2,0)"},{"year":2026,"value":0,"cell":"L82","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G82<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G82,$I82)=0,TRUE,FALSE),$J82*L$2,0)"},{"year":2027,"value":0,"cell":"M82","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G82<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G82,$I82)=0,TRUE,FALSE),$J82*M$2,0)"},{"year":2028,"value":0,"cell":"N82","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G82<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G82,$I82)=0,TRUE,FALSE),$J82*N$2,0)"},{"year":2029,"value":235892.577715875,"cell":"O82","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G82<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G82,$I82)=0,TRUE,FALSE),$J82*O$2,0)"},{"year":2030,"value":0,"cell":"P82","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G82<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G82,$I82)=0,TRUE,FALSE),$J82*P$2,0)"},{"year":2031,"value":0,"cell":"Q82","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G82<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G82,$I82)=0,TRUE,FALSE),$J82*Q$2,0)"},{"year":2032,"value":0,"cell":"R82","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G82<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G82,$I82)=0,TRUE,FALSE),$J82*R$2,0)"},{"year":2033,"value":0,"cell":"S82","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G82<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G82,$I82)=0,TRUE,FALSE),$J82*S$2,0)"},{"year":2034,"value":0,"cell":"T82","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G82<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G82,$I82)=0,TRUE,FALSE),$J82*T$2,0)"},{"year":2035,"value":0,"cell":"U82","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G82<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G82,$I82)=0,TRUE,FALSE),$J82*U$2,0)"},{"year":2036,"value":0,"cell":"V82","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G82<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G82,$I82)=0,TRUE,FALSE),$J82*V$2,0)"},{"year":2037,"value":0,"cell":"W82","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G82<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G82,$I82)=0,TRUE,FALSE),$J82*W$2,0)"},{"year":2038,"value":0,"cell":"X82","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G82<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G82,$I82)=0,TRUE,FALSE),$J82*X$2,0)"},{"year":2039,"value":0,"cell":"Y82","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G82<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G82,$I82)=0,TRUE,FALSE),$J82*Y$2,0)"},{"year":2040,"value":0,"cell":"Z82","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G82<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G82,$I82)=0,TRUE,FALSE),$J82*Z$2,0)"},{"year":2041,"value":0,"cell":"AA82","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G82<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G82,$I82)=0,TRUE,FALSE),$J82*AA$2,0)"},{"year":2042,"value":0,"cell":"AB82","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G82<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G82,$I82)=0,TRUE,FALSE),$J82*AB$2,0)"},{"year":2043,"value":0,"cell":"AC82","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G82<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G82,$I82)=0,TRUE,FALSE),$J82*AC$2,0)"},{"year":2044,"value":367512.949899297,"cell":"AD82","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G82<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G82,$I82)=0,TRUE,FALSE),$J82*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-081","category":"architecture","group":"Architecture & Interiors","item":"Metal Wall Panels - Powder Coated","location":"Exterior","label":"Restoration","scope":"Cleaning/ Restoration","grade":"Medium","grade_type":"Priority","base":80190,"total":218953.3407628825,"sheet":"Costs","row":81,"base_cell":"P81","schedule_sheet":"Cap Ex-20 Years","schedule_row":83,"total_cell":"AE83","first_year":2029,"frequency":10,"cost_tab_first_year":2029,"cost_tab_frequency":10,"schedule_base":80190,"schedule_base_formula":"=Costs!P81","cells":[{"cell":"J81","label":"Area / length","value":3960,"formula":null},{"cell":"K81","label":"Units","value":null,"formula":null},{"cell":"L81","label":"Cost per area / length","value":15,"formula":null},{"cell":"M81","label":"Cost per unit","value":null,"formula":null},{"cell":"N81","label":"Direct total","value":59400,"formula":"=(M81*K81)+(L81*J81)"},{"cell":"O81","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P81","label":"Loaded total","value":80190,"formula":"=(1+O81)*N81"}],"notes":[{"cell":"F81","text":"Coating on Metal wall panels and column wraps are aging and the coating is oxidizing.  Restorative cleaners will reduce the oxidization, particularly at ground level where hand prints are making the oxidization more obvious."}],"annual":[{"year":2025,"value":0,"cell":"K83","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G83<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G83,$I83)=0,TRUE,FALSE),$J83*K$2,0)"},{"year":2026,"value":0,"cell":"L83","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G83<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G83,$I83)=0,TRUE,FALSE),$J83*L$2,0)"},{"year":2027,"value":0,"cell":"M83","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G83<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G83,$I83)=0,TRUE,FALSE),$J83*M$2,0)"},{"year":2028,"value":0,"cell":"N83","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G83<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G83,$I83)=0,TRUE,FALSE),$J83*N$2,0)"},{"year":2029,"value":93413.4607754865,"cell":"O83","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G83<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G83,$I83)=0,TRUE,FALSE),$J83*O$2,0)"},{"year":2030,"value":0,"cell":"P83","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G83<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G83,$I83)=0,TRUE,FALSE),$J83*P$2,0)"},{"year":2031,"value":0,"cell":"Q83","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G83<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G83,$I83)=0,TRUE,FALSE),$J83*Q$2,0)"},{"year":2032,"value":0,"cell":"R83","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G83<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G83,$I83)=0,TRUE,FALSE),$J83*R$2,0)"},{"year":2033,"value":0,"cell":"S83","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G83<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G83,$I83)=0,TRUE,FALSE),$J83*S$2,0)"},{"year":2034,"value":0,"cell":"T83","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G83<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G83,$I83)=0,TRUE,FALSE),$J83*T$2,0)"},{"year":2035,"value":0,"cell":"U83","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G83<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G83,$I83)=0,TRUE,FALSE),$J83*U$2,0)"},{"year":2036,"value":0,"cell":"V83","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G83<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G83,$I83)=0,TRUE,FALSE),$J83*V$2,0)"},{"year":2037,"value":0,"cell":"W83","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G83<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G83,$I83)=0,TRUE,FALSE),$J83*W$2,0)"},{"year":2038,"value":0,"cell":"X83","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G83<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G83,$I83)=0,TRUE,FALSE),$J83*X$2,0)"},{"year":2039,"value":125539.879987396,"cell":"Y83","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G83<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G83,$I83)=0,TRUE,FALSE),$J83*Y$2,0)"},{"year":2040,"value":0,"cell":"Z83","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G83<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G83,$I83)=0,TRUE,FALSE),$J83*Z$2,0)"},{"year":2041,"value":0,"cell":"AA83","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G83<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G83,$I83)=0,TRUE,FALSE),$J83*AA$2,0)"},{"year":2042,"value":0,"cell":"AB83","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G83<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G83,$I83)=0,TRUE,FALSE),$J83*AB$2,0)"},{"year":2043,"value":0,"cell":"AC83","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G83<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G83,$I83)=0,TRUE,FALSE),$J83*AC$2,0)"},{"year":2044,"value":0,"cell":"AD83","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G83<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G83,$I83)=0,TRUE,FALSE),$J83*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-082","category":"architecture","group":"Architecture & Interiors","item":"Metal Louvers","location":"Exterior","label":"Restoration","scope":"Cleaning/ Restoration","grade":"Medium","grade_type":"Priority","base":67500,"total":184304.15889131522,"sheet":"Costs","row":82,"base_cell":"P82","schedule_sheet":"Cap Ex-20 Years","schedule_row":84,"total_cell":"AE84","first_year":2029,"frequency":10,"cost_tab_first_year":2029,"cost_tab_frequency":10,"schedule_base":67500,"schedule_base_formula":"=Costs!P82","cells":[{"cell":"J82","label":"Area / length","value":null,"formula":null},{"cell":"K82","label":"Units","value":1,"formula":null},{"cell":"L82","label":"Cost per area / length","value":null,"formula":null},{"cell":"M82","label":"Cost per unit","value":50000,"formula":null},{"cell":"N82","label":"Direct total","value":50000,"formula":"=(M82*K82)+(L82*J82)"},{"cell":"O82","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P82","label":"Loaded total","value":67500,"formula":"=(1+O82)*N82"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K84","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G84<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G84,$I84)=0,TRUE,FALSE),$J84*K$2,0)"},{"year":2026,"value":0,"cell":"L84","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G84<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G84,$I84)=0,TRUE,FALSE),$J84*L$2,0)"},{"year":2027,"value":0,"cell":"M84","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G84<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G84,$I84)=0,TRUE,FALSE),$J84*M$2,0)"},{"year":2028,"value":0,"cell":"N84","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G84<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G84,$I84)=0,TRUE,FALSE),$J84*N$2,0)"},{"year":2029,"value":78630.85923862501,"cell":"O84","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G84<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G84,$I84)=0,TRUE,FALSE),$J84*O$2,0)"},{"year":2030,"value":0,"cell":"P84","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G84<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G84,$I84)=0,TRUE,FALSE),$J84*P$2,0)"},{"year":2031,"value":0,"cell":"Q84","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G84<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G84,$I84)=0,TRUE,FALSE),$J84*Q$2,0)"},{"year":2032,"value":0,"cell":"R84","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G84<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G84,$I84)=0,TRUE,FALSE),$J84*R$2,0)"},{"year":2033,"value":0,"cell":"S84","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G84<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G84,$I84)=0,TRUE,FALSE),$J84*S$2,0)"},{"year":2034,"value":0,"cell":"T84","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G84<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G84,$I84)=0,TRUE,FALSE),$J84*T$2,0)"},{"year":2035,"value":0,"cell":"U84","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G84<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G84,$I84)=0,TRUE,FALSE),$J84*U$2,0)"},{"year":2036,"value":0,"cell":"V84","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G84<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G84,$I84)=0,TRUE,FALSE),$J84*V$2,0)"},{"year":2037,"value":0,"cell":"W84","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G84<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G84,$I84)=0,TRUE,FALSE),$J84*W$2,0)"},{"year":2038,"value":0,"cell":"X84","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G84<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G84,$I84)=0,TRUE,FALSE),$J84*X$2,0)"},{"year":2039,"value":105673.29965269023,"cell":"Y84","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G84<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G84,$I84)=0,TRUE,FALSE),$J84*Y$2,0)"},{"year":2040,"value":0,"cell":"Z84","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G84<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G84,$I84)=0,TRUE,FALSE),$J84*Z$2,0)"},{"year":2041,"value":0,"cell":"AA84","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G84<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G84,$I84)=0,TRUE,FALSE),$J84*AA$2,0)"},{"year":2042,"value":0,"cell":"AB84","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G84<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G84,$I84)=0,TRUE,FALSE),$J84*AB$2,0)"},{"year":2043,"value":0,"cell":"AC84","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G84<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G84,$I84)=0,TRUE,FALSE),$J84*AC$2,0)"},{"year":2044,"value":0,"cell":"AD84","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G84<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G84,$I84)=0,TRUE,FALSE),$J84*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-083","category":"architecture","group":"Architecture & Interiors","item":"Exterior Doors","location":"Exterior","label":"Replacement","scope":"Replace door thresholds","grade":"High","grade_type":"Priority","base":68850,"total":187748.52217356986,"sheet":"Costs","row":83,"base_cell":"P83","schedule_sheet":"Cap Ex-20 Years","schedule_row":85,"total_cell":"AE85","first_year":2026,"frequency":15,"cost_tab_first_year":2026,"cost_tab_frequency":15,"schedule_base":68850,"schedule_base_formula":"=Costs!P83","cells":[{"cell":"J83","label":"Area / length","value":255,"formula":null},{"cell":"K83","label":"Units","value":null,"formula":null},{"cell":"L83","label":"Cost per area / length","value":200,"formula":null},{"cell":"M83","label":"Cost per unit","value":null,"formula":null},{"cell":"N83","label":"Direct total","value":51000,"formula":"=(M83*K83)+(L83*J83)"},{"cell":"O83","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P83","label":"Loaded total","value":68850,"formula":"=(1+O83)*N83"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K85","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G85<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G85,$I85)=0,TRUE,FALSE),$J85*K$2,0)"},{"year":2026,"value":73397.5425,"cell":"L85","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G85<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G85,$I85)=0,TRUE,FALSE),$J85*L$2,0)"},{"year":2027,"value":0,"cell":"M85","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G85<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G85,$I85)=0,TRUE,FALSE),$J85*M$2,0)"},{"year":2028,"value":0,"cell":"N85","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G85<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G85,$I85)=0,TRUE,FALSE),$J85*N$2,0)"},{"year":2029,"value":0,"cell":"O85","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G85<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G85,$I85)=0,TRUE,FALSE),$J85*O$2,0)"},{"year":2030,"value":0,"cell":"P85","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G85<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G85,$I85)=0,TRUE,FALSE),$J85*P$2,0)"},{"year":2031,"value":0,"cell":"Q85","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G85<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G85,$I85)=0,TRUE,FALSE),$J85*Q$2,0)"},{"year":2032,"value":0,"cell":"R85","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G85<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G85,$I85)=0,TRUE,FALSE),$J85*R$2,0)"},{"year":2033,"value":0,"cell":"S85","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G85<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G85,$I85)=0,TRUE,FALSE),$J85*S$2,0)"},{"year":2034,"value":0,"cell":"T85","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G85<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G85,$I85)=0,TRUE,FALSE),$J85*T$2,0)"},{"year":2035,"value":0,"cell":"U85","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G85<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G85,$I85)=0,TRUE,FALSE),$J85*U$2,0)"},{"year":2036,"value":0,"cell":"V85","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G85<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G85,$I85)=0,TRUE,FALSE),$J85*V$2,0)"},{"year":2037,"value":0,"cell":"W85","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G85<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G85,$I85)=0,TRUE,FALSE),$J85*W$2,0)"},{"year":2038,"value":0,"cell":"X85","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G85<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G85,$I85)=0,TRUE,FALSE),$J85*X$2,0)"},{"year":2039,"value":0,"cell":"Y85","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G85<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G85,$I85)=0,TRUE,FALSE),$J85*Y$2,0)"},{"year":2040,"value":0,"cell":"Z85","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G85<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G85,$I85)=0,TRUE,FALSE),$J85*Z$2,0)"},{"year":2041,"value":114350.97967356986,"cell":"AA85","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G85<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G85,$I85)=0,TRUE,FALSE),$J85*AA$2,0)"},{"year":2042,"value":0,"cell":"AB85","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G85<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G85,$I85)=0,TRUE,FALSE),$J85*AB$2,0)"},{"year":2043,"value":0,"cell":"AC85","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G85<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G85,$I85)=0,TRUE,FALSE),$J85*AC$2,0)"},{"year":2044,"value":0,"cell":"AD85","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G85<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G85,$I85)=0,TRUE,FALSE),$J85*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-084","category":"architecture","group":"Architecture & Interiors","item":"Handrails","location":"Exterior","label":"Repair","scope":"Handrails","grade":"High","grade_type":"Priority","base":20250,"total":55220.15358046172,"sheet":"Costs","row":84,"base_cell":"P84","schedule_sheet":"Cap Ex-20 Years","schedule_row":86,"total_cell":"AE86","first_year":2026,"frequency":15,"cost_tab_first_year":2026,"cost_tab_frequency":15,"schedule_base":20250,"schedule_base_formula":"=Costs!P84","cells":[{"cell":"J84","label":"Area / length","value":null,"formula":null},{"cell":"K84","label":"Units","value":1,"formula":null},{"cell":"L84","label":"Cost per area / length","value":null,"formula":null},{"cell":"M84","label":"Cost per unit","value":15000,"formula":null},{"cell":"N84","label":"Direct total","value":15000,"formula":"=(M84*K84)+(L84*J84)"},{"cell":"O84","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P84","label":"Loaded total","value":20250,"formula":"=(1+O84)*N84"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K86","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G86<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G86,$I86)=0,TRUE,FALSE),$J86*K$2,0)"},{"year":2026,"value":21587.512499999997,"cell":"L86","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G86<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G86,$I86)=0,TRUE,FALSE),$J86*L$2,0)"},{"year":2027,"value":0,"cell":"M86","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G86<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G86,$I86)=0,TRUE,FALSE),$J86*M$2,0)"},{"year":2028,"value":0,"cell":"N86","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G86<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G86,$I86)=0,TRUE,FALSE),$J86*N$2,0)"},{"year":2029,"value":0,"cell":"O86","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G86<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G86,$I86)=0,TRUE,FALSE),$J86*O$2,0)"},{"year":2030,"value":0,"cell":"P86","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G86<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G86,$I86)=0,TRUE,FALSE),$J86*P$2,0)"},{"year":2031,"value":0,"cell":"Q86","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G86<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G86,$I86)=0,TRUE,FALSE),$J86*Q$2,0)"},{"year":2032,"value":0,"cell":"R86","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G86<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G86,$I86)=0,TRUE,FALSE),$J86*R$2,0)"},{"year":2033,"value":0,"cell":"S86","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G86<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G86,$I86)=0,TRUE,FALSE),$J86*S$2,0)"},{"year":2034,"value":0,"cell":"T86","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G86<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G86,$I86)=0,TRUE,FALSE),$J86*T$2,0)"},{"year":2035,"value":0,"cell":"U86","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G86<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G86,$I86)=0,TRUE,FALSE),$J86*U$2,0)"},{"year":2036,"value":0,"cell":"V86","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G86<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G86,$I86)=0,TRUE,FALSE),$J86*V$2,0)"},{"year":2037,"value":0,"cell":"W86","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G86<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G86,$I86)=0,TRUE,FALSE),$J86*W$2,0)"},{"year":2038,"value":0,"cell":"X86","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G86<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G86,$I86)=0,TRUE,FALSE),$J86*X$2,0)"},{"year":2039,"value":0,"cell":"Y86","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G86<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G86,$I86)=0,TRUE,FALSE),$J86*Y$2,0)"},{"year":2040,"value":0,"cell":"Z86","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G86<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G86,$I86)=0,TRUE,FALSE),$J86*Z$2,0)"},{"year":2041,"value":33632.641080461726,"cell":"AA86","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G86<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G86,$I86)=0,TRUE,FALSE),$J86*AA$2,0)"},{"year":2042,"value":0,"cell":"AB86","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G86<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G86,$I86)=0,TRUE,FALSE),$J86*AB$2,0)"},{"year":2043,"value":0,"cell":"AC86","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G86<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G86,$I86)=0,TRUE,FALSE),$J86*AC$2,0)"},{"year":2044,"value":0,"cell":"AD86","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G86<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G86,$I86)=0,TRUE,FALSE),$J86*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-085","category":"architecture","group":"Architecture & Interiors","item":"Precast Cladding","location":"Exterior","label":"Repair/ Restoration","scope":"Damaged Panel","grade":"High","grade_type":"Priority","base":13500,"total":33732.88275869732,"sheet":"Costs","row":85,"base_cell":"P85","schedule_sheet":"Cap Ex-20 Years","schedule_row":87,"total_cell":"AE87","first_year":2026,"frequency":10,"cost_tab_first_year":2026,"cost_tab_frequency":10,"schedule_base":13500,"schedule_base_formula":"=Costs!P85","cells":[{"cell":"J85","label":"Area / length","value":null,"formula":null},{"cell":"K85","label":"Units","value":1,"formula":null},{"cell":"L85","label":"Cost per area / length","value":null,"formula":null},{"cell":"M85","label":"Cost per unit","value":10000,"formula":null},{"cell":"N85","label":"Direct total","value":10000,"formula":"=(M85*K85)+(L85*J85)"},{"cell":"O85","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P85","label":"Loaded total","value":13500,"formula":"=(1+O85)*N85"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K87","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G87<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G87,$I87)=0,TRUE,FALSE),$J87*K$2,0)"},{"year":2026,"value":14391.675,"cell":"L87","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G87<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G87,$I87)=0,TRUE,FALSE),$J87*L$2,0)"},{"year":2027,"value":0,"cell":"M87","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G87<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G87,$I87)=0,TRUE,FALSE),$J87*M$2,0)"},{"year":2028,"value":0,"cell":"N87","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G87<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G87,$I87)=0,TRUE,FALSE),$J87*N$2,0)"},{"year":2029,"value":0,"cell":"O87","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G87<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G87,$I87)=0,TRUE,FALSE),$J87*O$2,0)"},{"year":2030,"value":0,"cell":"P87","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G87<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G87,$I87)=0,TRUE,FALSE),$J87*P$2,0)"},{"year":2031,"value":0,"cell":"Q87","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G87<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G87,$I87)=0,TRUE,FALSE),$J87*Q$2,0)"},{"year":2032,"value":0,"cell":"R87","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G87<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G87,$I87)=0,TRUE,FALSE),$J87*R$2,0)"},{"year":2033,"value":0,"cell":"S87","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G87<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G87,$I87)=0,TRUE,FALSE),$J87*S$2,0)"},{"year":2034,"value":0,"cell":"T87","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G87<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G87,$I87)=0,TRUE,FALSE),$J87*T$2,0)"},{"year":2035,"value":0,"cell":"U87","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G87<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G87,$I87)=0,TRUE,FALSE),$J87*U$2,0)"},{"year":2036,"value":19341.20775869732,"cell":"V87","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G87<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G87,$I87)=0,TRUE,FALSE),$J87*V$2,0)"},{"year":2037,"value":0,"cell":"W87","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G87<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G87,$I87)=0,TRUE,FALSE),$J87*W$2,0)"},{"year":2038,"value":0,"cell":"X87","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G87<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G87,$I87)=0,TRUE,FALSE),$J87*X$2,0)"},{"year":2039,"value":0,"cell":"Y87","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G87<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G87,$I87)=0,TRUE,FALSE),$J87*Y$2,0)"},{"year":2040,"value":0,"cell":"Z87","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G87<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G87,$I87)=0,TRUE,FALSE),$J87*Z$2,0)"},{"year":2041,"value":0,"cell":"AA87","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G87<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G87,$I87)=0,TRUE,FALSE),$J87*AA$2,0)"},{"year":2042,"value":0,"cell":"AB87","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G87<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G87,$I87)=0,TRUE,FALSE),$J87*AB$2,0)"},{"year":2043,"value":0,"cell":"AC87","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G87<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G87,$I87)=0,TRUE,FALSE),$J87*AC$2,0)"},{"year":2044,"value":0,"cell":"AD87","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G87<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G87,$I87)=0,TRUE,FALSE),$J87*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-086","category":"architecture","group":"Architecture & Interiors","item":"Precast Cladding","location":"Exterior","label":"Restoration","scope":"Cleaning/ Restoration","grade":"Medium","grade_type":"Priority","base":561816,"total":1674088.295815533,"sheet":"Costs","row":86,"base_cell":"P86","schedule_sheet":"Cap Ex-20 Years","schedule_row":88,"total_cell":"AE88","first_year":2029,"frequency":15,"cost_tab_first_year":2029,"cost_tab_frequency":15,"schedule_base":561816,"schedule_base_formula":"=Costs!P86","cells":[{"cell":"J86","label":"Area / length","value":55488,"formula":null},{"cell":"K86","label":"Units","value":null,"formula":null},{"cell":"L86","label":"Cost per area / length","value":7.5,"formula":null},{"cell":"M86","label":"Cost per unit","value":null,"formula":null},{"cell":"N86","label":"Direct total","value":416160,"formula":"=(M86*K86)+(L86*J86)"},{"cell":"O86","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P86","label":"Loaded total","value":561816,"formula":"=(1+O86)*N86"}],"notes":[{"cell":"F86","text":"Precast is dirty, treat corrosion"}],"annual":[{"year":2025,"value":0,"cell":"K88","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G88<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G88,$I88)=0,TRUE,FALSE),$J88*K$2,0)"},{"year":2026,"value":0,"cell":"L88","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G88<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G88,$I88)=0,TRUE,FALSE),$J88*L$2,0)"},{"year":2027,"value":0,"cell":"M88","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G88<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G88,$I88)=0,TRUE,FALSE),$J88*M$2,0)"},{"year":2028,"value":0,"cell":"N88","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G88<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G88,$I88)=0,TRUE,FALSE),$J88*N$2,0)"},{"year":2029,"value":654460.3676149236,"cell":"O88","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G88<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G88,$I88)=0,TRUE,FALSE),$J88*O$2,0)"},{"year":2030,"value":0,"cell":"P88","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G88<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G88,$I88)=0,TRUE,FALSE),$J88*P$2,0)"},{"year":2031,"value":0,"cell":"Q88","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G88<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G88,$I88)=0,TRUE,FALSE),$J88*Q$2,0)"},{"year":2032,"value":0,"cell":"R88","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G88<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G88,$I88)=0,TRUE,FALSE),$J88*R$2,0)"},{"year":2033,"value":0,"cell":"S88","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G88<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G88,$I88)=0,TRUE,FALSE),$J88*S$2,0)"},{"year":2034,"value":0,"cell":"T88","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G88<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G88,$I88)=0,TRUE,FALSE),$J88*T$2,0)"},{"year":2035,"value":0,"cell":"U88","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G88<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G88,$I88)=0,TRUE,FALSE),$J88*U$2,0)"},{"year":2036,"value":0,"cell":"V88","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G88<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G88,$I88)=0,TRUE,FALSE),$J88*V$2,0)"},{"year":2037,"value":0,"cell":"W88","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G88<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G88,$I88)=0,TRUE,FALSE),$J88*W$2,0)"},{"year":2038,"value":0,"cell":"X88","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G88<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G88,$I88)=0,TRUE,FALSE),$J88*X$2,0)"},{"year":2039,"value":0,"cell":"Y88","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G88<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G88,$I88)=0,TRUE,FALSE),$J88*Y$2,0)"},{"year":2040,"value":0,"cell":"Z88","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G88<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G88,$I88)=0,TRUE,FALSE),$J88*Z$2,0)"},{"year":2041,"value":0,"cell":"AA88","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G88<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G88,$I88)=0,TRUE,FALSE),$J88*AA$2,0)"},{"year":2042,"value":0,"cell":"AB88","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G88<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G88,$I88)=0,TRUE,FALSE),$J88*AB$2,0)"},{"year":2043,"value":0,"cell":"AC88","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G88<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G88,$I88)=0,TRUE,FALSE),$J88*AC$2,0)"},{"year":2044,"value":1019627.9282006095,"cell":"AD88","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G88<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G88,$I88)=0,TRUE,FALSE),$J88*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-087","category":"architecture","group":"Architecture & Interiors","item":"Precast Cladding","location":"Exterior","label":"Restoration","scope":"Sealant repairs/ replacements","grade":"Medium","grade_type":"Priority","base":224726.40000000002,"total":613600.1501136781,"sheet":"Costs","row":87,"base_cell":"P87","schedule_sheet":"Cap Ex-20 Years","schedule_row":89,"total_cell":"AE89","first_year":2029,"frequency":10,"cost_tab_first_year":2029,"cost_tab_frequency":10,"schedule_base":224726.40000000002,"schedule_base_formula":"=Costs!P87","cells":[{"cell":"J87","label":"Area / length","value":55488,"formula":null},{"cell":"K87","label":"Units","value":null,"formula":null},{"cell":"L87","label":"Cost per area / length","value":3,"formula":null},{"cell":"M87","label":"Cost per unit","value":null,"formula":null},{"cell":"N87","label":"Direct total","value":166464,"formula":"=(M87*K87)+(L87*J87)"},{"cell":"O87","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P87","label":"Loaded total","value":224726.40000000002,"formula":"=(1+O87)*N87"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K89","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G89<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G89,$I89)=0,TRUE,FALSE),$J89*K$2,0)"},{"year":2026,"value":0,"cell":"L89","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G89<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G89,$I89)=0,TRUE,FALSE),$J89*L$2,0)"},{"year":2027,"value":0,"cell":"M89","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G89<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G89,$I89)=0,TRUE,FALSE),$J89*M$2,0)"},{"year":2028,"value":0,"cell":"N89","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G89<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G89,$I89)=0,TRUE,FALSE),$J89*N$2,0)"},{"year":2029,"value":261784.14704596947,"cell":"O89","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G89<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G89,$I89)=0,TRUE,FALSE),$J89*O$2,0)"},{"year":2030,"value":0,"cell":"P89","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G89<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G89,$I89)=0,TRUE,FALSE),$J89*P$2,0)"},{"year":2031,"value":0,"cell":"Q89","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G89<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G89,$I89)=0,TRUE,FALSE),$J89*Q$2,0)"},{"year":2032,"value":0,"cell":"R89","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G89<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G89,$I89)=0,TRUE,FALSE),$J89*R$2,0)"},{"year":2033,"value":0,"cell":"S89","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G89<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G89,$I89)=0,TRUE,FALSE),$J89*S$2,0)"},{"year":2034,"value":0,"cell":"T89","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G89<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G89,$I89)=0,TRUE,FALSE),$J89*T$2,0)"},{"year":2035,"value":0,"cell":"U89","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G89<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G89,$I89)=0,TRUE,FALSE),$J89*U$2,0)"},{"year":2036,"value":0,"cell":"V89","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G89<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G89,$I89)=0,TRUE,FALSE),$J89*V$2,0)"},{"year":2037,"value":0,"cell":"W89","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G89<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G89,$I89)=0,TRUE,FALSE),$J89*W$2,0)"},{"year":2038,"value":0,"cell":"X89","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G89<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G89,$I89)=0,TRUE,FALSE),$J89*X$2,0)"},{"year":2039,"value":351816.0030677086,"cell":"Y89","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G89<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G89,$I89)=0,TRUE,FALSE),$J89*Y$2,0)"},{"year":2040,"value":0,"cell":"Z89","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G89<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G89,$I89)=0,TRUE,FALSE),$J89*Z$2,0)"},{"year":2041,"value":0,"cell":"AA89","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G89<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G89,$I89)=0,TRUE,FALSE),$J89*AA$2,0)"},{"year":2042,"value":0,"cell":"AB89","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G89<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G89,$I89)=0,TRUE,FALSE),$J89*AB$2,0)"},{"year":2043,"value":0,"cell":"AC89","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G89<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G89,$I89)=0,TRUE,FALSE),$J89*AC$2,0)"},{"year":2044,"value":0,"cell":"AD89","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G89<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G89,$I89)=0,TRUE,FALSE),$J89*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-088","category":"architecture","group":"Architecture & Interiors","item":"Trench Drains","location":"Exterior","label":"Restoration","scope":"Cleaning/ Restoration","grade":"Medium","grade_type":"Priority","base":6750,"total":39796.31920796849,"sheet":"Costs","row":88,"base_cell":"P88","schedule_sheet":"Cap Ex-20 Years","schedule_row":90,"total_cell":"AE90","first_year":2029,"frequency":5,"cost_tab_first_year":2029,"cost_tab_frequency":5,"schedule_base":6750,"schedule_base_formula":"=Costs!P88","cells":[{"cell":"J88","label":"Area / length","value":null,"formula":null},{"cell":"K88","label":"Units","value":1,"formula":null},{"cell":"L88","label":"Cost per area / length","value":null,"formula":null},{"cell":"M88","label":"Cost per unit","value":5000,"formula":null},{"cell":"N88","label":"Direct total","value":5000,"formula":"=(M88*K88)+(L88*J88)"},{"cell":"O88","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P88","label":"Loaded total","value":6750,"formula":"=(1+O88)*N88"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K90","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G90<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G90,$I90)=0,TRUE,FALSE),$J90*K$2,0)"},{"year":2026,"value":0,"cell":"L90","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G90<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G90,$I90)=0,TRUE,FALSE),$J90*L$2,0)"},{"year":2027,"value":0,"cell":"M90","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G90<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G90,$I90)=0,TRUE,FALSE),$J90*M$2,0)"},{"year":2028,"value":0,"cell":"N90","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G90<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G90,$I90)=0,TRUE,FALSE),$J90*N$2,0)"},{"year":2029,"value":7863.085923862501,"cell":"O90","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G90<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G90,$I90)=0,TRUE,FALSE),$J90*O$2,0)"},{"year":2030,"value":0,"cell":"P90","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G90<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G90,$I90)=0,TRUE,FALSE),$J90*P$2,0)"},{"year":2031,"value":0,"cell":"Q90","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G90<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G90,$I90)=0,TRUE,FALSE),$J90*Q$2,0)"},{"year":2032,"value":0,"cell":"R90","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G90<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G90,$I90)=0,TRUE,FALSE),$J90*R$2,0)"},{"year":2033,"value":0,"cell":"S90","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G90<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G90,$I90)=0,TRUE,FALSE),$J90*S$2,0)"},{"year":2034,"value":9115.471655527062,"cell":"T90","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G90<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G90,$I90)=0,TRUE,FALSE),$J90*T$2,0)"},{"year":2035,"value":0,"cell":"U90","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G90<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G90,$I90)=0,TRUE,FALSE),$J90*U$2,0)"},{"year":2036,"value":0,"cell":"V90","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G90<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G90,$I90)=0,TRUE,FALSE),$J90*V$2,0)"},{"year":2037,"value":0,"cell":"W90","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G90<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G90,$I90)=0,TRUE,FALSE),$J90*W$2,0)"},{"year":2038,"value":0,"cell":"X90","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G90<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G90,$I90)=0,TRUE,FALSE),$J90*X$2,0)"},{"year":2039,"value":10567.329965269024,"cell":"Y90","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G90<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G90,$I90)=0,TRUE,FALSE),$J90*Y$2,0)"},{"year":2040,"value":0,"cell":"Z90","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G90<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G90,$I90)=0,TRUE,FALSE),$J90*Z$2,0)"},{"year":2041,"value":0,"cell":"AA90","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G90<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G90,$I90)=0,TRUE,FALSE),$J90*AA$2,0)"},{"year":2042,"value":0,"cell":"AB90","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G90<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G90,$I90)=0,TRUE,FALSE),$J90*AB$2,0)"},{"year":2043,"value":0,"cell":"AC90","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G90<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G90,$I90)=0,TRUE,FALSE),$J90*AC$2,0)"},{"year":2044,"value":12250.431663309899,"cell":"AD90","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G90<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G90,$I90)=0,TRUE,FALSE),$J90*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-089","category":"architecture","group":"Architecture & Interiors","item":"High Roof Fascia and Soffit","location":"Exterior","label":"Restoration","scope":"Cleaning/ Restoration","grade":"Medium","grade_type":"Priority","base":20250,"total":60340.5527615172,"sheet":"Costs","row":89,"base_cell":"P89","schedule_sheet":"Cap Ex-20 Years","schedule_row":91,"total_cell":"AE91","first_year":2029,"frequency":15,"cost_tab_first_year":2029,"cost_tab_frequency":15,"schedule_base":20250,"schedule_base_formula":"=Costs!P89","cells":[{"cell":"J89","label":"Area / length","value":null,"formula":null},{"cell":"K89","label":"Units","value":1,"formula":null},{"cell":"L89","label":"Cost per area / length","value":null,"formula":null},{"cell":"M89","label":"Cost per unit","value":15000,"formula":null},{"cell":"N89","label":"Direct total","value":15000,"formula":"=(M89*K89)+(L89*J89)"},{"cell":"O89","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P89","label":"Loaded total","value":20250,"formula":"=(1+O89)*N89"}],"notes":[{"cell":"F89","text":"Excessive wear and corrosion noted"}],"annual":[{"year":2025,"value":0,"cell":"K91","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G91<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G91,$I91)=0,TRUE,FALSE),$J91*K$2,0)"},{"year":2026,"value":0,"cell":"L91","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G91<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G91,$I91)=0,TRUE,FALSE),$J91*L$2,0)"},{"year":2027,"value":0,"cell":"M91","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G91<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G91,$I91)=0,TRUE,FALSE),$J91*M$2,0)"},{"year":2028,"value":0,"cell":"N91","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G91<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G91,$I91)=0,TRUE,FALSE),$J91*N$2,0)"},{"year":2029,"value":23589.2577715875,"cell":"O91","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G91<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G91,$I91)=0,TRUE,FALSE),$J91*O$2,0)"},{"year":2030,"value":0,"cell":"P91","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G91<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G91,$I91)=0,TRUE,FALSE),$J91*P$2,0)"},{"year":2031,"value":0,"cell":"Q91","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G91<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G91,$I91)=0,TRUE,FALSE),$J91*Q$2,0)"},{"year":2032,"value":0,"cell":"R91","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G91<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G91,$I91)=0,TRUE,FALSE),$J91*R$2,0)"},{"year":2033,"value":0,"cell":"S91","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G91<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G91,$I91)=0,TRUE,FALSE),$J91*S$2,0)"},{"year":2034,"value":0,"cell":"T91","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G91<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G91,$I91)=0,TRUE,FALSE),$J91*T$2,0)"},{"year":2035,"value":0,"cell":"U91","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G91<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G91,$I91)=0,TRUE,FALSE),$J91*U$2,0)"},{"year":2036,"value":0,"cell":"V91","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G91<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G91,$I91)=0,TRUE,FALSE),$J91*V$2,0)"},{"year":2037,"value":0,"cell":"W91","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G91<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G91,$I91)=0,TRUE,FALSE),$J91*W$2,0)"},{"year":2038,"value":0,"cell":"X91","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G91<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G91,$I91)=0,TRUE,FALSE),$J91*X$2,0)"},{"year":2039,"value":0,"cell":"Y91","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G91<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G91,$I91)=0,TRUE,FALSE),$J91*Y$2,0)"},{"year":2040,"value":0,"cell":"Z91","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G91<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G91,$I91)=0,TRUE,FALSE),$J91*Z$2,0)"},{"year":2041,"value":0,"cell":"AA91","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G91<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G91,$I91)=0,TRUE,FALSE),$J91*AA$2,0)"},{"year":2042,"value":0,"cell":"AB91","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G91<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G91,$I91)=0,TRUE,FALSE),$J91*AB$2,0)"},{"year":2043,"value":0,"cell":"AC91","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G91<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G91,$I91)=0,TRUE,FALSE),$J91*AC$2,0)"},{"year":2044,"value":36751.2949899297,"cell":"AD91","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G91<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G91,$I91)=0,TRUE,FALSE),$J91*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-090","category":"architecture","group":"Architecture & Interiors","item":"Ultra Patio Guardrail","location":"Exterior","label":"Restoration","scope":"Cleaning/ Restoration","grade":"Medium","grade_type":"Priority","base":33750,"total":100567.587935862,"sheet":"Costs","row":90,"base_cell":"P90","schedule_sheet":"Cap Ex-20 Years","schedule_row":92,"total_cell":"AE92","first_year":2029,"frequency":15,"cost_tab_first_year":2029,"cost_tab_frequency":15,"schedule_base":33750,"schedule_base_formula":"=Costs!P90","cells":[{"cell":"J90","label":"Area / length","value":null,"formula":null},{"cell":"K90","label":"Units","value":1,"formula":null},{"cell":"L90","label":"Cost per area / length","value":null,"formula":null},{"cell":"M90","label":"Cost per unit","value":25000,"formula":null},{"cell":"N90","label":"Direct total","value":25000,"formula":"=(M90*K90)+(L90*J90)"},{"cell":"O90","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P90","label":"Loaded total","value":33750,"formula":"=(1+O90)*N90"}],"notes":[{"cell":"F90","text":"corrosion noted"}],"annual":[{"year":2025,"value":0,"cell":"K92","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G92<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G92,$I92)=0,TRUE,FALSE),$J92*K$2,0)"},{"year":2026,"value":0,"cell":"L92","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G92<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G92,$I92)=0,TRUE,FALSE),$J92*L$2,0)"},{"year":2027,"value":0,"cell":"M92","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G92<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G92,$I92)=0,TRUE,FALSE),$J92*M$2,0)"},{"year":2028,"value":0,"cell":"N92","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G92<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G92,$I92)=0,TRUE,FALSE),$J92*N$2,0)"},{"year":2029,"value":39315.429619312505,"cell":"O92","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G92<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G92,$I92)=0,TRUE,FALSE),$J92*O$2,0)"},{"year":2030,"value":0,"cell":"P92","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G92<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G92,$I92)=0,TRUE,FALSE),$J92*P$2,0)"},{"year":2031,"value":0,"cell":"Q92","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G92<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G92,$I92)=0,TRUE,FALSE),$J92*Q$2,0)"},{"year":2032,"value":0,"cell":"R92","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G92<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G92,$I92)=0,TRUE,FALSE),$J92*R$2,0)"},{"year":2033,"value":0,"cell":"S92","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G92<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G92,$I92)=0,TRUE,FALSE),$J92*S$2,0)"},{"year":2034,"value":0,"cell":"T92","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G92<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G92,$I92)=0,TRUE,FALSE),$J92*T$2,0)"},{"year":2035,"value":0,"cell":"U92","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G92<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G92,$I92)=0,TRUE,FALSE),$J92*U$2,0)"},{"year":2036,"value":0,"cell":"V92","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G92<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G92,$I92)=0,TRUE,FALSE),$J92*V$2,0)"},{"year":2037,"value":0,"cell":"W92","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G92<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G92,$I92)=0,TRUE,FALSE),$J92*W$2,0)"},{"year":2038,"value":0,"cell":"X92","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G92<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G92,$I92)=0,TRUE,FALSE),$J92*X$2,0)"},{"year":2039,"value":0,"cell":"Y92","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G92<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G92,$I92)=0,TRUE,FALSE),$J92*Y$2,0)"},{"year":2040,"value":0,"cell":"Z92","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G92<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G92,$I92)=0,TRUE,FALSE),$J92*Z$2,0)"},{"year":2041,"value":0,"cell":"AA92","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G92<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G92,$I92)=0,TRUE,FALSE),$J92*AA$2,0)"},{"year":2042,"value":0,"cell":"AB92","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G92<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G92,$I92)=0,TRUE,FALSE),$J92*AB$2,0)"},{"year":2043,"value":0,"cell":"AC92","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G92<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G92,$I92)=0,TRUE,FALSE),$J92*AC$2,0)"},{"year":2044,"value":61252.158316549496,"cell":"AD92","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G92<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G92,$I92)=0,TRUE,FALSE),$J92*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-091","category":"architecture","group":"Architecture & Interiors","item":"Planters","location":"Exterior","label":"Replacement","scope":"New Tree Grates, Life Safety","grade":"High","grade_type":"Priority","base":4050.0000000000005,"total":4317.5025000000005,"sheet":"Costs","row":91,"base_cell":"P91","schedule_sheet":"Cap Ex-20 Years","schedule_row":93,"total_cell":"AE93","first_year":2026,"frequency":20,"cost_tab_first_year":2026,"cost_tab_frequency":20,"schedule_base":4050.0000000000005,"schedule_base_formula":"=Costs!P91","cells":[{"cell":"J91","label":"Area / length","value":null,"formula":null},{"cell":"K91","label":"Units","value":1,"formula":null},{"cell":"L91","label":"Cost per area / length","value":null,"formula":null},{"cell":"M91","label":"Cost per unit","value":3000,"formula":null},{"cell":"N91","label":"Direct total","value":3000,"formula":"=(M91*K91)+(L91*J91)"},{"cell":"O91","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P91","label":"Loaded total","value":4050.0000000000005,"formula":"=(1+O91)*N91"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K93","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G93<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G93,$I93)=0,TRUE,FALSE),$J93*K$2,0)"},{"year":2026,"value":4317.5025000000005,"cell":"L93","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G93<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G93,$I93)=0,TRUE,FALSE),$J93*L$2,0)"},{"year":2027,"value":0,"cell":"M93","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G93<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G93,$I93)=0,TRUE,FALSE),$J93*M$2,0)"},{"year":2028,"value":0,"cell":"N93","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G93<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G93,$I93)=0,TRUE,FALSE),$J93*N$2,0)"},{"year":2029,"value":0,"cell":"O93","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G93<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G93,$I93)=0,TRUE,FALSE),$J93*O$2,0)"},{"year":2030,"value":0,"cell":"P93","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G93<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G93,$I93)=0,TRUE,FALSE),$J93*P$2,0)"},{"year":2031,"value":0,"cell":"Q93","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G93<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G93,$I93)=0,TRUE,FALSE),$J93*Q$2,0)"},{"year":2032,"value":0,"cell":"R93","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G93<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G93,$I93)=0,TRUE,FALSE),$J93*R$2,0)"},{"year":2033,"value":0,"cell":"S93","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G93<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G93,$I93)=0,TRUE,FALSE),$J93*S$2,0)"},{"year":2034,"value":0,"cell":"T93","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G93<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G93,$I93)=0,TRUE,FALSE),$J93*T$2,0)"},{"year":2035,"value":0,"cell":"U93","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G93<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G93,$I93)=0,TRUE,FALSE),$J93*U$2,0)"},{"year":2036,"value":0,"cell":"V93","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G93<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G93,$I93)=0,TRUE,FALSE),$J93*V$2,0)"},{"year":2037,"value":0,"cell":"W93","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G93<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G93,$I93)=0,TRUE,FALSE),$J93*W$2,0)"},{"year":2038,"value":0,"cell":"X93","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G93<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G93,$I93)=0,TRUE,FALSE),$J93*X$2,0)"},{"year":2039,"value":0,"cell":"Y93","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G93<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G93,$I93)=0,TRUE,FALSE),$J93*Y$2,0)"},{"year":2040,"value":0,"cell":"Z93","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G93<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G93,$I93)=0,TRUE,FALSE),$J93*Z$2,0)"},{"year":2041,"value":0,"cell":"AA93","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G93<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G93,$I93)=0,TRUE,FALSE),$J93*AA$2,0)"},{"year":2042,"value":0,"cell":"AB93","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G93<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G93,$I93)=0,TRUE,FALSE),$J93*AB$2,0)"},{"year":2043,"value":0,"cell":"AC93","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G93<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G93,$I93)=0,TRUE,FALSE),$J93*AC$2,0)"},{"year":2044,"value":0,"cell":"AD93","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G93<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G93,$I93)=0,TRUE,FALSE),$J93*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-092","category":"architecture","group":"Architecture & Interiors","item":"Stairs ","location":"Exterior","label":"Repair/ Restoration","scope":"Concrete patch and repair","grade":"High","grade_type":"Priority","base":10125,"total":25299.66206902299,"sheet":"Costs","row":92,"base_cell":"P92","schedule_sheet":"Cap Ex-20 Years","schedule_row":94,"total_cell":"AE94","first_year":2026,"frequency":10,"cost_tab_first_year":2026,"cost_tab_frequency":10,"schedule_base":10125,"schedule_base_formula":"=Costs!P92","cells":[{"cell":"J92","label":"Area / length","value":null,"formula":null},{"cell":"K92","label":"Units","value":1,"formula":null},{"cell":"L92","label":"Cost per area / length","value":null,"formula":null},{"cell":"M92","label":"Cost per unit","value":7500,"formula":null},{"cell":"N92","label":"Direct total","value":7500,"formula":"=(M92*K92)+(L92*J92)"},{"cell":"O92","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P92","label":"Loaded total","value":10125,"formula":"=(1+O92)*N92"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K94","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G94<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G94,$I94)=0,TRUE,FALSE),$J94*K$2,0)"},{"year":2026,"value":10793.756249999999,"cell":"L94","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G94<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G94,$I94)=0,TRUE,FALSE),$J94*L$2,0)"},{"year":2027,"value":0,"cell":"M94","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G94<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G94,$I94)=0,TRUE,FALSE),$J94*M$2,0)"},{"year":2028,"value":0,"cell":"N94","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G94<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G94,$I94)=0,TRUE,FALSE),$J94*N$2,0)"},{"year":2029,"value":0,"cell":"O94","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G94<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G94,$I94)=0,TRUE,FALSE),$J94*O$2,0)"},{"year":2030,"value":0,"cell":"P94","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G94<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G94,$I94)=0,TRUE,FALSE),$J94*P$2,0)"},{"year":2031,"value":0,"cell":"Q94","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G94<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G94,$I94)=0,TRUE,FALSE),$J94*Q$2,0)"},{"year":2032,"value":0,"cell":"R94","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G94<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G94,$I94)=0,TRUE,FALSE),$J94*R$2,0)"},{"year":2033,"value":0,"cell":"S94","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G94<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G94,$I94)=0,TRUE,FALSE),$J94*S$2,0)"},{"year":2034,"value":0,"cell":"T94","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G94<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G94,$I94)=0,TRUE,FALSE),$J94*T$2,0)"},{"year":2035,"value":0,"cell":"U94","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G94<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G94,$I94)=0,TRUE,FALSE),$J94*U$2,0)"},{"year":2036,"value":14505.90581902299,"cell":"V94","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G94<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G94,$I94)=0,TRUE,FALSE),$J94*V$2,0)"},{"year":2037,"value":0,"cell":"W94","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G94<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G94,$I94)=0,TRUE,FALSE),$J94*W$2,0)"},{"year":2038,"value":0,"cell":"X94","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G94<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G94,$I94)=0,TRUE,FALSE),$J94*X$2,0)"},{"year":2039,"value":0,"cell":"Y94","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G94<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G94,$I94)=0,TRUE,FALSE),$J94*Y$2,0)"},{"year":2040,"value":0,"cell":"Z94","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G94<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G94,$I94)=0,TRUE,FALSE),$J94*Z$2,0)"},{"year":2041,"value":0,"cell":"AA94","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G94<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G94,$I94)=0,TRUE,FALSE),$J94*AA$2,0)"},{"year":2042,"value":0,"cell":"AB94","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G94<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G94,$I94)=0,TRUE,FALSE),$J94*AB$2,0)"},{"year":2043,"value":0,"cell":"AC94","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G94<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G94,$I94)=0,TRUE,FALSE),$J94*AC$2,0)"},{"year":2044,"value":0,"cell":"AD94","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G94<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G94,$I94)=0,TRUE,FALSE),$J94*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-093","category":"architecture","group":"Architecture & Interiors","item":"Stairs and Railings","location":"Exterior","label":"Replacement","scope":"Sealant repairs/ replacements","grade":"Medium","grade_type":"Priority","base":10125,"total":27645.623833697286,"sheet":"Costs","row":93,"base_cell":"P93","schedule_sheet":"Cap Ex-20 Years","schedule_row":95,"total_cell":"AE95","first_year":2029,"frequency":10,"cost_tab_first_year":2029,"cost_tab_frequency":10,"schedule_base":10125,"schedule_base_formula":"=Costs!P93","cells":[{"cell":"J93","label":"Area / length","value":null,"formula":null},{"cell":"K93","label":"Units","value":1,"formula":null},{"cell":"L93","label":"Cost per area / length","value":null,"formula":null},{"cell":"M93","label":"Cost per unit","value":7500,"formula":null},{"cell":"N93","label":"Direct total","value":7500,"formula":"=(M93*K93)+(L93*J93)"},{"cell":"O93","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P93","label":"Loaded total","value":10125,"formula":"=(1+O93)*N93"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K95","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G95<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G95,$I95)=0,TRUE,FALSE),$J95*K$2,0)"},{"year":2026,"value":0,"cell":"L95","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G95<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G95,$I95)=0,TRUE,FALSE),$J95*L$2,0)"},{"year":2027,"value":0,"cell":"M95","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G95<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G95,$I95)=0,TRUE,FALSE),$J95*M$2,0)"},{"year":2028,"value":0,"cell":"N95","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G95<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G95,$I95)=0,TRUE,FALSE),$J95*N$2,0)"},{"year":2029,"value":11794.62888579375,"cell":"O95","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G95<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G95,$I95)=0,TRUE,FALSE),$J95*O$2,0)"},{"year":2030,"value":0,"cell":"P95","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G95<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G95,$I95)=0,TRUE,FALSE),$J95*P$2,0)"},{"year":2031,"value":0,"cell":"Q95","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G95<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G95,$I95)=0,TRUE,FALSE),$J95*Q$2,0)"},{"year":2032,"value":0,"cell":"R95","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G95<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G95,$I95)=0,TRUE,FALSE),$J95*R$2,0)"},{"year":2033,"value":0,"cell":"S95","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G95<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G95,$I95)=0,TRUE,FALSE),$J95*S$2,0)"},{"year":2034,"value":0,"cell":"T95","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G95<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G95,$I95)=0,TRUE,FALSE),$J95*T$2,0)"},{"year":2035,"value":0,"cell":"U95","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G95<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G95,$I95)=0,TRUE,FALSE),$J95*U$2,0)"},{"year":2036,"value":0,"cell":"V95","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G95<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G95,$I95)=0,TRUE,FALSE),$J95*V$2,0)"},{"year":2037,"value":0,"cell":"W95","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G95<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G95,$I95)=0,TRUE,FALSE),$J95*W$2,0)"},{"year":2038,"value":0,"cell":"X95","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G95<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G95,$I95)=0,TRUE,FALSE),$J95*X$2,0)"},{"year":2039,"value":15850.994947903535,"cell":"Y95","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G95<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G95,$I95)=0,TRUE,FALSE),$J95*Y$2,0)"},{"year":2040,"value":0,"cell":"Z95","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G95<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G95,$I95)=0,TRUE,FALSE),$J95*Z$2,0)"},{"year":2041,"value":0,"cell":"AA95","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G95<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G95,$I95)=0,TRUE,FALSE),$J95*AA$2,0)"},{"year":2042,"value":0,"cell":"AB95","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G95<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G95,$I95)=0,TRUE,FALSE),$J95*AB$2,0)"},{"year":2043,"value":0,"cell":"AC95","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G95<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G95,$I95)=0,TRUE,FALSE),$J95*AC$2,0)"},{"year":2044,"value":0,"cell":"AD95","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G95<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G95,$I95)=0,TRUE,FALSE),$J95*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-094","category":"architecture","group":"Architecture & Interiors","item":"Wayfinding","location":"Exterior","label":"Addition","scope":"Added wayfinding","grade":"High","grade_type":"Priority","base":67500,"total":184067.17860153908,"sheet":"Costs","row":94,"base_cell":"P94","schedule_sheet":"Cap Ex-20 Years","schedule_row":96,"total_cell":"AE96","first_year":2026,"frequency":15,"cost_tab_first_year":2026,"cost_tab_frequency":15,"schedule_base":67500,"schedule_base_formula":"=Costs!P94","cells":[{"cell":"J94","label":"Area / length","value":null,"formula":null},{"cell":"K94","label":"Units","value":1,"formula":null},{"cell":"L94","label":"Cost per area / length","value":null,"formula":null},{"cell":"M94","label":"Cost per unit","value":50000,"formula":null},{"cell":"N94","label":"Direct total","value":50000,"formula":"=(M94*K94)+(L94*J94)"},{"cell":"O94","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P94","label":"Loaded total","value":67500,"formula":"=(1+O94)*N94"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K96","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G96<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G96,$I96)=0,TRUE,FALSE),$J96*K$2,0)"},{"year":2026,"value":71958.375,"cell":"L96","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G96<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G96,$I96)=0,TRUE,FALSE),$J96*L$2,0)"},{"year":2027,"value":0,"cell":"M96","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G96<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G96,$I96)=0,TRUE,FALSE),$J96*M$2,0)"},{"year":2028,"value":0,"cell":"N96","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G96<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G96,$I96)=0,TRUE,FALSE),$J96*N$2,0)"},{"year":2029,"value":0,"cell":"O96","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G96<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G96,$I96)=0,TRUE,FALSE),$J96*O$2,0)"},{"year":2030,"value":0,"cell":"P96","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G96<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G96,$I96)=0,TRUE,FALSE),$J96*P$2,0)"},{"year":2031,"value":0,"cell":"Q96","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G96<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G96,$I96)=0,TRUE,FALSE),$J96*Q$2,0)"},{"year":2032,"value":0,"cell":"R96","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G96<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G96,$I96)=0,TRUE,FALSE),$J96*R$2,0)"},{"year":2033,"value":0,"cell":"S96","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G96<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G96,$I96)=0,TRUE,FALSE),$J96*S$2,0)"},{"year":2034,"value":0,"cell":"T96","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G96<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G96,$I96)=0,TRUE,FALSE),$J96*T$2,0)"},{"year":2035,"value":0,"cell":"U96","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G96<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G96,$I96)=0,TRUE,FALSE),$J96*U$2,0)"},{"year":2036,"value":0,"cell":"V96","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G96<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G96,$I96)=0,TRUE,FALSE),$J96*V$2,0)"},{"year":2037,"value":0,"cell":"W96","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G96<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G96,$I96)=0,TRUE,FALSE),$J96*W$2,0)"},{"year":2038,"value":0,"cell":"X96","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G96<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G96,$I96)=0,TRUE,FALSE),$J96*X$2,0)"},{"year":2039,"value":0,"cell":"Y96","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G96<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G96,$I96)=0,TRUE,FALSE),$J96*Y$2,0)"},{"year":2040,"value":0,"cell":"Z96","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G96<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G96,$I96)=0,TRUE,FALSE),$J96*Z$2,0)"},{"year":2041,"value":112108.80360153908,"cell":"AA96","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G96<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G96,$I96)=0,TRUE,FALSE),$J96*AA$2,0)"},{"year":2042,"value":0,"cell":"AB96","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G96<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G96,$I96)=0,TRUE,FALSE),$J96*AB$2,0)"},{"year":2043,"value":0,"cell":"AC96","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G96<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G96,$I96)=0,TRUE,FALSE),$J96*AC$2,0)"},{"year":2044,"value":0,"cell":"AD96","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G96<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G96,$I96)=0,TRUE,FALSE),$J96*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-095","category":"architecture","group":"Architecture & Interiors","item":"Entry Ramp Concrete Walls","location":"Garage","label":"Restoration","scope":"Cleaning/Restoration/Stain","grade":"High","grade_type":"Priority","base":12150,"total":33132.092148277035,"sheet":"Costs","row":95,"base_cell":"P95","schedule_sheet":"Cap Ex-20 Years","schedule_row":97,"total_cell":"AE97","first_year":2026,"frequency":15,"cost_tab_first_year":2026,"cost_tab_frequency":15,"schedule_base":12150,"schedule_base_formula":"=Costs!P95","cells":[{"cell":"J95","label":"Area / length","value":1200,"formula":"=150*8"},{"cell":"K95","label":"Units","value":null,"formula":null},{"cell":"L95","label":"Cost per area / length","value":7.5,"formula":null},{"cell":"M95","label":"Cost per unit","value":null,"formula":null},{"cell":"N95","label":"Direct total","value":9000,"formula":"=(M95*K95)+(L95*J95)"},{"cell":"O95","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P95","label":"Loaded total","value":12150,"formula":"=(1+O95)*N95"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K97","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G97<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G97,$I97)=0,TRUE,FALSE),$J97*K$2,0)"},{"year":2026,"value":12952.5075,"cell":"L97","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G97<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G97,$I97)=0,TRUE,FALSE),$J97*L$2,0)"},{"year":2027,"value":0,"cell":"M97","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G97<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G97,$I97)=0,TRUE,FALSE),$J97*M$2,0)"},{"year":2028,"value":0,"cell":"N97","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G97<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G97,$I97)=0,TRUE,FALSE),$J97*N$2,0)"},{"year":2029,"value":0,"cell":"O97","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G97<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G97,$I97)=0,TRUE,FALSE),$J97*O$2,0)"},{"year":2030,"value":0,"cell":"P97","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G97<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G97,$I97)=0,TRUE,FALSE),$J97*P$2,0)"},{"year":2031,"value":0,"cell":"Q97","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G97<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G97,$I97)=0,TRUE,FALSE),$J97*Q$2,0)"},{"year":2032,"value":0,"cell":"R97","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G97<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G97,$I97)=0,TRUE,FALSE),$J97*R$2,0)"},{"year":2033,"value":0,"cell":"S97","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G97<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G97,$I97)=0,TRUE,FALSE),$J97*S$2,0)"},{"year":2034,"value":0,"cell":"T97","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G97<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G97,$I97)=0,TRUE,FALSE),$J97*T$2,0)"},{"year":2035,"value":0,"cell":"U97","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G97<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G97,$I97)=0,TRUE,FALSE),$J97*U$2,0)"},{"year":2036,"value":0,"cell":"V97","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G97<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G97,$I97)=0,TRUE,FALSE),$J97*V$2,0)"},{"year":2037,"value":0,"cell":"W97","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G97<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G97,$I97)=0,TRUE,FALSE),$J97*W$2,0)"},{"year":2038,"value":0,"cell":"X97","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G97<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G97,$I97)=0,TRUE,FALSE),$J97*X$2,0)"},{"year":2039,"value":0,"cell":"Y97","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G97<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G97,$I97)=0,TRUE,FALSE),$J97*Y$2,0)"},{"year":2040,"value":0,"cell":"Z97","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G97<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G97,$I97)=0,TRUE,FALSE),$J97*Z$2,0)"},{"year":2041,"value":20179.584648277032,"cell":"AA97","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G97<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G97,$I97)=0,TRUE,FALSE),$J97*AA$2,0)"},{"year":2042,"value":0,"cell":"AB97","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G97<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G97,$I97)=0,TRUE,FALSE),$J97*AB$2,0)"},{"year":2043,"value":0,"cell":"AC97","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G97<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G97,$I97)=0,TRUE,FALSE),$J97*AC$2,0)"},{"year":2044,"value":0,"cell":"AD97","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G97<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G97,$I97)=0,TRUE,FALSE),$J97*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-096","category":"architecture","group":"Architecture & Interiors","item":"Perimeter Concrete Walls","location":"Garage","label":"Restoration","scope":"Cleaning/Restoration/Stain","grade":"High","grade_type":"Priority","base":175587.75,"total":478813.95169618353,"sheet":"Costs","row":96,"base_cell":"P96","schedule_sheet":"Cap Ex-20 Years","schedule_row":98,"total_cell":"AE98","first_year":2026,"frequency":15,"cost_tab_first_year":2026,"cost_tab_frequency":15,"schedule_base":175587.75,"schedule_base_formula":"=Costs!P96","cells":[{"cell":"J96","label":"Area / length","value":17342,"formula":"=(667*6.5)*4"},{"cell":"K96","label":"Units","value":null,"formula":null},{"cell":"L96","label":"Cost per area / length","value":7.5,"formula":null},{"cell":"M96","label":"Cost per unit","value":null,"formula":null},{"cell":"N96","label":"Direct total","value":130065,"formula":"=(M96*K96)+(L96*J96)"},{"cell":"O96","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P96","label":"Loaded total","value":175587.75,"formula":"=(1+O96)*N96"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K98","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G98<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G98,$I98)=0,TRUE,FALSE),$J98*K$2,0)"},{"year":2026,"value":187185.32088749998,"cell":"L98","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G98<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G98,$I98)=0,TRUE,FALSE),$J98*L$2,0)"},{"year":2027,"value":0,"cell":"M98","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G98<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G98,$I98)=0,TRUE,FALSE),$J98*M$2,0)"},{"year":2028,"value":0,"cell":"N98","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G98<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G98,$I98)=0,TRUE,FALSE),$J98*N$2,0)"},{"year":2029,"value":0,"cell":"O98","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G98<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G98,$I98)=0,TRUE,FALSE),$J98*O$2,0)"},{"year":2030,"value":0,"cell":"P98","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G98<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G98,$I98)=0,TRUE,FALSE),$J98*P$2,0)"},{"year":2031,"value":0,"cell":"Q98","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G98<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G98,$I98)=0,TRUE,FALSE),$J98*Q$2,0)"},{"year":2032,"value":0,"cell":"R98","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G98<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G98,$I98)=0,TRUE,FALSE),$J98*R$2,0)"},{"year":2033,"value":0,"cell":"S98","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G98<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G98,$I98)=0,TRUE,FALSE),$J98*S$2,0)"},{"year":2034,"value":0,"cell":"T98","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G98<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G98,$I98)=0,TRUE,FALSE),$J98*T$2,0)"},{"year":2035,"value":0,"cell":"U98","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G98<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G98,$I98)=0,TRUE,FALSE),$J98*U$2,0)"},{"year":2036,"value":0,"cell":"V98","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G98<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G98,$I98)=0,TRUE,FALSE),$J98*V$2,0)"},{"year":2037,"value":0,"cell":"W98","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G98<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G98,$I98)=0,TRUE,FALSE),$J98*W$2,0)"},{"year":2038,"value":0,"cell":"X98","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G98<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G98,$I98)=0,TRUE,FALSE),$J98*X$2,0)"},{"year":2039,"value":0,"cell":"Y98","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G98<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G98,$I98)=0,TRUE,FALSE),$J98*Y$2,0)"},{"year":2040,"value":0,"cell":"Z98","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G98<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G98,$I98)=0,TRUE,FALSE),$J98*Z$2,0)"},{"year":2041,"value":291628.6308086836,"cell":"AA98","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G98<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G98,$I98)=0,TRUE,FALSE),$J98*AA$2,0)"},{"year":2042,"value":0,"cell":"AB98","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G98<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G98,$I98)=0,TRUE,FALSE),$J98*AB$2,0)"},{"year":2043,"value":0,"cell":"AC98","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G98<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G98,$I98)=0,TRUE,FALSE),$J98*AC$2,0)"},{"year":2044,"value":0,"cell":"AD98","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G98<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G98,$I98)=0,TRUE,FALSE),$J98*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-097","category":"architecture","group":"Architecture & Interiors","item":"Underside of Concrete Slabs","location":"Garage","label":"Restoration","scope":"Cleaning/ Restoration/Stain","grade":"High","grade_type":"Priority","base":709737.1875,"total":1935397.3578032078,"sheet":"Costs","row":97,"base_cell":"P97","schedule_sheet":"Cap Ex-20 Years","schedule_row":99,"total_cell":"AE99","first_year":2026,"frequency":15,"cost_tab_first_year":2026,"cost_tab_frequency":15,"schedule_base":709737.1875,"schedule_base_formula":"=Costs!P97","cells":[{"cell":"J97","label":"Area / length","value":70097.5,"formula":"=280390*0.25"},{"cell":"K97","label":"Units","value":null,"formula":null},{"cell":"L97","label":"Cost per area / length","value":7.5,"formula":null},{"cell":"M97","label":"Cost per unit","value":null,"formula":null},{"cell":"N97","label":"Direct total","value":525731.25,"formula":"=(M97*K97)+(L97*J97)"},{"cell":"O97","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P97","label":"Loaded total","value":709737.1875,"formula":"=(1+O97)*N97"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K99","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G99<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G99,$I99)=0,TRUE,FALSE),$J99*K$2,0)"},{"year":2026,"value":756615.328734375,"cell":"L99","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G99<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G99,$I99)=0,TRUE,FALSE),$J99*L$2,0)"},{"year":2027,"value":0,"cell":"M99","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G99<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G99,$I99)=0,TRUE,FALSE),$J99*M$2,0)"},{"year":2028,"value":0,"cell":"N99","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G99<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G99,$I99)=0,TRUE,FALSE),$J99*N$2,0)"},{"year":2029,"value":0,"cell":"O99","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G99<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G99,$I99)=0,TRUE,FALSE),$J99*O$2,0)"},{"year":2030,"value":0,"cell":"P99","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G99<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G99,$I99)=0,TRUE,FALSE),$J99*P$2,0)"},{"year":2031,"value":0,"cell":"Q99","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G99<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G99,$I99)=0,TRUE,FALSE),$J99*Q$2,0)"},{"year":2032,"value":0,"cell":"R99","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G99<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G99,$I99)=0,TRUE,FALSE),$J99*R$2,0)"},{"year":2033,"value":0,"cell":"S99","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G99<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G99,$I99)=0,TRUE,FALSE),$J99*S$2,0)"},{"year":2034,"value":0,"cell":"T99","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G99<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G99,$I99)=0,TRUE,FALSE),$J99*T$2,0)"},{"year":2035,"value":0,"cell":"U99","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G99<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G99,$I99)=0,TRUE,FALSE),$J99*U$2,0)"},{"year":2036,"value":0,"cell":"V99","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G99<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G99,$I99)=0,TRUE,FALSE),$J99*V$2,0)"},{"year":2037,"value":0,"cell":"W99","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G99<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G99,$I99)=0,TRUE,FALSE),$J99*W$2,0)"},{"year":2038,"value":0,"cell":"X99","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G99<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G99,$I99)=0,TRUE,FALSE),$J99*X$2,0)"},{"year":2039,"value":0,"cell":"Y99","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G99<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G99,$I99)=0,TRUE,FALSE),$J99*Y$2,0)"},{"year":2040,"value":0,"cell":"Z99","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G99<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G99,$I99)=0,TRUE,FALSE),$J99*Z$2,0)"},{"year":2041,"value":1178782.0290688328,"cell":"AA99","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G99<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G99,$I99)=0,TRUE,FALSE),$J99*AA$2,0)"},{"year":2042,"value":0,"cell":"AB99","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G99<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G99,$I99)=0,TRUE,FALSE),$J99*AB$2,0)"},{"year":2043,"value":0,"cell":"AC99","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G99<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G99,$I99)=0,TRUE,FALSE),$J99*AC$2,0)"},{"year":2044,"value":0,"cell":"AD99","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G99<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G99,$I99)=0,TRUE,FALSE),$J99*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-098","category":"architecture","group":"Architecture & Interiors","item":"North Side Fencing","location":"Garage","label":"Replacement","scope":"Fencing replacement","grade":"High","grade_type":"Priority","base":13500,"total":36813.43572030781,"sheet":"Costs","row":98,"base_cell":"P98","schedule_sheet":"Cap Ex-20 Years","schedule_row":100,"total_cell":"AE100","first_year":2026,"frequency":15,"cost_tab_first_year":2026,"cost_tab_frequency":15,"schedule_base":13500,"schedule_base_formula":"=Costs!P98","cells":[{"cell":"J98","label":"Area / length","value":200,"formula":null},{"cell":"K98","label":"Units","value":null,"formula":null},{"cell":"L98","label":"Cost per area / length","value":50,"formula":null},{"cell":"M98","label":"Cost per unit","value":null,"formula":null},{"cell":"N98","label":"Direct total","value":10000,"formula":"=(M98*K98)+(L98*J98)"},{"cell":"O98","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P98","label":"Loaded total","value":13500,"formula":"=(1+O98)*N98"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K100","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G100<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G100,$I100)=0,TRUE,FALSE),$J100*K$2,0)"},{"year":2026,"value":14391.675,"cell":"L100","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G100<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G100,$I100)=0,TRUE,FALSE),$J100*L$2,0)"},{"year":2027,"value":0,"cell":"M100","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G100<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G100,$I100)=0,TRUE,FALSE),$J100*M$2,0)"},{"year":2028,"value":0,"cell":"N100","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G100<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G100,$I100)=0,TRUE,FALSE),$J100*N$2,0)"},{"year":2029,"value":0,"cell":"O100","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G100<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G100,$I100)=0,TRUE,FALSE),$J100*O$2,0)"},{"year":2030,"value":0,"cell":"P100","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G100<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G100,$I100)=0,TRUE,FALSE),$J100*P$2,0)"},{"year":2031,"value":0,"cell":"Q100","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G100<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G100,$I100)=0,TRUE,FALSE),$J100*Q$2,0)"},{"year":2032,"value":0,"cell":"R100","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G100<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G100,$I100)=0,TRUE,FALSE),$J100*R$2,0)"},{"year":2033,"value":0,"cell":"S100","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G100<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G100,$I100)=0,TRUE,FALSE),$J100*S$2,0)"},{"year":2034,"value":0,"cell":"T100","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G100<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G100,$I100)=0,TRUE,FALSE),$J100*T$2,0)"},{"year":2035,"value":0,"cell":"U100","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G100<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G100,$I100)=0,TRUE,FALSE),$J100*U$2,0)"},{"year":2036,"value":0,"cell":"V100","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G100<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G100,$I100)=0,TRUE,FALSE),$J100*V$2,0)"},{"year":2037,"value":0,"cell":"W100","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G100<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G100,$I100)=0,TRUE,FALSE),$J100*W$2,0)"},{"year":2038,"value":0,"cell":"X100","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G100<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G100,$I100)=0,TRUE,FALSE),$J100*X$2,0)"},{"year":2039,"value":0,"cell":"Y100","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G100<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G100,$I100)=0,TRUE,FALSE),$J100*Y$2,0)"},{"year":2040,"value":0,"cell":"Z100","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G100<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G100,$I100)=0,TRUE,FALSE),$J100*Z$2,0)"},{"year":2041,"value":22421.760720307815,"cell":"AA100","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G100<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G100,$I100)=0,TRUE,FALSE),$J100*AA$2,0)"},{"year":2042,"value":0,"cell":"AB100","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G100<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G100,$I100)=0,TRUE,FALSE),$J100*AB$2,0)"},{"year":2043,"value":0,"cell":"AC100","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G100<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G100,$I100)=0,TRUE,FALSE),$J100*AC$2,0)"},{"year":2044,"value":0,"cell":"AD100","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G100<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G100,$I100)=0,TRUE,FALSE),$J100*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-099","category":"architecture","group":"Architecture & Interiors","item":"Fence Screening","location":"Garage","label":"Replacement","scope":"Fencing replacement","grade":"High","grade_type":"Priority","base":45022.5,"total":122772.80812722656,"sheet":"Costs","row":99,"base_cell":"P99","schedule_sheet":"Cap Ex-20 Years","schedule_row":101,"total_cell":"AE101","first_year":2026,"frequency":15,"cost_tab_first_year":2026,"cost_tab_frequency":15,"schedule_base":45022.5,"schedule_base_formula":"=Costs!P99","cells":[{"cell":"J99","label":"Area / length","value":667,"formula":null},{"cell":"K99","label":"Units","value":null,"formula":null},{"cell":"L99","label":"Cost per area / length","value":50,"formula":null},{"cell":"M99","label":"Cost per unit","value":null,"formula":null},{"cell":"N99","label":"Direct total","value":33350,"formula":"=(M99*K99)+(L99*J99)"},{"cell":"O99","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P99","label":"Loaded total","value":45022.5,"formula":"=(1+O99)*N99"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K101","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G101<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G101,$I101)=0,TRUE,FALSE),$J101*K$2,0)"},{"year":2026,"value":47996.236124999996,"cell":"L101","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G101<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G101,$I101)=0,TRUE,FALSE),$J101*L$2,0)"},{"year":2027,"value":0,"cell":"M101","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G101<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G101,$I101)=0,TRUE,FALSE),$J101*M$2,0)"},{"year":2028,"value":0,"cell":"N101","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G101<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G101,$I101)=0,TRUE,FALSE),$J101*N$2,0)"},{"year":2029,"value":0,"cell":"O101","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G101<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G101,$I101)=0,TRUE,FALSE),$J101*O$2,0)"},{"year":2030,"value":0,"cell":"P101","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G101<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G101,$I101)=0,TRUE,FALSE),$J101*P$2,0)"},{"year":2031,"value":0,"cell":"Q101","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G101<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G101,$I101)=0,TRUE,FALSE),$J101*Q$2,0)"},{"year":2032,"value":0,"cell":"R101","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G101<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G101,$I101)=0,TRUE,FALSE),$J101*R$2,0)"},{"year":2033,"value":0,"cell":"S101","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G101<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G101,$I101)=0,TRUE,FALSE),$J101*S$2,0)"},{"year":2034,"value":0,"cell":"T101","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G101<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G101,$I101)=0,TRUE,FALSE),$J101*T$2,0)"},{"year":2035,"value":0,"cell":"U101","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G101<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G101,$I101)=0,TRUE,FALSE),$J101*U$2,0)"},{"year":2036,"value":0,"cell":"V101","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G101<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G101,$I101)=0,TRUE,FALSE),$J101*V$2,0)"},{"year":2037,"value":0,"cell":"W101","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G101<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G101,$I101)=0,TRUE,FALSE),$J101*W$2,0)"},{"year":2038,"value":0,"cell":"X101","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G101<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G101,$I101)=0,TRUE,FALSE),$J101*X$2,0)"},{"year":2039,"value":0,"cell":"Y101","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G101<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G101,$I101)=0,TRUE,FALSE),$J101*Y$2,0)"},{"year":2040,"value":0,"cell":"Z101","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G101<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G101,$I101)=0,TRUE,FALSE),$J101*Z$2,0)"},{"year":2041,"value":74776.57200222656,"cell":"AA101","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G101<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G101,$I101)=0,TRUE,FALSE),$J101*AA$2,0)"},{"year":2042,"value":0,"cell":"AB101","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G101<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G101,$I101)=0,TRUE,FALSE),$J101*AB$2,0)"},{"year":2043,"value":0,"cell":"AC101","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G101<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G101,$I101)=0,TRUE,FALSE),$J101*AC$2,0)"},{"year":2044,"value":0,"cell":"AD101","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G101<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G101,$I101)=0,TRUE,FALSE),$J101*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-100","category":"architecture","group":"Architecture & Interiors","item":"Lighting","location":"Garage","label":"Refresh","scope":"Additional lighting in dark zones, resolve glare","grade":"High","grade_type":"Priority","base":270000,"total":736268.7144061563,"sheet":"Costs","row":100,"base_cell":"P100","schedule_sheet":"Cap Ex-20 Years","schedule_row":102,"total_cell":"AE102","first_year":2026,"frequency":15,"cost_tab_first_year":2026,"cost_tab_frequency":15,"schedule_base":270000,"schedule_base_formula":"=Costs!P100","cells":[{"cell":"J100","label":"Area / length","value":null,"formula":null},{"cell":"K100","label":"Units","value":1,"formula":null},{"cell":"L100","label":"Cost per area / length","value":null,"formula":null},{"cell":"M100","label":"Cost per unit","value":200000,"formula":null},{"cell":"N100","label":"Direct total","value":200000,"formula":"=(M100*K100)+(L100*J100)"},{"cell":"O100","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P100","label":"Loaded total","value":270000,"formula":"=(1+O100)*N100"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K102","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G102<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G102,$I102)=0,TRUE,FALSE),$J102*K$2,0)"},{"year":2026,"value":287833.5,"cell":"L102","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G102<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G102,$I102)=0,TRUE,FALSE),$J102*L$2,0)"},{"year":2027,"value":0,"cell":"M102","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G102<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G102,$I102)=0,TRUE,FALSE),$J102*M$2,0)"},{"year":2028,"value":0,"cell":"N102","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G102<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G102,$I102)=0,TRUE,FALSE),$J102*N$2,0)"},{"year":2029,"value":0,"cell":"O102","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G102<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G102,$I102)=0,TRUE,FALSE),$J102*O$2,0)"},{"year":2030,"value":0,"cell":"P102","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G102<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G102,$I102)=0,TRUE,FALSE),$J102*P$2,0)"},{"year":2031,"value":0,"cell":"Q102","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G102<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G102,$I102)=0,TRUE,FALSE),$J102*Q$2,0)"},{"year":2032,"value":0,"cell":"R102","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G102<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G102,$I102)=0,TRUE,FALSE),$J102*R$2,0)"},{"year":2033,"value":0,"cell":"S102","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G102<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G102,$I102)=0,TRUE,FALSE),$J102*S$2,0)"},{"year":2034,"value":0,"cell":"T102","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G102<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G102,$I102)=0,TRUE,FALSE),$J102*T$2,0)"},{"year":2035,"value":0,"cell":"U102","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G102<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G102,$I102)=0,TRUE,FALSE),$J102*U$2,0)"},{"year":2036,"value":0,"cell":"V102","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G102<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G102,$I102)=0,TRUE,FALSE),$J102*V$2,0)"},{"year":2037,"value":0,"cell":"W102","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G102<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G102,$I102)=0,TRUE,FALSE),$J102*W$2,0)"},{"year":2038,"value":0,"cell":"X102","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G102<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G102,$I102)=0,TRUE,FALSE),$J102*X$2,0)"},{"year":2039,"value":0,"cell":"Y102","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G102<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G102,$I102)=0,TRUE,FALSE),$J102*Y$2,0)"},{"year":2040,"value":0,"cell":"Z102","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G102<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G102,$I102)=0,TRUE,FALSE),$J102*Z$2,0)"},{"year":2041,"value":448435.21440615633,"cell":"AA102","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G102<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G102,$I102)=0,TRUE,FALSE),$J102*AA$2,0)"},{"year":2042,"value":0,"cell":"AB102","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G102<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G102,$I102)=0,TRUE,FALSE),$J102*AB$2,0)"},{"year":2043,"value":0,"cell":"AC102","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G102<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G102,$I102)=0,TRUE,FALSE),$J102*AC$2,0)"},{"year":2044,"value":0,"cell":"AD102","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G102<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G102,$I102)=0,TRUE,FALSE),$J102*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-101","category":"architecture","group":"Architecture & Interiors","item":"Mechanical Screening","location":"Garage","label":"Refresh","scope":"Exterior metal paint","grade":"High","grade_type":"Priority","base":6480,"total":17670.449145747752,"sheet":"Costs","row":101,"base_cell":"P101","schedule_sheet":"Cap Ex-20 Years","schedule_row":103,"total_cell":"AE103","first_year":2026,"frequency":15,"cost_tab_first_year":2026,"cost_tab_frequency":15,"schedule_base":6480,"schedule_base_formula":"=Costs!P101","cells":[{"cell":"J101","label":"Area / length","value":320,"formula":"=40*8"},{"cell":"K101","label":"Units","value":null,"formula":null},{"cell":"L101","label":"Cost per area / length","value":15,"formula":null},{"cell":"M101","label":"Cost per unit","value":null,"formula":null},{"cell":"N101","label":"Direct total","value":4800,"formula":"=(M101*K101)+(L101*J101)"},{"cell":"O101","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P101","label":"Loaded total","value":6480,"formula":"=(1+O101)*N101"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K103","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G103<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G103,$I103)=0,TRUE,FALSE),$J103*K$2,0)"},{"year":2026,"value":6908.004,"cell":"L103","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G103<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G103,$I103)=0,TRUE,FALSE),$J103*L$2,0)"},{"year":2027,"value":0,"cell":"M103","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G103<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G103,$I103)=0,TRUE,FALSE),$J103*M$2,0)"},{"year":2028,"value":0,"cell":"N103","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G103<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G103,$I103)=0,TRUE,FALSE),$J103*N$2,0)"},{"year":2029,"value":0,"cell":"O103","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G103<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G103,$I103)=0,TRUE,FALSE),$J103*O$2,0)"},{"year":2030,"value":0,"cell":"P103","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G103<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G103,$I103)=0,TRUE,FALSE),$J103*P$2,0)"},{"year":2031,"value":0,"cell":"Q103","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G103<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G103,$I103)=0,TRUE,FALSE),$J103*Q$2,0)"},{"year":2032,"value":0,"cell":"R103","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G103<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G103,$I103)=0,TRUE,FALSE),$J103*R$2,0)"},{"year":2033,"value":0,"cell":"S103","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G103<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G103,$I103)=0,TRUE,FALSE),$J103*S$2,0)"},{"year":2034,"value":0,"cell":"T103","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G103<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G103,$I103)=0,TRUE,FALSE),$J103*T$2,0)"},{"year":2035,"value":0,"cell":"U103","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G103<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G103,$I103)=0,TRUE,FALSE),$J103*U$2,0)"},{"year":2036,"value":0,"cell":"V103","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G103<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G103,$I103)=0,TRUE,FALSE),$J103*V$2,0)"},{"year":2037,"value":0,"cell":"W103","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G103<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G103,$I103)=0,TRUE,FALSE),$J103*W$2,0)"},{"year":2038,"value":0,"cell":"X103","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G103<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G103,$I103)=0,TRUE,FALSE),$J103*X$2,0)"},{"year":2039,"value":0,"cell":"Y103","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G103<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G103,$I103)=0,TRUE,FALSE),$J103*Y$2,0)"},{"year":2040,"value":0,"cell":"Z103","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G103<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G103,$I103)=0,TRUE,FALSE),$J103*Z$2,0)"},{"year":2041,"value":10762.445145747752,"cell":"AA103","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G103<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G103,$I103)=0,TRUE,FALSE),$J103*AA$2,0)"},{"year":2042,"value":0,"cell":"AB103","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G103<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G103,$I103)=0,TRUE,FALSE),$J103*AB$2,0)"},{"year":2043,"value":0,"cell":"AC103","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G103<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G103,$I103)=0,TRUE,FALSE),$J103*AC$2,0)"},{"year":2044,"value":0,"cell":"AD103","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G103<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G103,$I103)=0,TRUE,FALSE),$J103*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-102","category":"architecture","group":"Architecture & Interiors","item":"Wayfinding","location":"Garage","label":"Refresh","scope":"Replacement and improvements of wayfinding/ environmental graphics","grade":"High","grade_type":"Priority","base":270000,"total":736268.7144061563,"sheet":"Costs","row":102,"base_cell":"P102","schedule_sheet":"Cap Ex-20 Years","schedule_row":104,"total_cell":"AE104","first_year":2026,"frequency":15,"cost_tab_first_year":2026,"cost_tab_frequency":15,"schedule_base":270000,"schedule_base_formula":"=Costs!P102","cells":[{"cell":"J102","label":"Area / length","value":null,"formula":null},{"cell":"K102","label":"Units","value":1,"formula":null},{"cell":"L102","label":"Cost per area / length","value":null,"formula":null},{"cell":"M102","label":"Cost per unit","value":200000,"formula":null},{"cell":"N102","label":"Direct total","value":200000,"formula":"=(M102*K102)+(L102*J102)"},{"cell":"O102","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P102","label":"Loaded total","value":270000,"formula":"=(1+O102)*N102"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K104","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G104<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G104,$I104)=0,TRUE,FALSE),$J104*K$2,0)"},{"year":2026,"value":287833.5,"cell":"L104","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G104<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G104,$I104)=0,TRUE,FALSE),$J104*L$2,0)"},{"year":2027,"value":0,"cell":"M104","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G104<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G104,$I104)=0,TRUE,FALSE),$J104*M$2,0)"},{"year":2028,"value":0,"cell":"N104","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G104<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G104,$I104)=0,TRUE,FALSE),$J104*N$2,0)"},{"year":2029,"value":0,"cell":"O104","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G104<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G104,$I104)=0,TRUE,FALSE),$J104*O$2,0)"},{"year":2030,"value":0,"cell":"P104","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G104<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G104,$I104)=0,TRUE,FALSE),$J104*P$2,0)"},{"year":2031,"value":0,"cell":"Q104","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G104<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G104,$I104)=0,TRUE,FALSE),$J104*Q$2,0)"},{"year":2032,"value":0,"cell":"R104","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G104<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G104,$I104)=0,TRUE,FALSE),$J104*R$2,0)"},{"year":2033,"value":0,"cell":"S104","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G104<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G104,$I104)=0,TRUE,FALSE),$J104*S$2,0)"},{"year":2034,"value":0,"cell":"T104","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G104<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G104,$I104)=0,TRUE,FALSE),$J104*T$2,0)"},{"year":2035,"value":0,"cell":"U104","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G104<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G104,$I104)=0,TRUE,FALSE),$J104*U$2,0)"},{"year":2036,"value":0,"cell":"V104","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G104<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G104,$I104)=0,TRUE,FALSE),$J104*V$2,0)"},{"year":2037,"value":0,"cell":"W104","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G104<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G104,$I104)=0,TRUE,FALSE),$J104*W$2,0)"},{"year":2038,"value":0,"cell":"X104","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G104<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G104,$I104)=0,TRUE,FALSE),$J104*X$2,0)"},{"year":2039,"value":0,"cell":"Y104","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G104<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G104,$I104)=0,TRUE,FALSE),$J104*Y$2,0)"},{"year":2040,"value":0,"cell":"Z104","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G104<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G104,$I104)=0,TRUE,FALSE),$J104*Z$2,0)"},{"year":2041,"value":448435.21440615633,"cell":"AA104","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G104<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G104,$I104)=0,TRUE,FALSE),$J104*AA$2,0)"},{"year":2042,"value":0,"cell":"AB104","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G104<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G104,$I104)=0,TRUE,FALSE),$J104*AB$2,0)"},{"year":2043,"value":0,"cell":"AC104","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G104<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G104,$I104)=0,TRUE,FALSE),$J104*AC$2,0)"},{"year":2044,"value":0,"cell":"AD104","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G104<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G104,$I104)=0,TRUE,FALSE),$J104*AD$2,0)"}],"issues":[],"report":{"page":10,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-108","category":"mep","group":"MEP & Fire Protection","item":"765-Ton McQuay Centrifugal Chiller","location":"Main Concourse","label":"Mechanical","scope":"Chilled Water","grade":"Medium","grade_type":"Priority","base":1444500,"total":1682700.387706575,"sheet":"Costs","row":108,"base_cell":"P108","schedule_sheet":"Cap Ex-20 Years","schedule_row":109,"total_cell":"AE109","first_year":2029,"frequency":23,"cost_tab_first_year":2029,"cost_tab_frequency":23,"schedule_base":1444500,"schedule_base_formula":"=Costs!P108","cells":[{"cell":"J108","label":"Area / length","value":null,"formula":null},{"cell":"K108","label":"Units","value":2,"formula":null},{"cell":"L108","label":"Cost per area / length","value":null,"formula":null},{"cell":"M108","label":"Cost per unit","value":535000,"formula":null},{"cell":"N108","label":"Direct total","value":1070000,"formula":"=(M108*K108)+(L108*J108)"},{"cell":"O108","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P108","label":"Loaded total","value":1444500,"formula":"=(1+O108)*N108"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K109","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G109<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G109,$I109)=0,TRUE,FALSE),$J109*K$2,0)"},{"year":2026,"value":0,"cell":"L109","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G109<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G109,$I109)=0,TRUE,FALSE),$J109*L$2,0)"},{"year":2027,"value":0,"cell":"M109","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G109<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G109,$I109)=0,TRUE,FALSE),$J109*M$2,0)"},{"year":2028,"value":0,"cell":"N109","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G109<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G109,$I109)=0,TRUE,FALSE),$J109*N$2,0)"},{"year":2029,"value":1682700.387706575,"cell":"O109","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G109<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G109,$I109)=0,TRUE,FALSE),$J109*O$2,0)"},{"year":2030,"value":0,"cell":"P109","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G109<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G109,$I109)=0,TRUE,FALSE),$J109*P$2,0)"},{"year":2031,"value":0,"cell":"Q109","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G109<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G109,$I109)=0,TRUE,FALSE),$J109*Q$2,0)"},{"year":2032,"value":0,"cell":"R109","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G109<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G109,$I109)=0,TRUE,FALSE),$J109*R$2,0)"},{"year":2033,"value":0,"cell":"S109","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G109<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G109,$I109)=0,TRUE,FALSE),$J109*S$2,0)"},{"year":2034,"value":0,"cell":"T109","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G109<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G109,$I109)=0,TRUE,FALSE),$J109*T$2,0)"},{"year":2035,"value":0,"cell":"U109","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G109<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G109,$I109)=0,TRUE,FALSE),$J109*U$2,0)"},{"year":2036,"value":0,"cell":"V109","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G109<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G109,$I109)=0,TRUE,FALSE),$J109*V$2,0)"},{"year":2037,"value":0,"cell":"W109","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G109<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G109,$I109)=0,TRUE,FALSE),$J109*W$2,0)"},{"year":2038,"value":0,"cell":"X109","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G109<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G109,$I109)=0,TRUE,FALSE),$J109*X$2,0)"},{"year":2039,"value":0,"cell":"Y109","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G109<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G109,$I109)=0,TRUE,FALSE),$J109*Y$2,0)"},{"year":2040,"value":0,"cell":"Z109","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G109<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G109,$I109)=0,TRUE,FALSE),$J109*Z$2,0)"},{"year":2041,"value":0,"cell":"AA109","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G109<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G109,$I109)=0,TRUE,FALSE),$J109*AA$2,0)"},{"year":2042,"value":0,"cell":"AB109","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G109<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G109,$I109)=0,TRUE,FALSE),$J109*AB$2,0)"},{"year":2043,"value":0,"cell":"AC109","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G109<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G109,$I109)=0,TRUE,FALSE),$J109*AC$2,0)"},{"year":2044,"value":0,"cell":"AD109","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G109<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G109,$I109)=0,TRUE,FALSE),$J109*AD$2,0)"}],"issues":[],"report":{"page":61,"specific":true,"explanation":"The chilled-water recommendations prioritize the original chillers and coordinate pump replacement with the system. This is system context, not a separate narrative price for each equipment subtype."}},{"id":"costs-109","category":"mep","group":"MEP & Fire Protection","item":"380-Ton Daikin Centrifugal Chiller","location":"Main Concourse","label":"Mechanical","scope":"Chilled Water","grade":"Low","grade_type":"Priority","base":303750,"total":461679.4645020447,"sheet":"Costs","row":109,"base_cell":"P109","schedule_sheet":"Cap Ex-20 Years","schedule_row":110,"total_cell":"AE110","first_year":2038,"frequency":23,"cost_tab_first_year":2038,"cost_tab_frequency":23,"schedule_base":303750,"schedule_base_formula":"=Costs!P109","cells":[{"cell":"J109","label":"Area / length","value":null,"formula":null},{"cell":"K109","label":"Units","value":1,"formula":null},{"cell":"L109","label":"Cost per area / length","value":null,"formula":null},{"cell":"M109","label":"Cost per unit","value":225000,"formula":null},{"cell":"N109","label":"Direct total","value":225000,"formula":"=(M109*K109)+(L109*J109)"},{"cell":"O109","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P109","label":"Loaded total","value":303750,"formula":"=(1+O109)*N109"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K110","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G110<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G110,$I110)=0,TRUE,FALSE),$J110*K$2,0)"},{"year":2026,"value":0,"cell":"L110","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G110<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G110,$I110)=0,TRUE,FALSE),$J110*L$2,0)"},{"year":2027,"value":0,"cell":"M110","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G110<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G110,$I110)=0,TRUE,FALSE),$J110*M$2,0)"},{"year":2028,"value":0,"cell":"N110","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G110<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G110,$I110)=0,TRUE,FALSE),$J110*N$2,0)"},{"year":2029,"value":0,"cell":"O110","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G110<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G110,$I110)=0,TRUE,FALSE),$J110*O$2,0)"},{"year":2030,"value":0,"cell":"P110","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G110<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G110,$I110)=0,TRUE,FALSE),$J110*P$2,0)"},{"year":2031,"value":0,"cell":"Q110","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G110<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G110,$I110)=0,TRUE,FALSE),$J110*Q$2,0)"},{"year":2032,"value":0,"cell":"R110","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G110<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G110,$I110)=0,TRUE,FALSE),$J110*R$2,0)"},{"year":2033,"value":0,"cell":"S110","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G110<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G110,$I110)=0,TRUE,FALSE),$J110*S$2,0)"},{"year":2034,"value":0,"cell":"T110","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G110<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G110,$I110)=0,TRUE,FALSE),$J110*T$2,0)"},{"year":2035,"value":0,"cell":"U110","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G110<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G110,$I110)=0,TRUE,FALSE),$J110*U$2,0)"},{"year":2036,"value":0,"cell":"V110","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G110<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G110,$I110)=0,TRUE,FALSE),$J110*V$2,0)"},{"year":2037,"value":0,"cell":"W110","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G110<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G110,$I110)=0,TRUE,FALSE),$J110*W$2,0)"},{"year":2038,"value":461679.4645020447,"cell":"X110","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G110<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G110,$I110)=0,TRUE,FALSE),$J110*X$2,0)"},{"year":2039,"value":0,"cell":"Y110","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G110<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G110,$I110)=0,TRUE,FALSE),$J110*Y$2,0)"},{"year":2040,"value":0,"cell":"Z110","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G110<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G110,$I110)=0,TRUE,FALSE),$J110*Z$2,0)"},{"year":2041,"value":0,"cell":"AA110","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G110<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G110,$I110)=0,TRUE,FALSE),$J110*AA$2,0)"},{"year":2042,"value":0,"cell":"AB110","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G110<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G110,$I110)=0,TRUE,FALSE),$J110*AB$2,0)"},{"year":2043,"value":0,"cell":"AC110","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G110<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G110,$I110)=0,TRUE,FALSE),$J110*AC$2,0)"},{"year":2044,"value":0,"cell":"AD110","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G110<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G110,$I110)=0,TRUE,FALSE),$J110*AD$2,0)"}],"issues":[],"report":{"page":61,"specific":true,"explanation":"The chilled-water recommendations prioritize the original chillers and coordinate pump replacement with the system. This is system context, not a separate narrative price for each equipment subtype."}},{"id":"costs-110","category":"mep","group":"MEP & Fire Protection","item":"40 HP Armstrong 4300 Vertical In-Line Pump (P CHW)","location":"Main Concourse","label":"Mechanical","scope":"Chilled Water","grade":"Medium","grade_type":"Priority","base":162000,"total":188714.0621727,"sheet":"Costs","row":110,"base_cell":"P110","schedule_sheet":"Cap Ex-20 Years","schedule_row":111,"total_cell":"AE111","first_year":2029,"frequency":20,"cost_tab_first_year":2029,"cost_tab_frequency":20,"schedule_base":162000,"schedule_base_formula":"=Costs!P110","cells":[{"cell":"J110","label":"Area / length","value":null,"formula":null},{"cell":"K110","label":"Units","value":2,"formula":null},{"cell":"L110","label":"Cost per area / length","value":null,"formula":null},{"cell":"M110","label":"Cost per unit","value":60000,"formula":null},{"cell":"N110","label":"Direct total","value":120000,"formula":"=(M110*K110)+(L110*J110)"},{"cell":"O110","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P110","label":"Loaded total","value":162000,"formula":"=(1+O110)*N110"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K111","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G111<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G111,$I111)=0,TRUE,FALSE),$J111*K$2,0)"},{"year":2026,"value":0,"cell":"L111","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G111<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G111,$I111)=0,TRUE,FALSE),$J111*L$2,0)"},{"year":2027,"value":0,"cell":"M111","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G111<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G111,$I111)=0,TRUE,FALSE),$J111*M$2,0)"},{"year":2028,"value":0,"cell":"N111","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G111<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G111,$I111)=0,TRUE,FALSE),$J111*N$2,0)"},{"year":2029,"value":188714.0621727,"cell":"O111","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G111<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G111,$I111)=0,TRUE,FALSE),$J111*O$2,0)"},{"year":2030,"value":0,"cell":"P111","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G111<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G111,$I111)=0,TRUE,FALSE),$J111*P$2,0)"},{"year":2031,"value":0,"cell":"Q111","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G111<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G111,$I111)=0,TRUE,FALSE),$J111*Q$2,0)"},{"year":2032,"value":0,"cell":"R111","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G111<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G111,$I111)=0,TRUE,FALSE),$J111*R$2,0)"},{"year":2033,"value":0,"cell":"S111","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G111<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G111,$I111)=0,TRUE,FALSE),$J111*S$2,0)"},{"year":2034,"value":0,"cell":"T111","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G111<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G111,$I111)=0,TRUE,FALSE),$J111*T$2,0)"},{"year":2035,"value":0,"cell":"U111","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G111<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G111,$I111)=0,TRUE,FALSE),$J111*U$2,0)"},{"year":2036,"value":0,"cell":"V111","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G111<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G111,$I111)=0,TRUE,FALSE),$J111*V$2,0)"},{"year":2037,"value":0,"cell":"W111","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G111<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G111,$I111)=0,TRUE,FALSE),$J111*W$2,0)"},{"year":2038,"value":0,"cell":"X111","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G111<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G111,$I111)=0,TRUE,FALSE),$J111*X$2,0)"},{"year":2039,"value":0,"cell":"Y111","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G111<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G111,$I111)=0,TRUE,FALSE),$J111*Y$2,0)"},{"year":2040,"value":0,"cell":"Z111","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G111<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G111,$I111)=0,TRUE,FALSE),$J111*Z$2,0)"},{"year":2041,"value":0,"cell":"AA111","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G111<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G111,$I111)=0,TRUE,FALSE),$J111*AA$2,0)"},{"year":2042,"value":0,"cell":"AB111","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G111<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G111,$I111)=0,TRUE,FALSE),$J111*AB$2,0)"},{"year":2043,"value":0,"cell":"AC111","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G111<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G111,$I111)=0,TRUE,FALSE),$J111*AC$2,0)"},{"year":2044,"value":0,"cell":"AD111","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G111<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G111,$I111)=0,TRUE,FALSE),$J111*AD$2,0)"}],"issues":[],"report":{"page":61,"specific":true,"explanation":"The chilled-water recommendations prioritize the original chillers and coordinate pump replacement with the system. This is system context, not a separate narrative price for each equipment subtype."}},{"id":"costs-111","category":"mep","group":"MEP & Fire Protection","item":"20 HP Armstrong 4300 Vertical In-Line Pump (P CHW)","location":"Main Concourse","label":"Mechanical","scope":"Chilled Water","grade":"Medium","grade_type":"Priority","base":67500,"total":78630.85923862501,"sheet":"Costs","row":111,"base_cell":"P111","schedule_sheet":"Cap Ex-20 Years","schedule_row":112,"total_cell":"AE112","first_year":2029,"frequency":20,"cost_tab_first_year":2029,"cost_tab_frequency":20,"schedule_base":67500,"schedule_base_formula":"=Costs!P111","cells":[{"cell":"J111","label":"Area / length","value":null,"formula":null},{"cell":"K111","label":"Units","value":1,"formula":null},{"cell":"L111","label":"Cost per area / length","value":null,"formula":null},{"cell":"M111","label":"Cost per unit","value":50000,"formula":null},{"cell":"N111","label":"Direct total","value":50000,"formula":"=(M111*K111)+(L111*J111)"},{"cell":"O111","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P111","label":"Loaded total","value":67500,"formula":"=(1+O111)*N111"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K112","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G112<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G112,$I112)=0,TRUE,FALSE),$J112*K$2,0)"},{"year":2026,"value":0,"cell":"L112","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G112<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G112,$I112)=0,TRUE,FALSE),$J112*L$2,0)"},{"year":2027,"value":0,"cell":"M112","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G112<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G112,$I112)=0,TRUE,FALSE),$J112*M$2,0)"},{"year":2028,"value":0,"cell":"N112","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G112<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G112,$I112)=0,TRUE,FALSE),$J112*N$2,0)"},{"year":2029,"value":78630.85923862501,"cell":"O112","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G112<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G112,$I112)=0,TRUE,FALSE),$J112*O$2,0)"},{"year":2030,"value":0,"cell":"P112","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G112<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G112,$I112)=0,TRUE,FALSE),$J112*P$2,0)"},{"year":2031,"value":0,"cell":"Q112","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G112<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G112,$I112)=0,TRUE,FALSE),$J112*Q$2,0)"},{"year":2032,"value":0,"cell":"R112","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G112<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G112,$I112)=0,TRUE,FALSE),$J112*R$2,0)"},{"year":2033,"value":0,"cell":"S112","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G112<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G112,$I112)=0,TRUE,FALSE),$J112*S$2,0)"},{"year":2034,"value":0,"cell":"T112","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G112<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G112,$I112)=0,TRUE,FALSE),$J112*T$2,0)"},{"year":2035,"value":0,"cell":"U112","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G112<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G112,$I112)=0,TRUE,FALSE),$J112*U$2,0)"},{"year":2036,"value":0,"cell":"V112","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G112<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G112,$I112)=0,TRUE,FALSE),$J112*V$2,0)"},{"year":2037,"value":0,"cell":"W112","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G112<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G112,$I112)=0,TRUE,FALSE),$J112*W$2,0)"},{"year":2038,"value":0,"cell":"X112","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G112<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G112,$I112)=0,TRUE,FALSE),$J112*X$2,0)"},{"year":2039,"value":0,"cell":"Y112","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G112<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G112,$I112)=0,TRUE,FALSE),$J112*Y$2,0)"},{"year":2040,"value":0,"cell":"Z112","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G112<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G112,$I112)=0,TRUE,FALSE),$J112*Z$2,0)"},{"year":2041,"value":0,"cell":"AA112","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G112<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G112,$I112)=0,TRUE,FALSE),$J112*AA$2,0)"},{"year":2042,"value":0,"cell":"AB112","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G112<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G112,$I112)=0,TRUE,FALSE),$J112*AB$2,0)"},{"year":2043,"value":0,"cell":"AC112","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G112<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G112,$I112)=0,TRUE,FALSE),$J112*AC$2,0)"},{"year":2044,"value":0,"cell":"AD112","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G112<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G112,$I112)=0,TRUE,FALSE),$J112*AD$2,0)"}],"issues":[],"report":{"page":61,"specific":true,"explanation":"The chilled-water recommendations prioritize the original chillers and coordinate pump replacement with the system. This is system context, not a separate narrative price for each equipment subtype."}},{"id":"costs-112","category":"mep","group":"MEP & Fire Protection","item":"100 HP Armstrong 4300 Vertical In-Line Pump (S CHW)","location":"Main Concourse","label":"Mechanical","scope":"Chilled Water","grade":"Medium","grade_type":"Priority","base":202500,"total":235892.577715875,"sheet":"Costs","row":112,"base_cell":"P112","schedule_sheet":"Cap Ex-20 Years","schedule_row":113,"total_cell":"AE113","first_year":2029,"frequency":20,"cost_tab_first_year":2029,"cost_tab_frequency":20,"schedule_base":202500,"schedule_base_formula":"=Costs!P112","cells":[{"cell":"J112","label":"Area / length","value":null,"formula":null},{"cell":"K112","label":"Units","value":2,"formula":null},{"cell":"L112","label":"Cost per area / length","value":null,"formula":null},{"cell":"M112","label":"Cost per unit","value":75000,"formula":null},{"cell":"N112","label":"Direct total","value":150000,"formula":"=(M112*K112)+(L112*J112)"},{"cell":"O112","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P112","label":"Loaded total","value":202500,"formula":"=(1+O112)*N112"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K113","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G113<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G113,$I113)=0,TRUE,FALSE),$J113*K$2,0)"},{"year":2026,"value":0,"cell":"L113","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G113<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G113,$I113)=0,TRUE,FALSE),$J113*L$2,0)"},{"year":2027,"value":0,"cell":"M113","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G113<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G113,$I113)=0,TRUE,FALSE),$J113*M$2,0)"},{"year":2028,"value":0,"cell":"N113","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G113<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G113,$I113)=0,TRUE,FALSE),$J113*N$2,0)"},{"year":2029,"value":235892.577715875,"cell":"O113","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G113<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G113,$I113)=0,TRUE,FALSE),$J113*O$2,0)"},{"year":2030,"value":0,"cell":"P113","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G113<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G113,$I113)=0,TRUE,FALSE),$J113*P$2,0)"},{"year":2031,"value":0,"cell":"Q113","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G113<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G113,$I113)=0,TRUE,FALSE),$J113*Q$2,0)"},{"year":2032,"value":0,"cell":"R113","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G113<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G113,$I113)=0,TRUE,FALSE),$J113*R$2,0)"},{"year":2033,"value":0,"cell":"S113","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G113<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G113,$I113)=0,TRUE,FALSE),$J113*S$2,0)"},{"year":2034,"value":0,"cell":"T113","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G113<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G113,$I113)=0,TRUE,FALSE),$J113*T$2,0)"},{"year":2035,"value":0,"cell":"U113","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G113<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G113,$I113)=0,TRUE,FALSE),$J113*U$2,0)"},{"year":2036,"value":0,"cell":"V113","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G113<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G113,$I113)=0,TRUE,FALSE),$J113*V$2,0)"},{"year":2037,"value":0,"cell":"W113","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G113<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G113,$I113)=0,TRUE,FALSE),$J113*W$2,0)"},{"year":2038,"value":0,"cell":"X113","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G113<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G113,$I113)=0,TRUE,FALSE),$J113*X$2,0)"},{"year":2039,"value":0,"cell":"Y113","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G113<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G113,$I113)=0,TRUE,FALSE),$J113*Y$2,0)"},{"year":2040,"value":0,"cell":"Z113","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G113<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G113,$I113)=0,TRUE,FALSE),$J113*Z$2,0)"},{"year":2041,"value":0,"cell":"AA113","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G113<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G113,$I113)=0,TRUE,FALSE),$J113*AA$2,0)"},{"year":2042,"value":0,"cell":"AB113","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G113<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G113,$I113)=0,TRUE,FALSE),$J113*AB$2,0)"},{"year":2043,"value":0,"cell":"AC113","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G113<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G113,$I113)=0,TRUE,FALSE),$J113*AC$2,0)"},{"year":2044,"value":0,"cell":"AD113","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G113<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G113,$I113)=0,TRUE,FALSE),$J113*AD$2,0)"}],"issues":[],"report":{"page":61,"specific":true,"explanation":"The chilled-water recommendations prioritize the original chillers and coordinate pump replacement with the system. This is system context, not a separate narrative price for each equipment subtype."}},{"id":"costs-113","category":"mep","group":"MEP & Fire Protection","item":"Secondary Chilled Water Pump 100 HP VFD - ABB","location":"Main Concourse","label":"Mechanical","scope":"Chilled Water","grade":"Low","grade_type":"Priority","base":36450,"total":55401.53574024537,"sheet":"Costs","row":113,"base_cell":"P113","schedule_sheet":"Cap Ex-20 Years","schedule_row":114,"total_cell":"AE114","first_year":2038,"frequency":20,"cost_tab_first_year":2038,"cost_tab_frequency":20,"schedule_base":36450,"schedule_base_formula":"=Costs!P113","cells":[{"cell":"J113","label":"Area / length","value":null,"formula":null},{"cell":"K113","label":"Units","value":2,"formula":null},{"cell":"L113","label":"Cost per area / length","value":null,"formula":null},{"cell":"M113","label":"Cost per unit","value":13500,"formula":null},{"cell":"N113","label":"Direct total","value":27000,"formula":"=(M113*K113)+(L113*J113)"},{"cell":"O113","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P113","label":"Loaded total","value":36450,"formula":"=(1+O113)*N113"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K114","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G114<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G114,$I114)=0,TRUE,FALSE),$J114*K$2,0)"},{"year":2026,"value":0,"cell":"L114","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G114<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G114,$I114)=0,TRUE,FALSE),$J114*L$2,0)"},{"year":2027,"value":0,"cell":"M114","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G114<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G114,$I114)=0,TRUE,FALSE),$J114*M$2,0)"},{"year":2028,"value":0,"cell":"N114","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G114<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G114,$I114)=0,TRUE,FALSE),$J114*N$2,0)"},{"year":2029,"value":0,"cell":"O114","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G114<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G114,$I114)=0,TRUE,FALSE),$J114*O$2,0)"},{"year":2030,"value":0,"cell":"P114","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G114<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G114,$I114)=0,TRUE,FALSE),$J114*P$2,0)"},{"year":2031,"value":0,"cell":"Q114","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G114<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G114,$I114)=0,TRUE,FALSE),$J114*Q$2,0)"},{"year":2032,"value":0,"cell":"R114","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G114<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G114,$I114)=0,TRUE,FALSE),$J114*R$2,0)"},{"year":2033,"value":0,"cell":"S114","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G114<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G114,$I114)=0,TRUE,FALSE),$J114*S$2,0)"},{"year":2034,"value":0,"cell":"T114","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G114<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G114,$I114)=0,TRUE,FALSE),$J114*T$2,0)"},{"year":2035,"value":0,"cell":"U114","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G114<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G114,$I114)=0,TRUE,FALSE),$J114*U$2,0)"},{"year":2036,"value":0,"cell":"V114","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G114<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G114,$I114)=0,TRUE,FALSE),$J114*V$2,0)"},{"year":2037,"value":0,"cell":"W114","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G114<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G114,$I114)=0,TRUE,FALSE),$J114*W$2,0)"},{"year":2038,"value":55401.53574024537,"cell":"X114","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G114<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G114,$I114)=0,TRUE,FALSE),$J114*X$2,0)"},{"year":2039,"value":0,"cell":"Y114","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G114<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G114,$I114)=0,TRUE,FALSE),$J114*Y$2,0)"},{"year":2040,"value":0,"cell":"Z114","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G114<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G114,$I114)=0,TRUE,FALSE),$J114*Z$2,0)"},{"year":2041,"value":0,"cell":"AA114","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G114<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G114,$I114)=0,TRUE,FALSE),$J114*AA$2,0)"},{"year":2042,"value":0,"cell":"AB114","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G114<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G114,$I114)=0,TRUE,FALSE),$J114*AB$2,0)"},{"year":2043,"value":0,"cell":"AC114","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G114<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G114,$I114)=0,TRUE,FALSE),$J114*AC$2,0)"},{"year":2044,"value":0,"cell":"AD114","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G114<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G114,$I114)=0,TRUE,FALSE),$J114*AD$2,0)"}],"issues":[],"report":{"page":61,"specific":true,"explanation":"The chilled-water recommendations prioritize the original chillers and coordinate pump replacement with the system. This is system context, not a separate narrative price for each equipment subtype."}},{"id":"costs-114","category":"mep","group":"MEP & Fire Protection","item":"50 HP Armstrong 4300 Vertical In-Line Pump (CW)","location":"Lower Bowl Seating","label":"Mechanical","scope":"Chilled Water","grade":"Medium","grade_type":"Priority","base":175500,"total":204440.234020425,"sheet":"Costs","row":114,"base_cell":"P114","schedule_sheet":"Cap Ex-20 Years","schedule_row":115,"total_cell":"AE115","first_year":2029,"frequency":20,"cost_tab_first_year":2029,"cost_tab_frequency":20,"schedule_base":175500,"schedule_base_formula":"=Costs!P114","cells":[{"cell":"J114","label":"Area / length","value":null,"formula":null},{"cell":"K114","label":"Units","value":2,"formula":null},{"cell":"L114","label":"Cost per area / length","value":null,"formula":null},{"cell":"M114","label":"Cost per unit","value":65000,"formula":null},{"cell":"N114","label":"Direct total","value":130000,"formula":"=(M114*K114)+(L114*J114)"},{"cell":"O114","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P114","label":"Loaded total","value":175500,"formula":"=(1+O114)*N114"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K115","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G115<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G115,$I115)=0,TRUE,FALSE),$J115*K$2,0)"},{"year":2026,"value":0,"cell":"L115","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G115<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G115,$I115)=0,TRUE,FALSE),$J115*L$2,0)"},{"year":2027,"value":0,"cell":"M115","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G115<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G115,$I115)=0,TRUE,FALSE),$J115*M$2,0)"},{"year":2028,"value":0,"cell":"N115","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G115<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G115,$I115)=0,TRUE,FALSE),$J115*N$2,0)"},{"year":2029,"value":204440.234020425,"cell":"O115","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G115<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G115,$I115)=0,TRUE,FALSE),$J115*O$2,0)"},{"year":2030,"value":0,"cell":"P115","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G115<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G115,$I115)=0,TRUE,FALSE),$J115*P$2,0)"},{"year":2031,"value":0,"cell":"Q115","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G115<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G115,$I115)=0,TRUE,FALSE),$J115*Q$2,0)"},{"year":2032,"value":0,"cell":"R115","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G115<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G115,$I115)=0,TRUE,FALSE),$J115*R$2,0)"},{"year":2033,"value":0,"cell":"S115","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G115<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G115,$I115)=0,TRUE,FALSE),$J115*S$2,0)"},{"year":2034,"value":0,"cell":"T115","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G115<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G115,$I115)=0,TRUE,FALSE),$J115*T$2,0)"},{"year":2035,"value":0,"cell":"U115","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G115<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G115,$I115)=0,TRUE,FALSE),$J115*U$2,0)"},{"year":2036,"value":0,"cell":"V115","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G115<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G115,$I115)=0,TRUE,FALSE),$J115*V$2,0)"},{"year":2037,"value":0,"cell":"W115","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G115<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G115,$I115)=0,TRUE,FALSE),$J115*W$2,0)"},{"year":2038,"value":0,"cell":"X115","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G115<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G115,$I115)=0,TRUE,FALSE),$J115*X$2,0)"},{"year":2039,"value":0,"cell":"Y115","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G115<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G115,$I115)=0,TRUE,FALSE),$J115*Y$2,0)"},{"year":2040,"value":0,"cell":"Z115","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G115<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G115,$I115)=0,TRUE,FALSE),$J115*Z$2,0)"},{"year":2041,"value":0,"cell":"AA115","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G115<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G115,$I115)=0,TRUE,FALSE),$J115*AA$2,0)"},{"year":2042,"value":0,"cell":"AB115","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G115<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G115,$I115)=0,TRUE,FALSE),$J115*AB$2,0)"},{"year":2043,"value":0,"cell":"AC115","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G115<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G115,$I115)=0,TRUE,FALSE),$J115*AC$2,0)"},{"year":2044,"value":0,"cell":"AD115","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G115<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G115,$I115)=0,TRUE,FALSE),$J115*AD$2,0)"}],"issues":[],"report":{"page":61,"specific":true,"explanation":"The chilled-water recommendations prioritize the original chillers and coordinate pump replacement with the system. This is system context, not a separate narrative price for each equipment subtype."}},{"id":"costs-115","category":"mep","group":"MEP & Fire Protection","item":"30 HP Armstrong 4300 Vertical In-Line Pump (CW)","location":"Lower Bowl Seating","label":"Mechanical","scope":"Chilled Water","grade":"Medium","grade_type":"Priority","base":74250,"total":86493.94516248751,"sheet":"Costs","row":115,"base_cell":"P115","schedule_sheet":"Cap Ex-20 Years","schedule_row":116,"total_cell":"AE116","first_year":2029,"frequency":20,"cost_tab_first_year":2029,"cost_tab_frequency":20,"schedule_base":74250,"schedule_base_formula":"=Costs!P115","cells":[{"cell":"J115","label":"Area / length","value":null,"formula":null},{"cell":"K115","label":"Units","value":1,"formula":null},{"cell":"L115","label":"Cost per area / length","value":null,"formula":null},{"cell":"M115","label":"Cost per unit","value":55000,"formula":null},{"cell":"N115","label":"Direct total","value":55000,"formula":"=(M115*K115)+(L115*J115)"},{"cell":"O115","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P115","label":"Loaded total","value":74250,"formula":"=(1+O115)*N115"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K116","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G116<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G116,$I116)=0,TRUE,FALSE),$J116*K$2,0)"},{"year":2026,"value":0,"cell":"L116","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G116<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G116,$I116)=0,TRUE,FALSE),$J116*L$2,0)"},{"year":2027,"value":0,"cell":"M116","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G116<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G116,$I116)=0,TRUE,FALSE),$J116*M$2,0)"},{"year":2028,"value":0,"cell":"N116","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G116<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G116,$I116)=0,TRUE,FALSE),$J116*N$2,0)"},{"year":2029,"value":86493.94516248751,"cell":"O116","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G116<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G116,$I116)=0,TRUE,FALSE),$J116*O$2,0)"},{"year":2030,"value":0,"cell":"P116","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G116<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G116,$I116)=0,TRUE,FALSE),$J116*P$2,0)"},{"year":2031,"value":0,"cell":"Q116","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G116<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G116,$I116)=0,TRUE,FALSE),$J116*Q$2,0)"},{"year":2032,"value":0,"cell":"R116","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G116<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G116,$I116)=0,TRUE,FALSE),$J116*R$2,0)"},{"year":2033,"value":0,"cell":"S116","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G116<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G116,$I116)=0,TRUE,FALSE),$J116*S$2,0)"},{"year":2034,"value":0,"cell":"T116","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G116<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G116,$I116)=0,TRUE,FALSE),$J116*T$2,0)"},{"year":2035,"value":0,"cell":"U116","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G116<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G116,$I116)=0,TRUE,FALSE),$J116*U$2,0)"},{"year":2036,"value":0,"cell":"V116","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G116<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G116,$I116)=0,TRUE,FALSE),$J116*V$2,0)"},{"year":2037,"value":0,"cell":"W116","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G116<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G116,$I116)=0,TRUE,FALSE),$J116*W$2,0)"},{"year":2038,"value":0,"cell":"X116","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G116<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G116,$I116)=0,TRUE,FALSE),$J116*X$2,0)"},{"year":2039,"value":0,"cell":"Y116","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G116<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G116,$I116)=0,TRUE,FALSE),$J116*Y$2,0)"},{"year":2040,"value":0,"cell":"Z116","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G116<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G116,$I116)=0,TRUE,FALSE),$J116*Z$2,0)"},{"year":2041,"value":0,"cell":"AA116","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G116<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G116,$I116)=0,TRUE,FALSE),$J116*AA$2,0)"},{"year":2042,"value":0,"cell":"AB116","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G116<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G116,$I116)=0,TRUE,FALSE),$J116*AB$2,0)"},{"year":2043,"value":0,"cell":"AC116","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G116<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G116,$I116)=0,TRUE,FALSE),$J116*AC$2,0)"},{"year":2044,"value":0,"cell":"AD116","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G116<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G116,$I116)=0,TRUE,FALSE),$J116*AD$2,0)"}],"issues":[],"report":{"page":61,"specific":true,"explanation":"The chilled-water recommendations prioritize the original chillers and coordinate pump replacement with the system. This is system context, not a separate narrative price for each equipment subtype."}},{"id":"costs-116","category":"mep","group":"MEP & Fire Protection","item":"2,300 GPM, 50 HP Cooling Tower - BAC","location":"Lower Press Level","label":"Mechanical","scope":"Chilled Water","grade":"Low","grade_type":"Priority","base":675000,"total":1056732.9965269023,"sheet":"Costs","row":116,"base_cell":"P116","schedule_sheet":"Cap Ex-20 Years","schedule_row":117,"total_cell":"AE117","first_year":2039,"frequency":18,"cost_tab_first_year":2039,"cost_tab_frequency":18,"schedule_base":675000,"schedule_base_formula":"=Costs!P116","cells":[{"cell":"J116","label":"Area / length","value":null,"formula":null},{"cell":"K116","label":"Units","value":2,"formula":null},{"cell":"L116","label":"Cost per area / length","value":null,"formula":null},{"cell":"M116","label":"Cost per unit","value":250000,"formula":null},{"cell":"N116","label":"Direct total","value":500000,"formula":"=(M116*K116)+(L116*J116)"},{"cell":"O116","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P116","label":"Loaded total","value":675000,"formula":"=(1+O116)*N116"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K117","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G117<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G117,$I117)=0,TRUE,FALSE),$J117*K$2,0)"},{"year":2026,"value":0,"cell":"L117","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G117<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G117,$I117)=0,TRUE,FALSE),$J117*L$2,0)"},{"year":2027,"value":0,"cell":"M117","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G117<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G117,$I117)=0,TRUE,FALSE),$J117*M$2,0)"},{"year":2028,"value":0,"cell":"N117","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G117<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G117,$I117)=0,TRUE,FALSE),$J117*N$2,0)"},{"year":2029,"value":0,"cell":"O117","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G117<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G117,$I117)=0,TRUE,FALSE),$J117*O$2,0)"},{"year":2030,"value":0,"cell":"P117","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G117<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G117,$I117)=0,TRUE,FALSE),$J117*P$2,0)"},{"year":2031,"value":0,"cell":"Q117","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G117<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G117,$I117)=0,TRUE,FALSE),$J117*Q$2,0)"},{"year":2032,"value":0,"cell":"R117","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G117<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G117,$I117)=0,TRUE,FALSE),$J117*R$2,0)"},{"year":2033,"value":0,"cell":"S117","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G117<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G117,$I117)=0,TRUE,FALSE),$J117*S$2,0)"},{"year":2034,"value":0,"cell":"T117","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G117<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G117,$I117)=0,TRUE,FALSE),$J117*T$2,0)"},{"year":2035,"value":0,"cell":"U117","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G117<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G117,$I117)=0,TRUE,FALSE),$J117*U$2,0)"},{"year":2036,"value":0,"cell":"V117","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G117<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G117,$I117)=0,TRUE,FALSE),$J117*V$2,0)"},{"year":2037,"value":0,"cell":"W117","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G117<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G117,$I117)=0,TRUE,FALSE),$J117*W$2,0)"},{"year":2038,"value":0,"cell":"X117","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G117<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G117,$I117)=0,TRUE,FALSE),$J117*X$2,0)"},{"year":2039,"value":1056732.9965269023,"cell":"Y117","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G117<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G117,$I117)=0,TRUE,FALSE),$J117*Y$2,0)"},{"year":2040,"value":0,"cell":"Z117","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G117<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G117,$I117)=0,TRUE,FALSE),$J117*Z$2,0)"},{"year":2041,"value":0,"cell":"AA117","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G117<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G117,$I117)=0,TRUE,FALSE),$J117*AA$2,0)"},{"year":2042,"value":0,"cell":"AB117","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G117<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G117,$I117)=0,TRUE,FALSE),$J117*AB$2,0)"},{"year":2043,"value":0,"cell":"AC117","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G117<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G117,$I117)=0,TRUE,FALSE),$J117*AC$2,0)"},{"year":2044,"value":0,"cell":"AD117","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G117<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G117,$I117)=0,TRUE,FALSE),$J117*AD$2,0)"}],"issues":[],"report":{"page":61,"specific":true,"explanation":"The report recommends cooling-tower maintenance and says full tower replacement is not needed for another 12–15 years. The workbook supplies the separate tower and drive costs."}},{"id":"costs-117","category":"mep","group":"MEP & Fire Protection","item":"1,140 GPM, 25 HP Cooling Tower - BAC","location":"Lower Press Level","label":"Mechanical","scope":"Chilled Water","grade":"Low","grade_type":"Priority","base":270000,"total":422693.1986107609,"sheet":"Costs","row":117,"base_cell":"P117","schedule_sheet":"Cap Ex-20 Years","schedule_row":118,"total_cell":"AE118","first_year":2039,"frequency":18,"cost_tab_first_year":2039,"cost_tab_frequency":18,"schedule_base":270000,"schedule_base_formula":"=Costs!P117","cells":[{"cell":"J117","label":"Area / length","value":null,"formula":null},{"cell":"K117","label":"Units","value":1,"formula":null},{"cell":"L117","label":"Cost per area / length","value":null,"formula":null},{"cell":"M117","label":"Cost per unit","value":200000,"formula":null},{"cell":"N117","label":"Direct total","value":200000,"formula":"=(M117*K117)+(L117*J117)"},{"cell":"O117","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P117","label":"Loaded total","value":270000,"formula":"=(1+O117)*N117"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K118","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G118<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G118,$I118)=0,TRUE,FALSE),$J118*K$2,0)"},{"year":2026,"value":0,"cell":"L118","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G118<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G118,$I118)=0,TRUE,FALSE),$J118*L$2,0)"},{"year":2027,"value":0,"cell":"M118","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G118<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G118,$I118)=0,TRUE,FALSE),$J118*M$2,0)"},{"year":2028,"value":0,"cell":"N118","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G118<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G118,$I118)=0,TRUE,FALSE),$J118*N$2,0)"},{"year":2029,"value":0,"cell":"O118","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G118<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G118,$I118)=0,TRUE,FALSE),$J118*O$2,0)"},{"year":2030,"value":0,"cell":"P118","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G118<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G118,$I118)=0,TRUE,FALSE),$J118*P$2,0)"},{"year":2031,"value":0,"cell":"Q118","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G118<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G118,$I118)=0,TRUE,FALSE),$J118*Q$2,0)"},{"year":2032,"value":0,"cell":"R118","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G118<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G118,$I118)=0,TRUE,FALSE),$J118*R$2,0)"},{"year":2033,"value":0,"cell":"S118","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G118<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G118,$I118)=0,TRUE,FALSE),$J118*S$2,0)"},{"year":2034,"value":0,"cell":"T118","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G118<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G118,$I118)=0,TRUE,FALSE),$J118*T$2,0)"},{"year":2035,"value":0,"cell":"U118","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G118<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G118,$I118)=0,TRUE,FALSE),$J118*U$2,0)"},{"year":2036,"value":0,"cell":"V118","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G118<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G118,$I118)=0,TRUE,FALSE),$J118*V$2,0)"},{"year":2037,"value":0,"cell":"W118","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G118<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G118,$I118)=0,TRUE,FALSE),$J118*W$2,0)"},{"year":2038,"value":0,"cell":"X118","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G118<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G118,$I118)=0,TRUE,FALSE),$J118*X$2,0)"},{"year":2039,"value":422693.1986107609,"cell":"Y118","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G118<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G118,$I118)=0,TRUE,FALSE),$J118*Y$2,0)"},{"year":2040,"value":0,"cell":"Z118","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G118<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G118,$I118)=0,TRUE,FALSE),$J118*Z$2,0)"},{"year":2041,"value":0,"cell":"AA118","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G118<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G118,$I118)=0,TRUE,FALSE),$J118*AA$2,0)"},{"year":2042,"value":0,"cell":"AB118","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G118<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G118,$I118)=0,TRUE,FALSE),$J118*AB$2,0)"},{"year":2043,"value":0,"cell":"AC118","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G118<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G118,$I118)=0,TRUE,FALSE),$J118*AC$2,0)"},{"year":2044,"value":0,"cell":"AD118","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G118<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G118,$I118)=0,TRUE,FALSE),$J118*AD$2,0)"}],"issues":[],"report":{"page":61,"specific":true,"explanation":"The report recommends cooling-tower maintenance and says full tower replacement is not needed for another 12–15 years. The workbook supplies the separate tower and drive costs."}},{"id":"costs-118","category":"mep","group":"MEP & Fire Protection","item":"Cooling Tower Fan 50 HP VFD - ABB","location":"Lower Bowl Seating","label":"Mechanical","scope":"Chilled Water","grade":"Low","grade_type":"Priority","base":32400.000000000004,"total":50723.18383329132,"sheet":"Costs","row":118,"base_cell":"P118","schedule_sheet":"Cap Ex-20 Years","schedule_row":119,"total_cell":"AE119","first_year":2039,"frequency":20,"cost_tab_first_year":2039,"cost_tab_frequency":20,"schedule_base":32400.000000000004,"schedule_base_formula":"=Costs!P118","cells":[{"cell":"J118","label":"Area / length","value":null,"formula":null},{"cell":"K118","label":"Units","value":2,"formula":null},{"cell":"L118","label":"Cost per area / length","value":null,"formula":null},{"cell":"M118","label":"Cost per unit","value":12000,"formula":null},{"cell":"N118","label":"Direct total","value":24000,"formula":"=(M118*K118)+(L118*J118)"},{"cell":"O118","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P118","label":"Loaded total","value":32400.000000000004,"formula":"=(1+O118)*N118"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K119","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G119<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G119,$I119)=0,TRUE,FALSE),$J119*K$2,0)"},{"year":2026,"value":0,"cell":"L119","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G119<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G119,$I119)=0,TRUE,FALSE),$J119*L$2,0)"},{"year":2027,"value":0,"cell":"M119","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G119<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G119,$I119)=0,TRUE,FALSE),$J119*M$2,0)"},{"year":2028,"value":0,"cell":"N119","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G119<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G119,$I119)=0,TRUE,FALSE),$J119*N$2,0)"},{"year":2029,"value":0,"cell":"O119","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G119<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G119,$I119)=0,TRUE,FALSE),$J119*O$2,0)"},{"year":2030,"value":0,"cell":"P119","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G119<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G119,$I119)=0,TRUE,FALSE),$J119*P$2,0)"},{"year":2031,"value":0,"cell":"Q119","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G119<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G119,$I119)=0,TRUE,FALSE),$J119*Q$2,0)"},{"year":2032,"value":0,"cell":"R119","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G119<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G119,$I119)=0,TRUE,FALSE),$J119*R$2,0)"},{"year":2033,"value":0,"cell":"S119","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G119<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G119,$I119)=0,TRUE,FALSE),$J119*S$2,0)"},{"year":2034,"value":0,"cell":"T119","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G119<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G119,$I119)=0,TRUE,FALSE),$J119*T$2,0)"},{"year":2035,"value":0,"cell":"U119","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G119<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G119,$I119)=0,TRUE,FALSE),$J119*U$2,0)"},{"year":2036,"value":0,"cell":"V119","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G119<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G119,$I119)=0,TRUE,FALSE),$J119*V$2,0)"},{"year":2037,"value":0,"cell":"W119","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G119<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G119,$I119)=0,TRUE,FALSE),$J119*W$2,0)"},{"year":2038,"value":0,"cell":"X119","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G119<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G119,$I119)=0,TRUE,FALSE),$J119*X$2,0)"},{"year":2039,"value":50723.18383329132,"cell":"Y119","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G119<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G119,$I119)=0,TRUE,FALSE),$J119*Y$2,0)"},{"year":2040,"value":0,"cell":"Z119","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G119<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G119,$I119)=0,TRUE,FALSE),$J119*Z$2,0)"},{"year":2041,"value":0,"cell":"AA119","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G119<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G119,$I119)=0,TRUE,FALSE),$J119*AA$2,0)"},{"year":2042,"value":0,"cell":"AB119","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G119<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G119,$I119)=0,TRUE,FALSE),$J119*AB$2,0)"},{"year":2043,"value":0,"cell":"AC119","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G119<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G119,$I119)=0,TRUE,FALSE),$J119*AC$2,0)"},{"year":2044,"value":0,"cell":"AD119","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G119<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G119,$I119)=0,TRUE,FALSE),$J119*AD$2,0)"}],"issues":[],"report":{"page":61,"specific":true,"explanation":"The report recommends cooling-tower maintenance and says full tower replacement is not needed for another 12–15 years. The workbook supplies the separate tower and drive costs."}},{"id":"costs-119","category":"mep","group":"MEP & Fire Protection","item":"Cooling Tower Fan 25 HP VFD - ABB","location":"Lower Bowl Seating","label":"Mechanical","scope":"Chilled Water","grade":"Low","grade_type":"Priority","base":13500,"total":21134.659930538048,"sheet":"Costs","row":119,"base_cell":"P119","schedule_sheet":"Cap Ex-20 Years","schedule_row":120,"total_cell":"AE120","first_year":2039,"frequency":20,"cost_tab_first_year":2039,"cost_tab_frequency":20,"schedule_base":13500,"schedule_base_formula":"=Costs!P119","cells":[{"cell":"J119","label":"Area / length","value":null,"formula":null},{"cell":"K119","label":"Units","value":1,"formula":null},{"cell":"L119","label":"Cost per area / length","value":null,"formula":null},{"cell":"M119","label":"Cost per unit","value":10000,"formula":null},{"cell":"N119","label":"Direct total","value":10000,"formula":"=(M119*K119)+(L119*J119)"},{"cell":"O119","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P119","label":"Loaded total","value":13500,"formula":"=(1+O119)*N119"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K120","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G120<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G120,$I120)=0,TRUE,FALSE),$J120*K$2,0)"},{"year":2026,"value":0,"cell":"L120","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G120<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G120,$I120)=0,TRUE,FALSE),$J120*L$2,0)"},{"year":2027,"value":0,"cell":"M120","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G120<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G120,$I120)=0,TRUE,FALSE),$J120*M$2,0)"},{"year":2028,"value":0,"cell":"N120","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G120<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G120,$I120)=0,TRUE,FALSE),$J120*N$2,0)"},{"year":2029,"value":0,"cell":"O120","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G120<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G120,$I120)=0,TRUE,FALSE),$J120*O$2,0)"},{"year":2030,"value":0,"cell":"P120","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G120<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G120,$I120)=0,TRUE,FALSE),$J120*P$2,0)"},{"year":2031,"value":0,"cell":"Q120","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G120<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G120,$I120)=0,TRUE,FALSE),$J120*Q$2,0)"},{"year":2032,"value":0,"cell":"R120","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G120<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G120,$I120)=0,TRUE,FALSE),$J120*R$2,0)"},{"year":2033,"value":0,"cell":"S120","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G120<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G120,$I120)=0,TRUE,FALSE),$J120*S$2,0)"},{"year":2034,"value":0,"cell":"T120","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G120<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G120,$I120)=0,TRUE,FALSE),$J120*T$2,0)"},{"year":2035,"value":0,"cell":"U120","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G120<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G120,$I120)=0,TRUE,FALSE),$J120*U$2,0)"},{"year":2036,"value":0,"cell":"V120","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G120<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G120,$I120)=0,TRUE,FALSE),$J120*V$2,0)"},{"year":2037,"value":0,"cell":"W120","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G120<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G120,$I120)=0,TRUE,FALSE),$J120*W$2,0)"},{"year":2038,"value":0,"cell":"X120","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G120<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G120,$I120)=0,TRUE,FALSE),$J120*X$2,0)"},{"year":2039,"value":21134.659930538048,"cell":"Y120","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G120<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G120,$I120)=0,TRUE,FALSE),$J120*Y$2,0)"},{"year":2040,"value":0,"cell":"Z120","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G120<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G120,$I120)=0,TRUE,FALSE),$J120*Z$2,0)"},{"year":2041,"value":0,"cell":"AA120","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G120<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G120,$I120)=0,TRUE,FALSE),$J120*AA$2,0)"},{"year":2042,"value":0,"cell":"AB120","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G120<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G120,$I120)=0,TRUE,FALSE),$J120*AB$2,0)"},{"year":2043,"value":0,"cell":"AC120","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G120<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G120,$I120)=0,TRUE,FALSE),$J120*AC$2,0)"},{"year":2044,"value":0,"cell":"AD120","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G120<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G120,$I120)=0,TRUE,FALSE),$J120*AD$2,0)"}],"issues":[],"report":{"page":61,"specific":true,"explanation":"The report recommends cooling-tower maintenance and says full tower replacement is not needed for another 12–15 years. The workbook supplies the separate tower and drive costs."}},{"id":"costs-120","category":"mep","group":"MEP & Fire Protection","item":"60 HP Armstrong 4300 Vertical In-Line Pump (HRW)","location":"Lower Bowl Seating","label":"Mechanical","scope":"Heat Recovery","grade":"Medium","grade_type":"Priority","base":189000,"total":220166.40586815,"sheet":"Costs","row":120,"base_cell":"P120","schedule_sheet":"Cap Ex-20 Years","schedule_row":121,"total_cell":"AE121","first_year":2029,"frequency":20,"cost_tab_first_year":2029,"cost_tab_frequency":20,"schedule_base":189000,"schedule_base_formula":"=Costs!P120","cells":[{"cell":"J120","label":"Area / length","value":null,"formula":null},{"cell":"K120","label":"Units","value":2,"formula":null},{"cell":"L120","label":"Cost per area / length","value":null,"formula":null},{"cell":"M120","label":"Cost per unit","value":70000,"formula":null},{"cell":"N120","label":"Direct total","value":140000,"formula":"=(M120*K120)+(L120*J120)"},{"cell":"O120","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P120","label":"Loaded total","value":189000,"formula":"=(1+O120)*N120"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K121","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G121<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G121,$I121)=0,TRUE,FALSE),$J121*K$2,0)"},{"year":2026,"value":0,"cell":"L121","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G121<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G121,$I121)=0,TRUE,FALSE),$J121*L$2,0)"},{"year":2027,"value":0,"cell":"M121","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G121<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G121,$I121)=0,TRUE,FALSE),$J121*M$2,0)"},{"year":2028,"value":0,"cell":"N121","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G121<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G121,$I121)=0,TRUE,FALSE),$J121*N$2,0)"},{"year":2029,"value":220166.40586815,"cell":"O121","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G121<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G121,$I121)=0,TRUE,FALSE),$J121*O$2,0)"},{"year":2030,"value":0,"cell":"P121","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G121<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G121,$I121)=0,TRUE,FALSE),$J121*P$2,0)"},{"year":2031,"value":0,"cell":"Q121","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G121<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G121,$I121)=0,TRUE,FALSE),$J121*Q$2,0)"},{"year":2032,"value":0,"cell":"R121","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G121<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G121,$I121)=0,TRUE,FALSE),$J121*R$2,0)"},{"year":2033,"value":0,"cell":"S121","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G121<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G121,$I121)=0,TRUE,FALSE),$J121*S$2,0)"},{"year":2034,"value":0,"cell":"T121","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G121<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G121,$I121)=0,TRUE,FALSE),$J121*T$2,0)"},{"year":2035,"value":0,"cell":"U121","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G121<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G121,$I121)=0,TRUE,FALSE),$J121*U$2,0)"},{"year":2036,"value":0,"cell":"V121","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G121<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G121,$I121)=0,TRUE,FALSE),$J121*V$2,0)"},{"year":2037,"value":0,"cell":"W121","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G121<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G121,$I121)=0,TRUE,FALSE),$J121*W$2,0)"},{"year":2038,"value":0,"cell":"X121","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G121<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G121,$I121)=0,TRUE,FALSE),$J121*X$2,0)"},{"year":2039,"value":0,"cell":"Y121","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G121<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G121,$I121)=0,TRUE,FALSE),$J121*Y$2,0)"},{"year":2040,"value":0,"cell":"Z121","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G121<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G121,$I121)=0,TRUE,FALSE),$J121*Z$2,0)"},{"year":2041,"value":0,"cell":"AA121","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G121<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G121,$I121)=0,TRUE,FALSE),$J121*AA$2,0)"},{"year":2042,"value":0,"cell":"AB121","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G121<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G121,$I121)=0,TRUE,FALSE),$J121*AB$2,0)"},{"year":2043,"value":0,"cell":"AC121","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G121<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G121,$I121)=0,TRUE,FALSE),$J121*AC$2,0)"},{"year":2044,"value":0,"cell":"AD121","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G121<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G121,$I121)=0,TRUE,FALSE),$J121*AD$2,0)"}],"issues":[],"report":{"page":61,"specific":true,"explanation":"The heat-recovery recommendations distinguish original pumps needing earlier replacement from the newer heat exchanger and cooling tower. The workbook supplies each subtype’s price and year."}},{"id":"costs-121","category":"mep","group":"MEP & Fire Protection","item":"Heat Recovery Water Pump 60 HP VFD - ABB","location":"Lower Bowl Seating","label":"Mechanical","scope":"Heat Recovery","grade":"Low","grade_type":"Priority","base":17550,"total":26674.813504562582,"sheet":"Costs","row":121,"base_cell":"P121","schedule_sheet":"Cap Ex-20 Years","schedule_row":122,"total_cell":"AE122","first_year":2038,"frequency":20,"cost_tab_first_year":2038,"cost_tab_frequency":20,"schedule_base":17550,"schedule_base_formula":"=Costs!P121","cells":[{"cell":"J121","label":"Area / length","value":null,"formula":null},{"cell":"K121","label":"Units","value":1,"formula":null},{"cell":"L121","label":"Cost per area / length","value":null,"formula":null},{"cell":"M121","label":"Cost per unit","value":13000,"formula":null},{"cell":"N121","label":"Direct total","value":13000,"formula":"=(M121*K121)+(L121*J121)"},{"cell":"O121","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P121","label":"Loaded total","value":17550,"formula":"=(1+O121)*N121"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K122","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G122<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G122,$I122)=0,TRUE,FALSE),$J122*K$2,0)"},{"year":2026,"value":0,"cell":"L122","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G122<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G122,$I122)=0,TRUE,FALSE),$J122*L$2,0)"},{"year":2027,"value":0,"cell":"M122","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G122<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G122,$I122)=0,TRUE,FALSE),$J122*M$2,0)"},{"year":2028,"value":0,"cell":"N122","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G122<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G122,$I122)=0,TRUE,FALSE),$J122*N$2,0)"},{"year":2029,"value":0,"cell":"O122","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G122<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G122,$I122)=0,TRUE,FALSE),$J122*O$2,0)"},{"year":2030,"value":0,"cell":"P122","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G122<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G122,$I122)=0,TRUE,FALSE),$J122*P$2,0)"},{"year":2031,"value":0,"cell":"Q122","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G122<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G122,$I122)=0,TRUE,FALSE),$J122*Q$2,0)"},{"year":2032,"value":0,"cell":"R122","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G122<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G122,$I122)=0,TRUE,FALSE),$J122*R$2,0)"},{"year":2033,"value":0,"cell":"S122","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G122<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G122,$I122)=0,TRUE,FALSE),$J122*S$2,0)"},{"year":2034,"value":0,"cell":"T122","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G122<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G122,$I122)=0,TRUE,FALSE),$J122*T$2,0)"},{"year":2035,"value":0,"cell":"U122","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G122<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G122,$I122)=0,TRUE,FALSE),$J122*U$2,0)"},{"year":2036,"value":0,"cell":"V122","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G122<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G122,$I122)=0,TRUE,FALSE),$J122*V$2,0)"},{"year":2037,"value":0,"cell":"W122","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G122<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G122,$I122)=0,TRUE,FALSE),$J122*W$2,0)"},{"year":2038,"value":26674.813504562582,"cell":"X122","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G122<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G122,$I122)=0,TRUE,FALSE),$J122*X$2,0)"},{"year":2039,"value":0,"cell":"Y122","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G122<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G122,$I122)=0,TRUE,FALSE),$J122*Y$2,0)"},{"year":2040,"value":0,"cell":"Z122","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G122<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G122,$I122)=0,TRUE,FALSE),$J122*Z$2,0)"},{"year":2041,"value":0,"cell":"AA122","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G122<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G122,$I122)=0,TRUE,FALSE),$J122*AA$2,0)"},{"year":2042,"value":0,"cell":"AB122","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G122<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G122,$I122)=0,TRUE,FALSE),$J122*AB$2,0)"},{"year":2043,"value":0,"cell":"AC122","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G122<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G122,$I122)=0,TRUE,FALSE),$J122*AC$2,0)"},{"year":2044,"value":0,"cell":"AD122","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G122<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G122,$I122)=0,TRUE,FALSE),$J122*AD$2,0)"}],"issues":[],"report":{"page":61,"specific":true,"explanation":"The heat-recovery recommendations distinguish original pumps needing earlier replacement from the newer heat exchanger and cooling tower. The workbook supplies each subtype’s price and year."}},{"id":"costs-122","category":"mep","group":"MEP & Fire Protection","item":"1,885 GPM, 60 HP Cooling Tower - BAC","location":"Lower Press Level","label":"Mechanical","scope":"Heat Recovery","grade":"Low","grade_type":"Priority","base":351000,"total":549501.1581939892,"sheet":"Costs","row":122,"base_cell":"P122","schedule_sheet":"Cap Ex-20 Years","schedule_row":123,"total_cell":"AE123","first_year":2039,"frequency":18,"cost_tab_first_year":2039,"cost_tab_frequency":18,"schedule_base":351000,"schedule_base_formula":"=Costs!P122","cells":[{"cell":"J122","label":"Area / length","value":null,"formula":null},{"cell":"K122","label":"Units","value":1,"formula":null},{"cell":"L122","label":"Cost per area / length","value":null,"formula":null},{"cell":"M122","label":"Cost per unit","value":260000,"formula":null},{"cell":"N122","label":"Direct total","value":260000,"formula":"=(M122*K122)+(L122*J122)"},{"cell":"O122","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P122","label":"Loaded total","value":351000,"formula":"=(1+O122)*N122"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K123","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G123<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G123,$I123)=0,TRUE,FALSE),$J123*K$2,0)"},{"year":2026,"value":0,"cell":"L123","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G123<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G123,$I123)=0,TRUE,FALSE),$J123*L$2,0)"},{"year":2027,"value":0,"cell":"M123","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G123<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G123,$I123)=0,TRUE,FALSE),$J123*M$2,0)"},{"year":2028,"value":0,"cell":"N123","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G123<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G123,$I123)=0,TRUE,FALSE),$J123*N$2,0)"},{"year":2029,"value":0,"cell":"O123","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G123<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G123,$I123)=0,TRUE,FALSE),$J123*O$2,0)"},{"year":2030,"value":0,"cell":"P123","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G123<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G123,$I123)=0,TRUE,FALSE),$J123*P$2,0)"},{"year":2031,"value":0,"cell":"Q123","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G123<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G123,$I123)=0,TRUE,FALSE),$J123*Q$2,0)"},{"year":2032,"value":0,"cell":"R123","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G123<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G123,$I123)=0,TRUE,FALSE),$J123*R$2,0)"},{"year":2033,"value":0,"cell":"S123","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G123<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G123,$I123)=0,TRUE,FALSE),$J123*S$2,0)"},{"year":2034,"value":0,"cell":"T123","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G123<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G123,$I123)=0,TRUE,FALSE),$J123*T$2,0)"},{"year":2035,"value":0,"cell":"U123","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G123<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G123,$I123)=0,TRUE,FALSE),$J123*U$2,0)"},{"year":2036,"value":0,"cell":"V123","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G123<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G123,$I123)=0,TRUE,FALSE),$J123*V$2,0)"},{"year":2037,"value":0,"cell":"W123","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G123<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G123,$I123)=0,TRUE,FALSE),$J123*W$2,0)"},{"year":2038,"value":0,"cell":"X123","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G123<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G123,$I123)=0,TRUE,FALSE),$J123*X$2,0)"},{"year":2039,"value":549501.1581939892,"cell":"Y123","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G123<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G123,$I123)=0,TRUE,FALSE),$J123*Y$2,0)"},{"year":2040,"value":0,"cell":"Z123","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G123<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G123,$I123)=0,TRUE,FALSE),$J123*Z$2,0)"},{"year":2041,"value":0,"cell":"AA123","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G123<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G123,$I123)=0,TRUE,FALSE),$J123*AA$2,0)"},{"year":2042,"value":0,"cell":"AB123","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G123<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G123,$I123)=0,TRUE,FALSE),$J123*AB$2,0)"},{"year":2043,"value":0,"cell":"AC123","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G123<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G123,$I123)=0,TRUE,FALSE),$J123*AC$2,0)"},{"year":2044,"value":0,"cell":"AD123","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G123<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G123,$I123)=0,TRUE,FALSE),$J123*AD$2,0)"}],"issues":[],"report":{"page":61,"specific":true,"explanation":"The heat-recovery recommendations distinguish original pumps needing earlier replacement from the newer heat exchanger and cooling tower. The workbook supplies each subtype’s price and year."}},{"id":"costs-123","category":"mep","group":"MEP & Fire Protection","item":"Cooling Tower Fan 60 HP VFD - ABB","location":"Lower Bowl Seating","label":"Mechanical","scope":"Heat Recovery","grade":"Low","grade_type":"Priority","base":17550,"total":27475.057909699462,"sheet":"Costs","row":123,"base_cell":"P123","schedule_sheet":"Cap Ex-20 Years","schedule_row":124,"total_cell":"AE124","first_year":2039,"frequency":20,"cost_tab_first_year":2039,"cost_tab_frequency":20,"schedule_base":17550,"schedule_base_formula":"=Costs!P123","cells":[{"cell":"J123","label":"Area / length","value":null,"formula":null},{"cell":"K123","label":"Units","value":1,"formula":null},{"cell":"L123","label":"Cost per area / length","value":null,"formula":null},{"cell":"M123","label":"Cost per unit","value":13000,"formula":null},{"cell":"N123","label":"Direct total","value":13000,"formula":"=(M123*K123)+(L123*J123)"},{"cell":"O123","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P123","label":"Loaded total","value":17550,"formula":"=(1+O123)*N123"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K124","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G124<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G124,$I124)=0,TRUE,FALSE),$J124*K$2,0)"},{"year":2026,"value":0,"cell":"L124","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G124<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G124,$I124)=0,TRUE,FALSE),$J124*L$2,0)"},{"year":2027,"value":0,"cell":"M124","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G124<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G124,$I124)=0,TRUE,FALSE),$J124*M$2,0)"},{"year":2028,"value":0,"cell":"N124","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G124<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G124,$I124)=0,TRUE,FALSE),$J124*N$2,0)"},{"year":2029,"value":0,"cell":"O124","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G124<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G124,$I124)=0,TRUE,FALSE),$J124*O$2,0)"},{"year":2030,"value":0,"cell":"P124","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G124<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G124,$I124)=0,TRUE,FALSE),$J124*P$2,0)"},{"year":2031,"value":0,"cell":"Q124","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G124<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G124,$I124)=0,TRUE,FALSE),$J124*Q$2,0)"},{"year":2032,"value":0,"cell":"R124","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G124<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G124,$I124)=0,TRUE,FALSE),$J124*R$2,0)"},{"year":2033,"value":0,"cell":"S124","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G124<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G124,$I124)=0,TRUE,FALSE),$J124*S$2,0)"},{"year":2034,"value":0,"cell":"T124","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G124<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G124,$I124)=0,TRUE,FALSE),$J124*T$2,0)"},{"year":2035,"value":0,"cell":"U124","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G124<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G124,$I124)=0,TRUE,FALSE),$J124*U$2,0)"},{"year":2036,"value":0,"cell":"V124","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G124<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G124,$I124)=0,TRUE,FALSE),$J124*V$2,0)"},{"year":2037,"value":0,"cell":"W124","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G124<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G124,$I124)=0,TRUE,FALSE),$J124*W$2,0)"},{"year":2038,"value":0,"cell":"X124","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G124<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G124,$I124)=0,TRUE,FALSE),$J124*X$2,0)"},{"year":2039,"value":27475.057909699462,"cell":"Y124","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G124<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G124,$I124)=0,TRUE,FALSE),$J124*Y$2,0)"},{"year":2040,"value":0,"cell":"Z124","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G124<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G124,$I124)=0,TRUE,FALSE),$J124*Z$2,0)"},{"year":2041,"value":0,"cell":"AA124","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G124<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G124,$I124)=0,TRUE,FALSE),$J124*AA$2,0)"},{"year":2042,"value":0,"cell":"AB124","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G124<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G124,$I124)=0,TRUE,FALSE),$J124*AB$2,0)"},{"year":2043,"value":0,"cell":"AC124","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G124<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G124,$I124)=0,TRUE,FALSE),$J124*AC$2,0)"},{"year":2044,"value":0,"cell":"AD124","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G124<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G124,$I124)=0,TRUE,FALSE),$J124*AD$2,0)"}],"issues":[],"report":{"page":61,"specific":true,"explanation":"The heat-recovery recommendations distinguish original pumps needing earlier replacement from the newer heat exchanger and cooling tower. The workbook supplies each subtype’s price and year."}},{"id":"costs-124","category":"mep","group":"MEP & Fire Protection","item":"11,266 MBH Plate & Frame Heat Exchanger - Alfa Laval","location":"Lower Bowl Seating","label":"Mechanical","scope":"Heat Recovery","grade":"Low","grade_type":"Priority","base":337500,"total":594681.1487043641,"sheet":"Costs","row":124,"base_cell":"P124","schedule_sheet":"Cap Ex-20 Years","schedule_row":125,"total_cell":"AE125","first_year":2043,"frequency":25,"cost_tab_first_year":2043,"cost_tab_frequency":25,"schedule_base":337500,"schedule_base_formula":"=Costs!P124","cells":[{"cell":"J124","label":"Area / length","value":null,"formula":null},{"cell":"K124","label":"Units","value":1,"formula":null},{"cell":"L124","label":"Cost per area / length","value":null,"formula":null},{"cell":"M124","label":"Cost per unit","value":250000,"formula":null},{"cell":"N124","label":"Direct total","value":250000,"formula":"=(M124*K124)+(L124*J124)"},{"cell":"O124","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P124","label":"Loaded total","value":337500,"formula":"=(1+O124)*N124"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K125","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G125<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G125,$I125)=0,TRUE,FALSE),$J125*K$2,0)"},{"year":2026,"value":0,"cell":"L125","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G125<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G125,$I125)=0,TRUE,FALSE),$J125*L$2,0)"},{"year":2027,"value":0,"cell":"M125","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G125<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G125,$I125)=0,TRUE,FALSE),$J125*M$2,0)"},{"year":2028,"value":0,"cell":"N125","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G125<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G125,$I125)=0,TRUE,FALSE),$J125*N$2,0)"},{"year":2029,"value":0,"cell":"O125","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G125<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G125,$I125)=0,TRUE,FALSE),$J125*O$2,0)"},{"year":2030,"value":0,"cell":"P125","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G125<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G125,$I125)=0,TRUE,FALSE),$J125*P$2,0)"},{"year":2031,"value":0,"cell":"Q125","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G125<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G125,$I125)=0,TRUE,FALSE),$J125*Q$2,0)"},{"year":2032,"value":0,"cell":"R125","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G125<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G125,$I125)=0,TRUE,FALSE),$J125*R$2,0)"},{"year":2033,"value":0,"cell":"S125","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G125<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G125,$I125)=0,TRUE,FALSE),$J125*S$2,0)"},{"year":2034,"value":0,"cell":"T125","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G125<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G125,$I125)=0,TRUE,FALSE),$J125*T$2,0)"},{"year":2035,"value":0,"cell":"U125","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G125<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G125,$I125)=0,TRUE,FALSE),$J125*U$2,0)"},{"year":2036,"value":0,"cell":"V125","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G125<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G125,$I125)=0,TRUE,FALSE),$J125*V$2,0)"},{"year":2037,"value":0,"cell":"W125","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G125<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G125,$I125)=0,TRUE,FALSE),$J125*W$2,0)"},{"year":2038,"value":0,"cell":"X125","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G125<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G125,$I125)=0,TRUE,FALSE),$J125*X$2,0)"},{"year":2039,"value":0,"cell":"Y125","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G125<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G125,$I125)=0,TRUE,FALSE),$J125*Y$2,0)"},{"year":2040,"value":0,"cell":"Z125","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G125<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G125,$I125)=0,TRUE,FALSE),$J125*Z$2,0)"},{"year":2041,"value":0,"cell":"AA125","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G125<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G125,$I125)=0,TRUE,FALSE),$J125*AA$2,0)"},{"year":2042,"value":0,"cell":"AB125","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G125<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G125,$I125)=0,TRUE,FALSE),$J125*AB$2,0)"},{"year":2043,"value":594681.1487043641,"cell":"AC125","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G125<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G125,$I125)=0,TRUE,FALSE),$J125*AC$2,0)"},{"year":2044,"value":0,"cell":"AD125","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G125<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G125,$I125)=0,TRUE,FALSE),$J125*AD$2,0)"}],"issues":[],"report":{"page":61,"specific":true,"explanation":"The heat-recovery recommendations distinguish original pumps needing earlier replacement from the newer heat exchanger and cooling tower. The workbook supplies each subtype’s price and year."}},{"id":"costs-125","category":"mep","group":"MEP & Fire Protection","item":"6,800 MBh Forced Draft Water Tube Boiler","location":"Lower Bowl Seating","label":"Mechanical","scope":"Hot Water","grade":"Low","grade_type":"Priority","base":405000,"total":615572.6193360597,"sheet":"Costs","row":125,"base_cell":"P125","schedule_sheet":"Cap Ex-20 Years","schedule_row":126,"total_cell":"AE126","first_year":2038,"frequency":25,"cost_tab_first_year":2038,"cost_tab_frequency":25,"schedule_base":405000,"schedule_base_formula":"=Costs!P125","cells":[{"cell":"J125","label":"Area / length","value":null,"formula":null},{"cell":"K125","label":"Units","value":2,"formula":null},{"cell":"L125","label":"Cost per area / length","value":null,"formula":null},{"cell":"M125","label":"Cost per unit","value":150000,"formula":null},{"cell":"N125","label":"Direct total","value":300000,"formula":"=(M125*K125)+(L125*J125)"},{"cell":"O125","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P125","label":"Loaded total","value":405000,"formula":"=(1+O125)*N125"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K126","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G126<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G126,$I126)=0,TRUE,FALSE),$J126*K$2,0)"},{"year":2026,"value":0,"cell":"L126","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G126<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G126,$I126)=0,TRUE,FALSE),$J126*L$2,0)"},{"year":2027,"value":0,"cell":"M126","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G126<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G126,$I126)=0,TRUE,FALSE),$J126*M$2,0)"},{"year":2028,"value":0,"cell":"N126","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G126<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G126,$I126)=0,TRUE,FALSE),$J126*N$2,0)"},{"year":2029,"value":0,"cell":"O126","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G126<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G126,$I126)=0,TRUE,FALSE),$J126*O$2,0)"},{"year":2030,"value":0,"cell":"P126","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G126<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G126,$I126)=0,TRUE,FALSE),$J126*P$2,0)"},{"year":2031,"value":0,"cell":"Q126","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G126<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G126,$I126)=0,TRUE,FALSE),$J126*Q$2,0)"},{"year":2032,"value":0,"cell":"R126","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G126<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G126,$I126)=0,TRUE,FALSE),$J126*R$2,0)"},{"year":2033,"value":0,"cell":"S126","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G126<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G126,$I126)=0,TRUE,FALSE),$J126*S$2,0)"},{"year":2034,"value":0,"cell":"T126","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G126<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G126,$I126)=0,TRUE,FALSE),$J126*T$2,0)"},{"year":2035,"value":0,"cell":"U126","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G126<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G126,$I126)=0,TRUE,FALSE),$J126*U$2,0)"},{"year":2036,"value":0,"cell":"V126","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G126<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G126,$I126)=0,TRUE,FALSE),$J126*V$2,0)"},{"year":2037,"value":0,"cell":"W126","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G126<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G126,$I126)=0,TRUE,FALSE),$J126*W$2,0)"},{"year":2038,"value":615572.6193360597,"cell":"X126","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G126<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G126,$I126)=0,TRUE,FALSE),$J126*X$2,0)"},{"year":2039,"value":0,"cell":"Y126","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G126<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G126,$I126)=0,TRUE,FALSE),$J126*Y$2,0)"},{"year":2040,"value":0,"cell":"Z126","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G126<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G126,$I126)=0,TRUE,FALSE),$J126*Z$2,0)"},{"year":2041,"value":0,"cell":"AA126","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G126<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G126,$I126)=0,TRUE,FALSE),$J126*AA$2,0)"},{"year":2042,"value":0,"cell":"AB126","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G126<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G126,$I126)=0,TRUE,FALSE),$J126*AB$2,0)"},{"year":2043,"value":0,"cell":"AC126","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G126<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G126,$I126)=0,TRUE,FALSE),$J126*AC$2,0)"},{"year":2044,"value":0,"cell":"AD126","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G126<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G126,$I126)=0,TRUE,FALSE),$J126*AD$2,0)"}],"issues":[],"report":{"page":61,"specific":true,"explanation":"The report recommends continuing boiler maintenance, anticipates replacement in 12–14 years, and recommends earlier replacement of original hot-water pumps. Read the equipment-specific schedule alongside this system recommendation."}},{"id":"costs-126","category":"mep","group":"MEP & Fire Protection","item":"2,400 MBh Forced Draft Water Tube Boiler","location":"Lower Bowl Seating","label":"Mechanical","scope":"Hot Water","grade":"Low","grade_type":"Priority","base":162000,"total":232094.49310436784,"sheet":"Costs","row":126,"base_cell":"P126","schedule_sheet":"Cap Ex-20 Years","schedule_row":127,"total_cell":"AE127","first_year":2036,"frequency":25,"cost_tab_first_year":2036,"cost_tab_frequency":25,"schedule_base":162000,"schedule_base_formula":"=Costs!P126","cells":[{"cell":"J126","label":"Area / length","value":null,"formula":null},{"cell":"K126","label":"Units","value":1,"formula":null},{"cell":"L126","label":"Cost per area / length","value":null,"formula":null},{"cell":"M126","label":"Cost per unit","value":120000,"formula":null},{"cell":"N126","label":"Direct total","value":120000,"formula":"=(M126*K126)+(L126*J126)"},{"cell":"O126","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P126","label":"Loaded total","value":162000,"formula":"=(1+O126)*N126"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K127","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G127<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G127,$I127)=0,TRUE,FALSE),$J127*K$2,0)"},{"year":2026,"value":0,"cell":"L127","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G127<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G127,$I127)=0,TRUE,FALSE),$J127*L$2,0)"},{"year":2027,"value":0,"cell":"M127","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G127<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G127,$I127)=0,TRUE,FALSE),$J127*M$2,0)"},{"year":2028,"value":0,"cell":"N127","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G127<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G127,$I127)=0,TRUE,FALSE),$J127*N$2,0)"},{"year":2029,"value":0,"cell":"O127","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G127<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G127,$I127)=0,TRUE,FALSE),$J127*O$2,0)"},{"year":2030,"value":0,"cell":"P127","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G127<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G127,$I127)=0,TRUE,FALSE),$J127*P$2,0)"},{"year":2031,"value":0,"cell":"Q127","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G127<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G127,$I127)=0,TRUE,FALSE),$J127*Q$2,0)"},{"year":2032,"value":0,"cell":"R127","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G127<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G127,$I127)=0,TRUE,FALSE),$J127*R$2,0)"},{"year":2033,"value":0,"cell":"S127","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G127<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G127,$I127)=0,TRUE,FALSE),$J127*S$2,0)"},{"year":2034,"value":0,"cell":"T127","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G127<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G127,$I127)=0,TRUE,FALSE),$J127*T$2,0)"},{"year":2035,"value":0,"cell":"U127","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G127<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G127,$I127)=0,TRUE,FALSE),$J127*U$2,0)"},{"year":2036,"value":232094.49310436784,"cell":"V127","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G127<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G127,$I127)=0,TRUE,FALSE),$J127*V$2,0)"},{"year":2037,"value":0,"cell":"W127","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G127<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G127,$I127)=0,TRUE,FALSE),$J127*W$2,0)"},{"year":2038,"value":0,"cell":"X127","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G127<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G127,$I127)=0,TRUE,FALSE),$J127*X$2,0)"},{"year":2039,"value":0,"cell":"Y127","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G127<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G127,$I127)=0,TRUE,FALSE),$J127*Y$2,0)"},{"year":2040,"value":0,"cell":"Z127","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G127<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G127,$I127)=0,TRUE,FALSE),$J127*Z$2,0)"},{"year":2041,"value":0,"cell":"AA127","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G127<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G127,$I127)=0,TRUE,FALSE),$J127*AA$2,0)"},{"year":2042,"value":0,"cell":"AB127","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G127<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G127,$I127)=0,TRUE,FALSE),$J127*AB$2,0)"},{"year":2043,"value":0,"cell":"AC127","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G127<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G127,$I127)=0,TRUE,FALSE),$J127*AC$2,0)"},{"year":2044,"value":0,"cell":"AD127","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G127<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G127,$I127)=0,TRUE,FALSE),$J127*AD$2,0)"}],"issues":[],"report":{"page":61,"specific":true,"explanation":"The report recommends continuing boiler maintenance, anticipates replacement in 12–14 years, and recommends earlier replacement of original hot-water pumps. Read the equipment-specific schedule alongside this system recommendation."}},{"id":"costs-127","category":"mep","group":"MEP & Fire Protection","item":"10 HP Armstrong 4300 Vertical In-Line Pump (P HW)","location":"Lower Bowl Seating","label":"Mechanical","scope":"Hot Water","grade":"Medium","grade_type":"Priority","base":121500.00000000001,"total":141535.54662952502,"sheet":"Costs","row":127,"base_cell":"P127","schedule_sheet":"Cap Ex-20 Years","schedule_row":128,"total_cell":"AE128","first_year":2029,"frequency":20,"cost_tab_first_year":2029,"cost_tab_frequency":20,"schedule_base":121500.00000000001,"schedule_base_formula":"=Costs!P127","cells":[{"cell":"J127","label":"Area / length","value":null,"formula":null},{"cell":"K127","label":"Units","value":2,"formula":null},{"cell":"L127","label":"Cost per area / length","value":null,"formula":null},{"cell":"M127","label":"Cost per unit","value":45000,"formula":null},{"cell":"N127","label":"Direct total","value":90000,"formula":"=(M127*K127)+(L127*J127)"},{"cell":"O127","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P127","label":"Loaded total","value":121500.00000000001,"formula":"=(1+O127)*N127"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K128","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G128<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G128,$I128)=0,TRUE,FALSE),$J128*K$2,0)"},{"year":2026,"value":0,"cell":"L128","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G128<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G128,$I128)=0,TRUE,FALSE),$J128*L$2,0)"},{"year":2027,"value":0,"cell":"M128","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G128<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G128,$I128)=0,TRUE,FALSE),$J128*M$2,0)"},{"year":2028,"value":0,"cell":"N128","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G128<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G128,$I128)=0,TRUE,FALSE),$J128*N$2,0)"},{"year":2029,"value":141535.54662952502,"cell":"O128","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G128<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G128,$I128)=0,TRUE,FALSE),$J128*O$2,0)"},{"year":2030,"value":0,"cell":"P128","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G128<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G128,$I128)=0,TRUE,FALSE),$J128*P$2,0)"},{"year":2031,"value":0,"cell":"Q128","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G128<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G128,$I128)=0,TRUE,FALSE),$J128*Q$2,0)"},{"year":2032,"value":0,"cell":"R128","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G128<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G128,$I128)=0,TRUE,FALSE),$J128*R$2,0)"},{"year":2033,"value":0,"cell":"S128","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G128<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G128,$I128)=0,TRUE,FALSE),$J128*S$2,0)"},{"year":2034,"value":0,"cell":"T128","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G128<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G128,$I128)=0,TRUE,FALSE),$J128*T$2,0)"},{"year":2035,"value":0,"cell":"U128","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G128<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G128,$I128)=0,TRUE,FALSE),$J128*U$2,0)"},{"year":2036,"value":0,"cell":"V128","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G128<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G128,$I128)=0,TRUE,FALSE),$J128*V$2,0)"},{"year":2037,"value":0,"cell":"W128","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G128<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G128,$I128)=0,TRUE,FALSE),$J128*W$2,0)"},{"year":2038,"value":0,"cell":"X128","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G128<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G128,$I128)=0,TRUE,FALSE),$J128*X$2,0)"},{"year":2039,"value":0,"cell":"Y128","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G128<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G128,$I128)=0,TRUE,FALSE),$J128*Y$2,0)"},{"year":2040,"value":0,"cell":"Z128","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G128<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G128,$I128)=0,TRUE,FALSE),$J128*Z$2,0)"},{"year":2041,"value":0,"cell":"AA128","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G128<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G128,$I128)=0,TRUE,FALSE),$J128*AA$2,0)"},{"year":2042,"value":0,"cell":"AB128","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G128<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G128,$I128)=0,TRUE,FALSE),$J128*AB$2,0)"},{"year":2043,"value":0,"cell":"AC128","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G128<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G128,$I128)=0,TRUE,FALSE),$J128*AC$2,0)"},{"year":2044,"value":0,"cell":"AD128","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G128<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G128,$I128)=0,TRUE,FALSE),$J128*AD$2,0)"}],"issues":[],"report":{"page":61,"specific":true,"explanation":"The report recommends continuing boiler maintenance, anticipates replacement in 12–14 years, and recommends earlier replacement of original hot-water pumps. Read the equipment-specific schedule alongside this system recommendation."}},{"id":"costs-128","category":"mep","group":"MEP & Fire Protection","item":"5 HP Armstrong 4300 Vertical In-Line Pump (P HW)","location":"Lower Bowl Seating","label":"Mechanical","scope":"Hot Water","grade":"Medium","grade_type":"Priority","base":54000,"total":62904.687390900006,"sheet":"Costs","row":128,"base_cell":"P128","schedule_sheet":"Cap Ex-20 Years","schedule_row":129,"total_cell":"AE129","first_year":2029,"frequency":20,"cost_tab_first_year":2029,"cost_tab_frequency":20,"schedule_base":54000,"schedule_base_formula":"=Costs!P128","cells":[{"cell":"J128","label":"Area / length","value":null,"formula":null},{"cell":"K128","label":"Units","value":1,"formula":null},{"cell":"L128","label":"Cost per area / length","value":null,"formula":null},{"cell":"M128","label":"Cost per unit","value":40000,"formula":null},{"cell":"N128","label":"Direct total","value":40000,"formula":"=(M128*K128)+(L128*J128)"},{"cell":"O128","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P128","label":"Loaded total","value":54000,"formula":"=(1+O128)*N128"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K129","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G129<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G129,$I129)=0,TRUE,FALSE),$J129*K$2,0)"},{"year":2026,"value":0,"cell":"L129","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G129<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G129,$I129)=0,TRUE,FALSE),$J129*L$2,0)"},{"year":2027,"value":0,"cell":"M129","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G129<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G129,$I129)=0,TRUE,FALSE),$J129*M$2,0)"},{"year":2028,"value":0,"cell":"N129","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G129<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G129,$I129)=0,TRUE,FALSE),$J129*N$2,0)"},{"year":2029,"value":62904.687390900006,"cell":"O129","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G129<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G129,$I129)=0,TRUE,FALSE),$J129*O$2,0)"},{"year":2030,"value":0,"cell":"P129","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G129<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G129,$I129)=0,TRUE,FALSE),$J129*P$2,0)"},{"year":2031,"value":0,"cell":"Q129","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G129<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G129,$I129)=0,TRUE,FALSE),$J129*Q$2,0)"},{"year":2032,"value":0,"cell":"R129","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G129<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G129,$I129)=0,TRUE,FALSE),$J129*R$2,0)"},{"year":2033,"value":0,"cell":"S129","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G129<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G129,$I129)=0,TRUE,FALSE),$J129*S$2,0)"},{"year":2034,"value":0,"cell":"T129","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G129<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G129,$I129)=0,TRUE,FALSE),$J129*T$2,0)"},{"year":2035,"value":0,"cell":"U129","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G129<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G129,$I129)=0,TRUE,FALSE),$J129*U$2,0)"},{"year":2036,"value":0,"cell":"V129","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G129<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G129,$I129)=0,TRUE,FALSE),$J129*V$2,0)"},{"year":2037,"value":0,"cell":"W129","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G129<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G129,$I129)=0,TRUE,FALSE),$J129*W$2,0)"},{"year":2038,"value":0,"cell":"X129","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G129<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G129,$I129)=0,TRUE,FALSE),$J129*X$2,0)"},{"year":2039,"value":0,"cell":"Y129","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G129<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G129,$I129)=0,TRUE,FALSE),$J129*Y$2,0)"},{"year":2040,"value":0,"cell":"Z129","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G129<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G129,$I129)=0,TRUE,FALSE),$J129*Z$2,0)"},{"year":2041,"value":0,"cell":"AA129","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G129<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G129,$I129)=0,TRUE,FALSE),$J129*AA$2,0)"},{"year":2042,"value":0,"cell":"AB129","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G129<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G129,$I129)=0,TRUE,FALSE),$J129*AB$2,0)"},{"year":2043,"value":0,"cell":"AC129","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G129<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G129,$I129)=0,TRUE,FALSE),$J129*AC$2,0)"},{"year":2044,"value":0,"cell":"AD129","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G129<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G129,$I129)=0,TRUE,FALSE),$J129*AD$2,0)"}],"issues":[],"report":{"page":61,"specific":true,"explanation":"The report recommends continuing boiler maintenance, anticipates replacement in 12–14 years, and recommends earlier replacement of original hot-water pumps. Read the equipment-specific schedule alongside this system recommendation."}},{"id":"costs-129","category":"mep","group":"MEP & Fire Protection","item":"30 HP Armstrong 4300 Vertical In-Line Pump (S HW)","location":"Lower Bowl Seating","label":"Mechanical","scope":"Hot Water","grade":"Medium","grade_type":"Priority","base":148500,"total":172987.89032497501,"sheet":"Costs","row":129,"base_cell":"P129","schedule_sheet":"Cap Ex-20 Years","schedule_row":130,"total_cell":"AE130","first_year":2029,"frequency":20,"cost_tab_first_year":2029,"cost_tab_frequency":20,"schedule_base":148500,"schedule_base_formula":"=Costs!P129","cells":[{"cell":"J129","label":"Area / length","value":null,"formula":null},{"cell":"K129","label":"Units","value":2,"formula":null},{"cell":"L129","label":"Cost per area / length","value":null,"formula":null},{"cell":"M129","label":"Cost per unit","value":55000,"formula":null},{"cell":"N129","label":"Direct total","value":110000,"formula":"=(M129*K129)+(L129*J129)"},{"cell":"O129","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P129","label":"Loaded total","value":148500,"formula":"=(1+O129)*N129"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K130","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G130<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G130,$I130)=0,TRUE,FALSE),$J130*K$2,0)"},{"year":2026,"value":0,"cell":"L130","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G130<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G130,$I130)=0,TRUE,FALSE),$J130*L$2,0)"},{"year":2027,"value":0,"cell":"M130","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G130<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G130,$I130)=0,TRUE,FALSE),$J130*M$2,0)"},{"year":2028,"value":0,"cell":"N130","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G130<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G130,$I130)=0,TRUE,FALSE),$J130*N$2,0)"},{"year":2029,"value":172987.89032497501,"cell":"O130","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G130<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G130,$I130)=0,TRUE,FALSE),$J130*O$2,0)"},{"year":2030,"value":0,"cell":"P130","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G130<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G130,$I130)=0,TRUE,FALSE),$J130*P$2,0)"},{"year":2031,"value":0,"cell":"Q130","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G130<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G130,$I130)=0,TRUE,FALSE),$J130*Q$2,0)"},{"year":2032,"value":0,"cell":"R130","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G130<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G130,$I130)=0,TRUE,FALSE),$J130*R$2,0)"},{"year":2033,"value":0,"cell":"S130","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G130<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G130,$I130)=0,TRUE,FALSE),$J130*S$2,0)"},{"year":2034,"value":0,"cell":"T130","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G130<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G130,$I130)=0,TRUE,FALSE),$J130*T$2,0)"},{"year":2035,"value":0,"cell":"U130","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G130<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G130,$I130)=0,TRUE,FALSE),$J130*U$2,0)"},{"year":2036,"value":0,"cell":"V130","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G130<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G130,$I130)=0,TRUE,FALSE),$J130*V$2,0)"},{"year":2037,"value":0,"cell":"W130","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G130<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G130,$I130)=0,TRUE,FALSE),$J130*W$2,0)"},{"year":2038,"value":0,"cell":"X130","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G130<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G130,$I130)=0,TRUE,FALSE),$J130*X$2,0)"},{"year":2039,"value":0,"cell":"Y130","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G130<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G130,$I130)=0,TRUE,FALSE),$J130*Y$2,0)"},{"year":2040,"value":0,"cell":"Z130","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G130<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G130,$I130)=0,TRUE,FALSE),$J130*Z$2,0)"},{"year":2041,"value":0,"cell":"AA130","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G130<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G130,$I130)=0,TRUE,FALSE),$J130*AA$2,0)"},{"year":2042,"value":0,"cell":"AB130","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G130<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G130,$I130)=0,TRUE,FALSE),$J130*AB$2,0)"},{"year":2043,"value":0,"cell":"AC130","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G130<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G130,$I130)=0,TRUE,FALSE),$J130*AC$2,0)"},{"year":2044,"value":0,"cell":"AD130","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G130<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G130,$I130)=0,TRUE,FALSE),$J130*AD$2,0)"}],"issues":[],"report":{"page":61,"specific":true,"explanation":"The report recommends continuing boiler maintenance, anticipates replacement in 12–14 years, and recommends earlier replacement of original hot-water pumps. Read the equipment-specific schedule alongside this system recommendation."}},{"id":"costs-130","category":"mep","group":"MEP & Fire Protection","item":"Secondary Hot Water Pump 30 HP VFD - ABB","location":"Lower Bowl Seating","label":"Mechanical","scope":"Hot Water","grade":"Low","grade_type":"Priority","base":28350.000000000004,"total":43090.083353524176,"sheet":"Costs","row":130,"base_cell":"P130","schedule_sheet":"Cap Ex-20 Years","schedule_row":131,"total_cell":"AE131","first_year":2038,"frequency":18,"cost_tab_first_year":2038,"cost_tab_frequency":18,"schedule_base":28350.000000000004,"schedule_base_formula":"=Costs!P130","cells":[{"cell":"J130","label":"Area / length","value":null,"formula":null},{"cell":"K130","label":"Units","value":2,"formula":null},{"cell":"L130","label":"Cost per area / length","value":null,"formula":null},{"cell":"M130","label":"Cost per unit","value":10500,"formula":null},{"cell":"N130","label":"Direct total","value":21000,"formula":"=(M130*K130)+(L130*J130)"},{"cell":"O130","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P130","label":"Loaded total","value":28350.000000000004,"formula":"=(1+O130)*N130"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K131","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G131<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G131,$I131)=0,TRUE,FALSE),$J131*K$2,0)"},{"year":2026,"value":0,"cell":"L131","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G131<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G131,$I131)=0,TRUE,FALSE),$J131*L$2,0)"},{"year":2027,"value":0,"cell":"M131","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G131<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G131,$I131)=0,TRUE,FALSE),$J131*M$2,0)"},{"year":2028,"value":0,"cell":"N131","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G131<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G131,$I131)=0,TRUE,FALSE),$J131*N$2,0)"},{"year":2029,"value":0,"cell":"O131","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G131<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G131,$I131)=0,TRUE,FALSE),$J131*O$2,0)"},{"year":2030,"value":0,"cell":"P131","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G131<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G131,$I131)=0,TRUE,FALSE),$J131*P$2,0)"},{"year":2031,"value":0,"cell":"Q131","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G131<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G131,$I131)=0,TRUE,FALSE),$J131*Q$2,0)"},{"year":2032,"value":0,"cell":"R131","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G131<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G131,$I131)=0,TRUE,FALSE),$J131*R$2,0)"},{"year":2033,"value":0,"cell":"S131","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G131<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G131,$I131)=0,TRUE,FALSE),$J131*S$2,0)"},{"year":2034,"value":0,"cell":"T131","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G131<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G131,$I131)=0,TRUE,FALSE),$J131*T$2,0)"},{"year":2035,"value":0,"cell":"U131","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G131<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G131,$I131)=0,TRUE,FALSE),$J131*U$2,0)"},{"year":2036,"value":0,"cell":"V131","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G131<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G131,$I131)=0,TRUE,FALSE),$J131*V$2,0)"},{"year":2037,"value":0,"cell":"W131","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G131<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G131,$I131)=0,TRUE,FALSE),$J131*W$2,0)"},{"year":2038,"value":43090.083353524176,"cell":"X131","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G131<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G131,$I131)=0,TRUE,FALSE),$J131*X$2,0)"},{"year":2039,"value":0,"cell":"Y131","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G131<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G131,$I131)=0,TRUE,FALSE),$J131*Y$2,0)"},{"year":2040,"value":0,"cell":"Z131","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G131<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G131,$I131)=0,TRUE,FALSE),$J131*Z$2,0)"},{"year":2041,"value":0,"cell":"AA131","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G131<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G131,$I131)=0,TRUE,FALSE),$J131*AA$2,0)"},{"year":2042,"value":0,"cell":"AB131","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G131<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G131,$I131)=0,TRUE,FALSE),$J131*AB$2,0)"},{"year":2043,"value":0,"cell":"AC131","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G131<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G131,$I131)=0,TRUE,FALSE),$J131*AC$2,0)"},{"year":2044,"value":0,"cell":"AD131","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G131<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G131,$I131)=0,TRUE,FALSE),$J131*AD$2,0)"}],"issues":[],"report":{"page":61,"specific":true,"explanation":"The report recommends continuing boiler maintenance, anticipates replacement in 12–14 years, and recommends earlier replacement of original hot-water pumps. Read the equipment-specific schedule alongside this system recommendation."}},{"id":"costs-131","category":"mep","group":"MEP & Fire Protection","item":"Bowl Air Handling Unit - Carrier - 47,000 CFM ","location":"Upper Bowl Seating","label":"Mechanical","scope":"Air Distribution","grade":"High","grade_type":"Priority","base":6091200,"total":6688329.472800001,"sheet":"Costs","row":131,"base_cell":"P131","schedule_sheet":"Cap Ex-20 Years","schedule_row":132,"total_cell":"AE132","first_year":2027,"frequency":20,"cost_tab_first_year":2027,"cost_tab_frequency":20,"schedule_base":6091200,"schedule_base_formula":"=Costs!P131","cells":[{"cell":"J131","label":"Area / length","value":null,"formula":null},{"cell":"K131","label":"Units","value":8,"formula":null},{"cell":"L131","label":"Cost per area / length","value":null,"formula":null},{"cell":"M131","label":"Cost per unit","value":564000,"formula":null},{"cell":"N131","label":"Direct total","value":4512000,"formula":"=(M131*K131)+(L131*J131)"},{"cell":"O131","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P131","label":"Loaded total","value":6091200,"formula":"=(1+O131)*N131"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K132","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G132<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G132,$I132)=0,TRUE,FALSE),$J132*K$2,0)"},{"year":2026,"value":0,"cell":"L132","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G132<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G132,$I132)=0,TRUE,FALSE),$J132*L$2,0)"},{"year":2027,"value":6688329.472800001,"cell":"M132","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G132<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G132,$I132)=0,TRUE,FALSE),$J132*M$2,0)"},{"year":2028,"value":0,"cell":"N132","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G132<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G132,$I132)=0,TRUE,FALSE),$J132*N$2,0)"},{"year":2029,"value":0,"cell":"O132","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G132<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G132,$I132)=0,TRUE,FALSE),$J132*O$2,0)"},{"year":2030,"value":0,"cell":"P132","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G132<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G132,$I132)=0,TRUE,FALSE),$J132*P$2,0)"},{"year":2031,"value":0,"cell":"Q132","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G132<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G132,$I132)=0,TRUE,FALSE),$J132*Q$2,0)"},{"year":2032,"value":0,"cell":"R132","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G132<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G132,$I132)=0,TRUE,FALSE),$J132*R$2,0)"},{"year":2033,"value":0,"cell":"S132","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G132<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G132,$I132)=0,TRUE,FALSE),$J132*S$2,0)"},{"year":2034,"value":0,"cell":"T132","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G132<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G132,$I132)=0,TRUE,FALSE),$J132*T$2,0)"},{"year":2035,"value":0,"cell":"U132","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G132<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G132,$I132)=0,TRUE,FALSE),$J132*U$2,0)"},{"year":2036,"value":0,"cell":"V132","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G132<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G132,$I132)=0,TRUE,FALSE),$J132*V$2,0)"},{"year":2037,"value":0,"cell":"W132","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G132<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G132,$I132)=0,TRUE,FALSE),$J132*W$2,0)"},{"year":2038,"value":0,"cell":"X132","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G132<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G132,$I132)=0,TRUE,FALSE),$J132*X$2,0)"},{"year":2039,"value":0,"cell":"Y132","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G132<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G132,$I132)=0,TRUE,FALSE),$J132*Y$2,0)"},{"year":2040,"value":0,"cell":"Z132","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G132<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G132,$I132)=0,TRUE,FALSE),$J132*Z$2,0)"},{"year":2041,"value":0,"cell":"AA132","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G132<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G132,$I132)=0,TRUE,FALSE),$J132*AA$2,0)"},{"year":2042,"value":0,"cell":"AB132","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G132<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G132,$I132)=0,TRUE,FALSE),$J132*AB$2,0)"},{"year":2043,"value":0,"cell":"AC132","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G132<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G132,$I132)=0,TRUE,FALSE),$J132*AC$2,0)"},{"year":2044,"value":0,"cell":"AD132","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G132<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G132,$I132)=0,TRUE,FALSE),$J132*AD$2,0)"}],"issues":[],"report":{"page":6,"specific":true,"explanation":"The report describes maintained but aging air-handling units and recommends beginning replacement within five years."}},{"id":"costs-132","category":"mep","group":"MEP & Fire Protection","item":"Support Air Handling Units - Carrier - Avg 16,000 CFM","location":"","label":"Mechanical","scope":"Air Distribution","grade":"High","grade_type":"Priority","base":1370250,"total":1549714.9927612501,"sheet":"Costs","row":132,"base_cell":"P132","schedule_sheet":"Cap Ex-20 Years","schedule_row":133,"total_cell":"AE133","first_year":2028,"frequency":22,"cost_tab_first_year":2028,"cost_tab_frequency":22,"schedule_base":1370250,"schedule_base_formula":"=Costs!P132","cells":[{"cell":"J132","label":"Area / length","value":null,"formula":null},{"cell":"K132","label":"Units","value":14,"formula":null},{"cell":"L132","label":"Cost per area / length","value":null,"formula":null},{"cell":"M132","label":"Cost per unit","value":72500,"formula":null},{"cell":"N132","label":"Direct total","value":1015000,"formula":"=(M132*K132)+(L132*J132)"},{"cell":"O132","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P132","label":"Loaded total","value":1370250,"formula":"=(1+O132)*N132"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K133","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G133<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G133,$I133)=0,TRUE,FALSE),$J133*K$2,0)"},{"year":2026,"value":0,"cell":"L133","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G133<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G133,$I133)=0,TRUE,FALSE),$J133*L$2,0)"},{"year":2027,"value":0,"cell":"M133","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G133<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G133,$I133)=0,TRUE,FALSE),$J133*M$2,0)"},{"year":2028,"value":1549714.9927612501,"cell":"N133","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G133<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G133,$I133)=0,TRUE,FALSE),$J133*N$2,0)"},{"year":2029,"value":0,"cell":"O133","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G133<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G133,$I133)=0,TRUE,FALSE),$J133*O$2,0)"},{"year":2030,"value":0,"cell":"P133","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G133<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G133,$I133)=0,TRUE,FALSE),$J133*P$2,0)"},{"year":2031,"value":0,"cell":"Q133","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G133<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G133,$I133)=0,TRUE,FALSE),$J133*Q$2,0)"},{"year":2032,"value":0,"cell":"R133","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G133<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G133,$I133)=0,TRUE,FALSE),$J133*R$2,0)"},{"year":2033,"value":0,"cell":"S133","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G133<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G133,$I133)=0,TRUE,FALSE),$J133*S$2,0)"},{"year":2034,"value":0,"cell":"T133","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G133<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G133,$I133)=0,TRUE,FALSE),$J133*T$2,0)"},{"year":2035,"value":0,"cell":"U133","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G133<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G133,$I133)=0,TRUE,FALSE),$J133*U$2,0)"},{"year":2036,"value":0,"cell":"V133","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G133<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G133,$I133)=0,TRUE,FALSE),$J133*V$2,0)"},{"year":2037,"value":0,"cell":"W133","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G133<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G133,$I133)=0,TRUE,FALSE),$J133*W$2,0)"},{"year":2038,"value":0,"cell":"X133","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G133<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G133,$I133)=0,TRUE,FALSE),$J133*X$2,0)"},{"year":2039,"value":0,"cell":"Y133","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G133<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G133,$I133)=0,TRUE,FALSE),$J133*Y$2,0)"},{"year":2040,"value":0,"cell":"Z133","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G133<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G133,$I133)=0,TRUE,FALSE),$J133*Z$2,0)"},{"year":2041,"value":0,"cell":"AA133","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G133<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G133,$I133)=0,TRUE,FALSE),$J133*AA$2,0)"},{"year":2042,"value":0,"cell":"AB133","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G133<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G133,$I133)=0,TRUE,FALSE),$J133*AB$2,0)"},{"year":2043,"value":0,"cell":"AC133","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G133<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G133,$I133)=0,TRUE,FALSE),$J133*AC$2,0)"},{"year":2044,"value":0,"cell":"AD133","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G133<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G133,$I133)=0,TRUE,FALSE),$J133*AD$2,0)"}],"issues":[],"report":{"page":61,"specific":true,"explanation":"The report recommends starting support-air-handler replacement in four to seven years while maintaining the existing coils, and discusses reducing future energy costs."}},{"id":"costs-133","category":"mep","group":"MEP & Fire Protection","item":"Water Source Heat Pump - Avg 1,300 CFM","location":"","label":"Mechanical","scope":"Air Distribution","grade":"Medium","grade_type":"Priority","base":2106000,"total":2453282.8082451,"sheet":"Costs","row":133,"base_cell":"P133","schedule_sheet":"Cap Ex-20 Years","schedule_row":134,"total_cell":"AE134","first_year":2029,"frequency":18,"cost_tab_first_year":2029,"cost_tab_frequency":18,"schedule_base":2106000,"schedule_base_formula":"=Costs!P133","cells":[{"cell":"J133","label":"Area / length","value":null,"formula":null},{"cell":"K133","label":"Units","value":130,"formula":null},{"cell":"L133","label":"Cost per area / length","value":null,"formula":null},{"cell":"M133","label":"Cost per unit","value":12000,"formula":null},{"cell":"N133","label":"Direct total","value":1560000,"formula":"=(M133*K133)+(L133*J133)"},{"cell":"O133","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P133","label":"Loaded total","value":2106000,"formula":"=(1+O133)*N133"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K134","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G134<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G134,$I134)=0,TRUE,FALSE),$J134*K$2,0)"},{"year":2026,"value":0,"cell":"L134","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G134<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G134,$I134)=0,TRUE,FALSE),$J134*L$2,0)"},{"year":2027,"value":0,"cell":"M134","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G134<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G134,$I134)=0,TRUE,FALSE),$J134*M$2,0)"},{"year":2028,"value":0,"cell":"N134","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G134<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G134,$I134)=0,TRUE,FALSE),$J134*N$2,0)"},{"year":2029,"value":2453282.8082451,"cell":"O134","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G134<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G134,$I134)=0,TRUE,FALSE),$J134*O$2,0)"},{"year":2030,"value":0,"cell":"P134","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G134<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G134,$I134)=0,TRUE,FALSE),$J134*P$2,0)"},{"year":2031,"value":0,"cell":"Q134","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G134<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G134,$I134)=0,TRUE,FALSE),$J134*Q$2,0)"},{"year":2032,"value":0,"cell":"R134","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G134<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G134,$I134)=0,TRUE,FALSE),$J134*R$2,0)"},{"year":2033,"value":0,"cell":"S134","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G134<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G134,$I134)=0,TRUE,FALSE),$J134*S$2,0)"},{"year":2034,"value":0,"cell":"T134","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G134<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G134,$I134)=0,TRUE,FALSE),$J134*T$2,0)"},{"year":2035,"value":0,"cell":"U134","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G134<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G134,$I134)=0,TRUE,FALSE),$J134*U$2,0)"},{"year":2036,"value":0,"cell":"V134","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G134<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G134,$I134)=0,TRUE,FALSE),$J134*V$2,0)"},{"year":2037,"value":0,"cell":"W134","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G134<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G134,$I134)=0,TRUE,FALSE),$J134*W$2,0)"},{"year":2038,"value":0,"cell":"X134","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G134<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G134,$I134)=0,TRUE,FALSE),$J134*X$2,0)"},{"year":2039,"value":0,"cell":"Y134","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G134<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G134,$I134)=0,TRUE,FALSE),$J134*Y$2,0)"},{"year":2040,"value":0,"cell":"Z134","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G134<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G134,$I134)=0,TRUE,FALSE),$J134*Z$2,0)"},{"year":2041,"value":0,"cell":"AA134","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G134<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G134,$I134)=0,TRUE,FALSE),$J134*AA$2,0)"},{"year":2042,"value":0,"cell":"AB134","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G134<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G134,$I134)=0,TRUE,FALSE),$J134*AB$2,0)"},{"year":2043,"value":0,"cell":"AC134","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G134<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G134,$I134)=0,TRUE,FALSE),$J134*AC$2,0)"},{"year":2044,"value":0,"cell":"AD134","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G134<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G134,$I134)=0,TRUE,FALSE),$J134*AD$2,0)"}],"issues":[],"report":{"page":62,"specific":true,"explanation":"The report recommends replacing older heat pumps first, starting in five years, prioritizing age and demonstrated mechanical issues."}},{"id":"costs-134","category":"mep","group":"MEP & Fire Protection","item":"Exhaust Fans - General - Avg 10,420 CFM","location":"","label":"Mechanical","scope":"Air Distribution","grade":"Medium","grade_type":"Priority","base":230850.00000000003,"total":285294.61669659993,"sheet":"Costs","row":134,"base_cell":"P134","schedule_sheet":"Cap Ex-20 Years","schedule_row":135,"total_cell":"AE135","first_year":2031,"frequency":25,"cost_tab_first_year":2031,"cost_tab_frequency":25,"schedule_base":230850.00000000003,"schedule_base_formula":"=Costs!P134","cells":[{"cell":"J134","label":"Area / length","value":null,"formula":null},{"cell":"K134","label":"Units","value":19,"formula":null},{"cell":"L134","label":"Cost per area / length","value":null,"formula":null},{"cell":"M134","label":"Cost per unit","value":9000,"formula":null},{"cell":"N134","label":"Direct total","value":171000,"formula":"=(M134*K134)+(L134*J134)"},{"cell":"O134","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P134","label":"Loaded total","value":230850.00000000003,"formula":"=(1+O134)*N134"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K135","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G135<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G135,$I135)=0,TRUE,FALSE),$J135*K$2,0)"},{"year":2026,"value":0,"cell":"L135","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G135<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G135,$I135)=0,TRUE,FALSE),$J135*L$2,0)"},{"year":2027,"value":0,"cell":"M135","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G135<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G135,$I135)=0,TRUE,FALSE),$J135*M$2,0)"},{"year":2028,"value":0,"cell":"N135","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G135<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G135,$I135)=0,TRUE,FALSE),$J135*N$2,0)"},{"year":2029,"value":0,"cell":"O135","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G135<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G135,$I135)=0,TRUE,FALSE),$J135*O$2,0)"},{"year":2030,"value":0,"cell":"P135","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G135<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G135,$I135)=0,TRUE,FALSE),$J135*P$2,0)"},{"year":2031,"value":285294.61669659993,"cell":"Q135","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G135<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G135,$I135)=0,TRUE,FALSE),$J135*Q$2,0)"},{"year":2032,"value":0,"cell":"R135","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G135<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G135,$I135)=0,TRUE,FALSE),$J135*R$2,0)"},{"year":2033,"value":0,"cell":"S135","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G135<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G135,$I135)=0,TRUE,FALSE),$J135*S$2,0)"},{"year":2034,"value":0,"cell":"T135","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G135<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G135,$I135)=0,TRUE,FALSE),$J135*T$2,0)"},{"year":2035,"value":0,"cell":"U135","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G135<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G135,$I135)=0,TRUE,FALSE),$J135*U$2,0)"},{"year":2036,"value":0,"cell":"V135","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G135<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G135,$I135)=0,TRUE,FALSE),$J135*V$2,0)"},{"year":2037,"value":0,"cell":"W135","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G135<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G135,$I135)=0,TRUE,FALSE),$J135*W$2,0)"},{"year":2038,"value":0,"cell":"X135","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G135<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G135,$I135)=0,TRUE,FALSE),$J135*X$2,0)"},{"year":2039,"value":0,"cell":"Y135","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G135<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G135,$I135)=0,TRUE,FALSE),$J135*Y$2,0)"},{"year":2040,"value":0,"cell":"Z135","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G135<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G135,$I135)=0,TRUE,FALSE),$J135*Z$2,0)"},{"year":2041,"value":0,"cell":"AA135","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G135<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G135,$I135)=0,TRUE,FALSE),$J135*AA$2,0)"},{"year":2042,"value":0,"cell":"AB135","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G135<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G135,$I135)=0,TRUE,FALSE),$J135*AB$2,0)"},{"year":2043,"value":0,"cell":"AC135","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G135<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G135,$I135)=0,TRUE,FALSE),$J135*AC$2,0)"},{"year":2044,"value":0,"cell":"AD135","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G135<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G135,$I135)=0,TRUE,FALSE),$J135*AD$2,0)"}],"issues":[],"report":{"page":62,"specific":true,"explanation":"The fan recommendations call for replacement beginning in five to seven years and continued maintenance; the smoke-management system also requires routine testing. The workbook item specifies which fan type is costed."}},{"id":"costs-135","category":"mep","group":"MEP & Fire Protection","item":"Exhaust Fans - Garage - Avg 125,400 CFM","location":"","label":"Mechanical","scope":"Air Distribution","grade":"Medium","grade_type":"Priority","base":108000,"total":133471.16570601164,"sheet":"Costs","row":135,"base_cell":"P135","schedule_sheet":"Cap Ex-20 Years","schedule_row":136,"total_cell":"AE136","first_year":2031,"frequency":25,"cost_tab_first_year":2031,"cost_tab_frequency":25,"schedule_base":108000,"schedule_base_formula":"=Costs!P135","cells":[{"cell":"J135","label":"Area / length","value":null,"formula":null},{"cell":"K135","label":"Units","value":2,"formula":null},{"cell":"L135","label":"Cost per area / length","value":null,"formula":null},{"cell":"M135","label":"Cost per unit","value":40000,"formula":null},{"cell":"N135","label":"Direct total","value":80000,"formula":"=(M135*K135)+(L135*J135)"},{"cell":"O135","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P135","label":"Loaded total","value":108000,"formula":"=(1+O135)*N135"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K136","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G136<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G136,$I136)=0,TRUE,FALSE),$J136*K$2,0)"},{"year":2026,"value":0,"cell":"L136","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G136<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G136,$I136)=0,TRUE,FALSE),$J136*L$2,0)"},{"year":2027,"value":0,"cell":"M136","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G136<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G136,$I136)=0,TRUE,FALSE),$J136*M$2,0)"},{"year":2028,"value":0,"cell":"N136","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G136<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G136,$I136)=0,TRUE,FALSE),$J136*N$2,0)"},{"year":2029,"value":0,"cell":"O136","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G136<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G136,$I136)=0,TRUE,FALSE),$J136*O$2,0)"},{"year":2030,"value":0,"cell":"P136","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G136<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G136,$I136)=0,TRUE,FALSE),$J136*P$2,0)"},{"year":2031,"value":133471.16570601164,"cell":"Q136","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G136<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G136,$I136)=0,TRUE,FALSE),$J136*Q$2,0)"},{"year":2032,"value":0,"cell":"R136","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G136<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G136,$I136)=0,TRUE,FALSE),$J136*R$2,0)"},{"year":2033,"value":0,"cell":"S136","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G136<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G136,$I136)=0,TRUE,FALSE),$J136*S$2,0)"},{"year":2034,"value":0,"cell":"T136","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G136<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G136,$I136)=0,TRUE,FALSE),$J136*T$2,0)"},{"year":2035,"value":0,"cell":"U136","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G136<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G136,$I136)=0,TRUE,FALSE),$J136*U$2,0)"},{"year":2036,"value":0,"cell":"V136","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G136<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G136,$I136)=0,TRUE,FALSE),$J136*V$2,0)"},{"year":2037,"value":0,"cell":"W136","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G136<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G136,$I136)=0,TRUE,FALSE),$J136*W$2,0)"},{"year":2038,"value":0,"cell":"X136","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G136<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G136,$I136)=0,TRUE,FALSE),$J136*X$2,0)"},{"year":2039,"value":0,"cell":"Y136","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G136<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G136,$I136)=0,TRUE,FALSE),$J136*Y$2,0)"},{"year":2040,"value":0,"cell":"Z136","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G136<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G136,$I136)=0,TRUE,FALSE),$J136*Z$2,0)"},{"year":2041,"value":0,"cell":"AA136","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G136<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G136,$I136)=0,TRUE,FALSE),$J136*AA$2,0)"},{"year":2042,"value":0,"cell":"AB136","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G136<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G136,$I136)=0,TRUE,FALSE),$J136*AB$2,0)"},{"year":2043,"value":0,"cell":"AC136","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G136<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G136,$I136)=0,TRUE,FALSE),$J136*AC$2,0)"},{"year":2044,"value":0,"cell":"AD136","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G136<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G136,$I136)=0,TRUE,FALSE),$J136*AD$2,0)"}],"issues":[],"report":{"page":62,"specific":true,"explanation":"The fan recommendations call for replacement beginning in five to seven years and continued maintenance; the smoke-management system also requires routine testing. The workbook item specifies which fan type is costed."}},{"id":"costs-136","category":"mep","group":"MEP & Fire Protection","item":"Exhaust Fans - Smoke - 68,000 CFM","location":"","label":"Mechanical","scope":"Air Distribution","grade":"Medium","grade_type":"Priority","base":33750,"total":41709.73928312864,"sheet":"Costs","row":136,"base_cell":"P136","schedule_sheet":"Cap Ex-20 Years","schedule_row":137,"total_cell":"AE137","first_year":2031,"frequency":25,"cost_tab_first_year":2031,"cost_tab_frequency":25,"schedule_base":33750,"schedule_base_formula":"=Costs!P136","cells":[{"cell":"J136","label":"Area / length","value":null,"formula":null},{"cell":"K136","label":"Units","value":1,"formula":null},{"cell":"L136","label":"Cost per area / length","value":null,"formula":null},{"cell":"M136","label":"Cost per unit","value":25000,"formula":null},{"cell":"N136","label":"Direct total","value":25000,"formula":"=(M136*K136)+(L136*J136)"},{"cell":"O136","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P136","label":"Loaded total","value":33750,"formula":"=(1+O136)*N136"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K137","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G137<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G137,$I137)=0,TRUE,FALSE),$J137*K$2,0)"},{"year":2026,"value":0,"cell":"L137","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G137<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G137,$I137)=0,TRUE,FALSE),$J137*L$2,0)"},{"year":2027,"value":0,"cell":"M137","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G137<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G137,$I137)=0,TRUE,FALSE),$J137*M$2,0)"},{"year":2028,"value":0,"cell":"N137","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G137<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G137,$I137)=0,TRUE,FALSE),$J137*N$2,0)"},{"year":2029,"value":0,"cell":"O137","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G137<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G137,$I137)=0,TRUE,FALSE),$J137*O$2,0)"},{"year":2030,"value":0,"cell":"P137","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G137<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G137,$I137)=0,TRUE,FALSE),$J137*P$2,0)"},{"year":2031,"value":41709.73928312864,"cell":"Q137","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G137<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G137,$I137)=0,TRUE,FALSE),$J137*Q$2,0)"},{"year":2032,"value":0,"cell":"R137","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G137<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G137,$I137)=0,TRUE,FALSE),$J137*R$2,0)"},{"year":2033,"value":0,"cell":"S137","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G137<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G137,$I137)=0,TRUE,FALSE),$J137*S$2,0)"},{"year":2034,"value":0,"cell":"T137","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G137<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G137,$I137)=0,TRUE,FALSE),$J137*T$2,0)"},{"year":2035,"value":0,"cell":"U137","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G137<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G137,$I137)=0,TRUE,FALSE),$J137*U$2,0)"},{"year":2036,"value":0,"cell":"V137","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G137<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G137,$I137)=0,TRUE,FALSE),$J137*V$2,0)"},{"year":2037,"value":0,"cell":"W137","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G137<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G137,$I137)=0,TRUE,FALSE),$J137*W$2,0)"},{"year":2038,"value":0,"cell":"X137","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G137<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G137,$I137)=0,TRUE,FALSE),$J137*X$2,0)"},{"year":2039,"value":0,"cell":"Y137","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G137<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G137,$I137)=0,TRUE,FALSE),$J137*Y$2,0)"},{"year":2040,"value":0,"cell":"Z137","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G137<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G137,$I137)=0,TRUE,FALSE),$J137*Z$2,0)"},{"year":2041,"value":0,"cell":"AA137","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G137<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G137,$I137)=0,TRUE,FALSE),$J137*AA$2,0)"},{"year":2042,"value":0,"cell":"AB137","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G137<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G137,$I137)=0,TRUE,FALSE),$J137*AB$2,0)"},{"year":2043,"value":0,"cell":"AC137","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G137<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G137,$I137)=0,TRUE,FALSE),$J137*AC$2,0)"},{"year":2044,"value":0,"cell":"AD137","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G137<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G137,$I137)=0,TRUE,FALSE),$J137*AD$2,0)"}],"issues":[],"report":{"page":62,"specific":true,"explanation":"The fan recommendations call for replacement beginning in five to seven years and continued maintenance; the smoke-management system also requires routine testing. The workbook item specifies which fan type is costed."}},{"id":"costs-137","category":"mep","group":"MEP & Fire Protection","item":"Exhaust Fans - Grease - Avg 6,500 CFM","location":"","label":"Mechanical","scope":"Air Distribution","grade":"Medium","grade_type":"Priority","base":340200,"total":420434.1719739367,"sheet":"Costs","row":137,"base_cell":"P137","schedule_sheet":"Cap Ex-20 Years","schedule_row":138,"total_cell":"AE138","first_year":2031,"frequency":25,"cost_tab_first_year":2031,"cost_tab_frequency":25,"schedule_base":340200,"schedule_base_formula":"=Costs!P137","cells":[{"cell":"J137","label":"Area / length","value":null,"formula":null},{"cell":"K137","label":"Units","value":18,"formula":null},{"cell":"L137","label":"Cost per area / length","value":null,"formula":null},{"cell":"M137","label":"Cost per unit","value":14000,"formula":null},{"cell":"N137","label":"Direct total","value":252000,"formula":"=(M137*K137)+(L137*J137)"},{"cell":"O137","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P137","label":"Loaded total","value":340200,"formula":"=(1+O137)*N137"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K138","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G138<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G138,$I138)=0,TRUE,FALSE),$J138*K$2,0)"},{"year":2026,"value":0,"cell":"L138","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G138<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G138,$I138)=0,TRUE,FALSE),$J138*L$2,0)"},{"year":2027,"value":0,"cell":"M138","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G138<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G138,$I138)=0,TRUE,FALSE),$J138*M$2,0)"},{"year":2028,"value":0,"cell":"N138","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G138<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G138,$I138)=0,TRUE,FALSE),$J138*N$2,0)"},{"year":2029,"value":0,"cell":"O138","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G138<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G138,$I138)=0,TRUE,FALSE),$J138*O$2,0)"},{"year":2030,"value":0,"cell":"P138","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G138<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G138,$I138)=0,TRUE,FALSE),$J138*P$2,0)"},{"year":2031,"value":420434.1719739367,"cell":"Q138","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G138<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G138,$I138)=0,TRUE,FALSE),$J138*Q$2,0)"},{"year":2032,"value":0,"cell":"R138","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G138<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G138,$I138)=0,TRUE,FALSE),$J138*R$2,0)"},{"year":2033,"value":0,"cell":"S138","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G138<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G138,$I138)=0,TRUE,FALSE),$J138*S$2,0)"},{"year":2034,"value":0,"cell":"T138","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G138<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G138,$I138)=0,TRUE,FALSE),$J138*T$2,0)"},{"year":2035,"value":0,"cell":"U138","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G138<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G138,$I138)=0,TRUE,FALSE),$J138*U$2,0)"},{"year":2036,"value":0,"cell":"V138","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G138<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G138,$I138)=0,TRUE,FALSE),$J138*V$2,0)"},{"year":2037,"value":0,"cell":"W138","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G138<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G138,$I138)=0,TRUE,FALSE),$J138*W$2,0)"},{"year":2038,"value":0,"cell":"X138","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G138<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G138,$I138)=0,TRUE,FALSE),$J138*X$2,0)"},{"year":2039,"value":0,"cell":"Y138","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G138<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G138,$I138)=0,TRUE,FALSE),$J138*Y$2,0)"},{"year":2040,"value":0,"cell":"Z138","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G138<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G138,$I138)=0,TRUE,FALSE),$J138*Z$2,0)"},{"year":2041,"value":0,"cell":"AA138","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G138<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G138,$I138)=0,TRUE,FALSE),$J138*AA$2,0)"},{"year":2042,"value":0,"cell":"AB138","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G138<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G138,$I138)=0,TRUE,FALSE),$J138*AB$2,0)"},{"year":2043,"value":0,"cell":"AC138","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G138<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G138,$I138)=0,TRUE,FALSE),$J138*AC$2,0)"},{"year":2044,"value":0,"cell":"AD138","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G138<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G138,$I138)=0,TRUE,FALSE),$J138*AD$2,0)"}],"issues":[],"report":{"page":62,"specific":true,"explanation":"The fan recommendations call for replacement beginning in five to seven years and continued maintenance; the smoke-management system also requires routine testing. The workbook item specifies which fan type is costed."}},{"id":"costs-138","category":"mep","group":"MEP & Fire Protection","item":"Air Curtains - Avg 2,500 CFM","location":"","label":"Mechanical","scope":"Air Distribution","grade":"Medium","grade_type":"Priority","base":351000,"total":421146.8820820756,"sheet":"Costs","row":138,"base_cell":"P138","schedule_sheet":"Cap Ex-20 Years","schedule_row":139,"total_cell":"AE139","first_year":2030,"frequency":20,"cost_tab_first_year":2030,"cost_tab_frequency":20,"schedule_base":351000,"schedule_base_formula":"=Costs!P138","cells":[{"cell":"J138","label":"Area / length","value":null,"formula":null},{"cell":"K138","label":"Units","value":52,"formula":null},{"cell":"L138","label":"Cost per area / length","value":null,"formula":null},{"cell":"M138","label":"Cost per unit","value":5000,"formula":null},{"cell":"N138","label":"Direct total","value":260000,"formula":"=(M138*K138)+(L138*J138)"},{"cell":"O138","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P138","label":"Loaded total","value":351000,"formula":"=(1+O138)*N138"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K139","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G139<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G139,$I139)=0,TRUE,FALSE),$J139*K$2,0)"},{"year":2026,"value":0,"cell":"L139","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G139<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G139,$I139)=0,TRUE,FALSE),$J139*L$2,0)"},{"year":2027,"value":0,"cell":"M139","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G139<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G139,$I139)=0,TRUE,FALSE),$J139*M$2,0)"},{"year":2028,"value":0,"cell":"N139","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G139<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G139,$I139)=0,TRUE,FALSE),$J139*N$2,0)"},{"year":2029,"value":0,"cell":"O139","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G139<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G139,$I139)=0,TRUE,FALSE),$J139*O$2,0)"},{"year":2030,"value":421146.8820820756,"cell":"P139","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G139<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G139,$I139)=0,TRUE,FALSE),$J139*P$2,0)"},{"year":2031,"value":0,"cell":"Q139","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G139<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G139,$I139)=0,TRUE,FALSE),$J139*Q$2,0)"},{"year":2032,"value":0,"cell":"R139","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G139<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G139,$I139)=0,TRUE,FALSE),$J139*R$2,0)"},{"year":2033,"value":0,"cell":"S139","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G139<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G139,$I139)=0,TRUE,FALSE),$J139*S$2,0)"},{"year":2034,"value":0,"cell":"T139","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G139<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G139,$I139)=0,TRUE,FALSE),$J139*T$2,0)"},{"year":2035,"value":0,"cell":"U139","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G139<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G139,$I139)=0,TRUE,FALSE),$J139*U$2,0)"},{"year":2036,"value":0,"cell":"V139","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G139<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G139,$I139)=0,TRUE,FALSE),$J139*V$2,0)"},{"year":2037,"value":0,"cell":"W139","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G139<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G139,$I139)=0,TRUE,FALSE),$J139*W$2,0)"},{"year":2038,"value":0,"cell":"X139","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G139<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G139,$I139)=0,TRUE,FALSE),$J139*X$2,0)"},{"year":2039,"value":0,"cell":"Y139","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G139<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G139,$I139)=0,TRUE,FALSE),$J139*Y$2,0)"},{"year":2040,"value":0,"cell":"Z139","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G139<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G139,$I139)=0,TRUE,FALSE),$J139*Z$2,0)"},{"year":2041,"value":0,"cell":"AA139","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G139<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G139,$I139)=0,TRUE,FALSE),$J139*AA$2,0)"},{"year":2042,"value":0,"cell":"AB139","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G139<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G139,$I139)=0,TRUE,FALSE),$J139*AB$2,0)"},{"year":2043,"value":0,"cell":"AC139","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G139<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G139,$I139)=0,TRUE,FALSE),$J139*AC$2,0)"},{"year":2044,"value":0,"cell":"AD139","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G139<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G139,$I139)=0,TRUE,FALSE),$J139*AD$2,0)"}],"issues":[],"report":{"page":62,"specific":true,"explanation":"The fan recommendations call for replacement beginning in five to seven years and continued maintenance; the smoke-management system also requires routine testing. The workbook item specifies which fan type is costed."}},{"id":"costs-139","category":"mep","group":"MEP & Fire Protection","item":"VAV Boxes, Hot Water Reheat - Avg 2,100 CFM","location":"","label":"Mechanical","scope":"Air Distribution","grade":"Medium","grade_type":"Priority","base":85050,"total":102047.12911988754,"sheet":"Costs","row":139,"base_cell":"P139","schedule_sheet":"Cap Ex-20 Years","schedule_row":140,"total_cell":"AE140","first_year":2030,"frequency":20,"cost_tab_first_year":2030,"cost_tab_frequency":20,"schedule_base":85050,"schedule_base_formula":"=Costs!P139","cells":[{"cell":"J139","label":"Area / length","value":null,"formula":null},{"cell":"K139","label":"Units","value":21,"formula":null},{"cell":"L139","label":"Cost per area / length","value":null,"formula":null},{"cell":"M139","label":"Cost per unit","value":3000,"formula":null},{"cell":"N139","label":"Direct total","value":63000,"formula":"=(M139*K139)+(L139*J139)"},{"cell":"O139","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P139","label":"Loaded total","value":85050,"formula":"=(1+O139)*N139"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K140","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G140<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G140,$I140)=0,TRUE,FALSE),$J140*K$2,0)"},{"year":2026,"value":0,"cell":"L140","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G140<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G140,$I140)=0,TRUE,FALSE),$J140*L$2,0)"},{"year":2027,"value":0,"cell":"M140","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G140<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G140,$I140)=0,TRUE,FALSE),$J140*M$2,0)"},{"year":2028,"value":0,"cell":"N140","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G140<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G140,$I140)=0,TRUE,FALSE),$J140*N$2,0)"},{"year":2029,"value":0,"cell":"O140","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G140<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G140,$I140)=0,TRUE,FALSE),$J140*O$2,0)"},{"year":2030,"value":102047.12911988754,"cell":"P140","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G140<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G140,$I140)=0,TRUE,FALSE),$J140*P$2,0)"},{"year":2031,"value":0,"cell":"Q140","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G140<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G140,$I140)=0,TRUE,FALSE),$J140*Q$2,0)"},{"year":2032,"value":0,"cell":"R140","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G140<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G140,$I140)=0,TRUE,FALSE),$J140*R$2,0)"},{"year":2033,"value":0,"cell":"S140","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G140<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G140,$I140)=0,TRUE,FALSE),$J140*S$2,0)"},{"year":2034,"value":0,"cell":"T140","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G140<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G140,$I140)=0,TRUE,FALSE),$J140*T$2,0)"},{"year":2035,"value":0,"cell":"U140","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G140<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G140,$I140)=0,TRUE,FALSE),$J140*U$2,0)"},{"year":2036,"value":0,"cell":"V140","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G140<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G140,$I140)=0,TRUE,FALSE),$J140*V$2,0)"},{"year":2037,"value":0,"cell":"W140","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G140<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G140,$I140)=0,TRUE,FALSE),$J140*W$2,0)"},{"year":2038,"value":0,"cell":"X140","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G140<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G140,$I140)=0,TRUE,FALSE),$J140*X$2,0)"},{"year":2039,"value":0,"cell":"Y140","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G140<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G140,$I140)=0,TRUE,FALSE),$J140*Y$2,0)"},{"year":2040,"value":0,"cell":"Z140","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G140<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G140,$I140)=0,TRUE,FALSE),$J140*Z$2,0)"},{"year":2041,"value":0,"cell":"AA140","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G140<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G140,$I140)=0,TRUE,FALSE),$J140*AA$2,0)"},{"year":2042,"value":0,"cell":"AB140","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G140<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G140,$I140)=0,TRUE,FALSE),$J140*AB$2,0)"},{"year":2043,"value":0,"cell":"AC140","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G140<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G140,$I140)=0,TRUE,FALSE),$J140*AC$2,0)"},{"year":2044,"value":0,"cell":"AD140","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G140<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G140,$I140)=0,TRUE,FALSE),$J140*AD$2,0)"}],"issues":[],"report":{"page":62,"specific":true,"explanation":"The report recommends maintaining VAV boxes and unitary heaters until end of life, with replacement planned to start in six to eight years."}},{"id":"costs-140","category":"mep","group":"MEP & Fire Protection","item":"Hydronic Hot Water Reheat Coils - Avg 1,050 CFM","location":"","label":"Mechanical","scope":"Air Distribution","grade":"Medium","grade_type":"Priority","base":84375,"total":101237.2312697297,"sheet":"Costs","row":140,"base_cell":"P140","schedule_sheet":"Cap Ex-20 Years","schedule_row":141,"total_cell":"AE141","first_year":2030,"frequency":18,"cost_tab_first_year":2030,"cost_tab_frequency":18,"schedule_base":84375,"schedule_base_formula":"=Costs!P140","cells":[{"cell":"J140","label":"Area / length","value":null,"formula":null},{"cell":"K140","label":"Units","value":25,"formula":null},{"cell":"L140","label":"Cost per area / length","value":null,"formula":null},{"cell":"M140","label":"Cost per unit","value":2500,"formula":null},{"cell":"N140","label":"Direct total","value":62500,"formula":"=(M140*K140)+(L140*J140)"},{"cell":"O140","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P140","label":"Loaded total","value":84375,"formula":"=(1+O140)*N140"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K141","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G141<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G141,$I141)=0,TRUE,FALSE),$J141*K$2,0)"},{"year":2026,"value":0,"cell":"L141","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G141<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G141,$I141)=0,TRUE,FALSE),$J141*L$2,0)"},{"year":2027,"value":0,"cell":"M141","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G141<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G141,$I141)=0,TRUE,FALSE),$J141*M$2,0)"},{"year":2028,"value":0,"cell":"N141","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G141<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G141,$I141)=0,TRUE,FALSE),$J141*N$2,0)"},{"year":2029,"value":0,"cell":"O141","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G141<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G141,$I141)=0,TRUE,FALSE),$J141*O$2,0)"},{"year":2030,"value":101237.2312697297,"cell":"P141","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G141<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G141,$I141)=0,TRUE,FALSE),$J141*P$2,0)"},{"year":2031,"value":0,"cell":"Q141","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G141<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G141,$I141)=0,TRUE,FALSE),$J141*Q$2,0)"},{"year":2032,"value":0,"cell":"R141","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G141<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G141,$I141)=0,TRUE,FALSE),$J141*R$2,0)"},{"year":2033,"value":0,"cell":"S141","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G141<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G141,$I141)=0,TRUE,FALSE),$J141*S$2,0)"},{"year":2034,"value":0,"cell":"T141","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G141<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G141,$I141)=0,TRUE,FALSE),$J141*T$2,0)"},{"year":2035,"value":0,"cell":"U141","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G141<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G141,$I141)=0,TRUE,FALSE),$J141*U$2,0)"},{"year":2036,"value":0,"cell":"V141","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G141<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G141,$I141)=0,TRUE,FALSE),$J141*V$2,0)"},{"year":2037,"value":0,"cell":"W141","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G141<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G141,$I141)=0,TRUE,FALSE),$J141*W$2,0)"},{"year":2038,"value":0,"cell":"X141","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G141<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G141,$I141)=0,TRUE,FALSE),$J141*X$2,0)"},{"year":2039,"value":0,"cell":"Y141","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G141<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G141,$I141)=0,TRUE,FALSE),$J141*Y$2,0)"},{"year":2040,"value":0,"cell":"Z141","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G141<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G141,$I141)=0,TRUE,FALSE),$J141*Z$2,0)"},{"year":2041,"value":0,"cell":"AA141","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G141<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G141,$I141)=0,TRUE,FALSE),$J141*AA$2,0)"},{"year":2042,"value":0,"cell":"AB141","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G141<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G141,$I141)=0,TRUE,FALSE),$J141*AB$2,0)"},{"year":2043,"value":0,"cell":"AC141","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G141<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G141,$I141)=0,TRUE,FALSE),$J141*AC$2,0)"},{"year":2044,"value":0,"cell":"AD141","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G141<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G141,$I141)=0,TRUE,FALSE),$J141*AD$2,0)"}],"issues":[],"report":{"page":62,"specific":true,"explanation":"The report recommends maintaining VAV boxes and unitary heaters until end of life, with replacement planned to start in six to eight years."}},{"id":"costs-141","category":"mep","group":"MEP & Fire Protection","item":"Building Automation System - Siemens","location":"","label":"Mechanical","scope":"Controls","grade":"Low","grade_type":"Priority","base":405000,"total":692832.4062575116,"sheet":"Costs","row":141,"base_cell":"P141","schedule_sheet":"Cap Ex-20 Years","schedule_row":142,"total_cell":"AE142","first_year":2042,"frequency":25,"cost_tab_first_year":2042,"cost_tab_frequency":25,"schedule_base":405000,"schedule_base_formula":"=Costs!P141","cells":[{"cell":"J141","label":"Area / length","value":null,"formula":null},{"cell":"K141","label":"Units","value":1,"formula":null},{"cell":"L141","label":"Cost per area / length","value":null,"formula":null},{"cell":"M141","label":"Cost per unit","value":300000,"formula":null},{"cell":"N141","label":"Direct total","value":300000,"formula":"=(M141*K141)+(L141*J141)"},{"cell":"O141","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P141","label":"Loaded total","value":405000,"formula":"=(1+O141)*N141"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K142","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G142<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G142,$I142)=0,TRUE,FALSE),$J142*K$2,0)"},{"year":2026,"value":0,"cell":"L142","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G142<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G142,$I142)=0,TRUE,FALSE),$J142*L$2,0)"},{"year":2027,"value":0,"cell":"M142","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G142<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G142,$I142)=0,TRUE,FALSE),$J142*M$2,0)"},{"year":2028,"value":0,"cell":"N142","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G142<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G142,$I142)=0,TRUE,FALSE),$J142*N$2,0)"},{"year":2029,"value":0,"cell":"O142","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G142<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G142,$I142)=0,TRUE,FALSE),$J142*O$2,0)"},{"year":2030,"value":0,"cell":"P142","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G142<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G142,$I142)=0,TRUE,FALSE),$J142*P$2,0)"},{"year":2031,"value":0,"cell":"Q142","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G142<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G142,$I142)=0,TRUE,FALSE),$J142*Q$2,0)"},{"year":2032,"value":0,"cell":"R142","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G142<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G142,$I142)=0,TRUE,FALSE),$J142*R$2,0)"},{"year":2033,"value":0,"cell":"S142","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G142<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G142,$I142)=0,TRUE,FALSE),$J142*S$2,0)"},{"year":2034,"value":0,"cell":"T142","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G142<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G142,$I142)=0,TRUE,FALSE),$J142*T$2,0)"},{"year":2035,"value":0,"cell":"U142","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G142<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G142,$I142)=0,TRUE,FALSE),$J142*U$2,0)"},{"year":2036,"value":0,"cell":"V142","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G142<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G142,$I142)=0,TRUE,FALSE),$J142*V$2,0)"},{"year":2037,"value":0,"cell":"W142","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G142<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G142,$I142)=0,TRUE,FALSE),$J142*W$2,0)"},{"year":2038,"value":0,"cell":"X142","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G142<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G142,$I142)=0,TRUE,FALSE),$J142*X$2,0)"},{"year":2039,"value":0,"cell":"Y142","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G142<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G142,$I142)=0,TRUE,FALSE),$J142*Y$2,0)"},{"year":2040,"value":0,"cell":"Z142","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G142<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G142,$I142)=0,TRUE,FALSE),$J142*Z$2,0)"},{"year":2041,"value":0,"cell":"AA142","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G142<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G142,$I142)=0,TRUE,FALSE),$J142*AA$2,0)"},{"year":2042,"value":692832.4062575116,"cell":"AB142","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G142<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G142,$I142)=0,TRUE,FALSE),$J142*AB$2,0)"},{"year":2043,"value":0,"cell":"AC142","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G142<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G142,$I142)=0,TRUE,FALSE),$J142*AC$2,0)"},{"year":2044,"value":0,"cell":"AD142","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G142<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G142,$I142)=0,TRUE,FALSE),$J142*AD$2,0)"}],"issues":[],"report":{"page":42,"specific":true,"explanation":"The building automation system was completely upgraded in 2022 and appeared fully functional. A future scheduled replacement is not evidence that it had already failed."}},{"id":"costs-142","category":"mep","group":"MEP & Fire Protection","item":"Generator Replacement ","location":"Service Level","label":"Electrical","scope":"Emergency Power","grade":"Medium","grade_type":"Priority","base":1080000,"total":1295836.5602525403,"sheet":"Costs","row":142,"base_cell":"P142","schedule_sheet":"Cap Ex-20 Years","schedule_row":143,"total_cell":"AE143","first_year":2030,"frequency":35,"cost_tab_first_year":2030,"cost_tab_frequency":35,"schedule_base":1080000,"schedule_base_formula":"=Costs!P142","cells":[{"cell":"J142","label":"Area / length","value":null,"formula":null},{"cell":"K142","label":"Units","value":1,"formula":null},{"cell":"L142","label":"Cost per area / length","value":null,"formula":null},{"cell":"M142","label":"Cost per unit","value":800000,"formula":null},{"cell":"N142","label":"Direct total","value":800000,"formula":"=(M142*K142)+(L142*J142)"},{"cell":"O142","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P142","label":"Loaded total","value":1080000,"formula":"=(1+O142)*N142"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K143","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G143<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G143,$I143)=0,TRUE,FALSE),$J143*K$2,0)"},{"year":2026,"value":0,"cell":"L143","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G143<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G143,$I143)=0,TRUE,FALSE),$J143*L$2,0)"},{"year":2027,"value":0,"cell":"M143","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G143<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G143,$I143)=0,TRUE,FALSE),$J143*M$2,0)"},{"year":2028,"value":0,"cell":"N143","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G143<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G143,$I143)=0,TRUE,FALSE),$J143*N$2,0)"},{"year":2029,"value":0,"cell":"O143","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G143<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G143,$I143)=0,TRUE,FALSE),$J143*O$2,0)"},{"year":2030,"value":1295836.5602525403,"cell":"P143","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G143<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G143,$I143)=0,TRUE,FALSE),$J143*P$2,0)"},{"year":2031,"value":0,"cell":"Q143","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G143<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G143,$I143)=0,TRUE,FALSE),$J143*Q$2,0)"},{"year":2032,"value":0,"cell":"R143","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G143<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G143,$I143)=0,TRUE,FALSE),$J143*R$2,0)"},{"year":2033,"value":0,"cell":"S143","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G143<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G143,$I143)=0,TRUE,FALSE),$J143*S$2,0)"},{"year":2034,"value":0,"cell":"T143","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G143<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G143,$I143)=0,TRUE,FALSE),$J143*T$2,0)"},{"year":2035,"value":0,"cell":"U143","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G143<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G143,$I143)=0,TRUE,FALSE),$J143*U$2,0)"},{"year":2036,"value":0,"cell":"V143","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G143<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G143,$I143)=0,TRUE,FALSE),$J143*V$2,0)"},{"year":2037,"value":0,"cell":"W143","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G143<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G143,$I143)=0,TRUE,FALSE),$J143*W$2,0)"},{"year":2038,"value":0,"cell":"X143","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G143<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G143,$I143)=0,TRUE,FALSE),$J143*X$2,0)"},{"year":2039,"value":0,"cell":"Y143","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G143<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G143,$I143)=0,TRUE,FALSE),$J143*Y$2,0)"},{"year":2040,"value":0,"cell":"Z143","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G143<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G143,$I143)=0,TRUE,FALSE),$J143*Z$2,0)"},{"year":2041,"value":0,"cell":"AA143","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G143<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G143,$I143)=0,TRUE,FALSE),$J143*AA$2,0)"},{"year":2042,"value":0,"cell":"AB143","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G143<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G143,$I143)=0,TRUE,FALSE),$J143*AB$2,0)"},{"year":2043,"value":0,"cell":"AC143","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G143<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G143,$I143)=0,TRUE,FALSE),$J143*AC$2,0)"},{"year":2044,"value":0,"cell":"AD143","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G143<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G143,$I143)=0,TRUE,FALSE),$J143*AD$2,0)"}],"issues":[],"report":{"page":63,"specific":true,"explanation":"The emergency-power recommendations emphasize generator testing, continued ATS maintenance and monitoring UPS batteries. They do not describe the entire system as failed; the workbook gives the future replacement schedule."}},{"id":"costs-143","category":"mep","group":"MEP & Fire Protection","item":"ATS Replacements (2500A)","location":"Service Level","label":"Electrical","scope":"Emergency Power","grade":"Medium","grade_type":"Priority","base":101250,"total":121484.67752367564,"sheet":"Costs","row":143,"base_cell":"P143","schedule_sheet":"Cap Ex-20 Years","schedule_row":144,"total_cell":"AE144","first_year":2030,"frequency":25,"cost_tab_first_year":2030,"cost_tab_frequency":25,"schedule_base":101250,"schedule_base_formula":"=Costs!P143","cells":[{"cell":"J143","label":"Area / length","value":null,"formula":null},{"cell":"K143","label":"Units","value":1,"formula":null},{"cell":"L143","label":"Cost per area / length","value":null,"formula":null},{"cell":"M143","label":"Cost per unit","value":75000,"formula":null},{"cell":"N143","label":"Direct total","value":75000,"formula":"=(M143*K143)+(L143*J143)"},{"cell":"O143","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P143","label":"Loaded total","value":101250,"formula":"=(1+O143)*N143"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K144","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G144<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G144,$I144)=0,TRUE,FALSE),$J144*K$2,0)"},{"year":2026,"value":0,"cell":"L144","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G144<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G144,$I144)=0,TRUE,FALSE),$J144*L$2,0)"},{"year":2027,"value":0,"cell":"M144","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G144<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G144,$I144)=0,TRUE,FALSE),$J144*M$2,0)"},{"year":2028,"value":0,"cell":"N144","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G144<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G144,$I144)=0,TRUE,FALSE),$J144*N$2,0)"},{"year":2029,"value":0,"cell":"O144","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G144<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G144,$I144)=0,TRUE,FALSE),$J144*O$2,0)"},{"year":2030,"value":121484.67752367564,"cell":"P144","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G144<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G144,$I144)=0,TRUE,FALSE),$J144*P$2,0)"},{"year":2031,"value":0,"cell":"Q144","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G144<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G144,$I144)=0,TRUE,FALSE),$J144*Q$2,0)"},{"year":2032,"value":0,"cell":"R144","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G144<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G144,$I144)=0,TRUE,FALSE),$J144*R$2,0)"},{"year":2033,"value":0,"cell":"S144","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G144<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G144,$I144)=0,TRUE,FALSE),$J144*S$2,0)"},{"year":2034,"value":0,"cell":"T144","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G144<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G144,$I144)=0,TRUE,FALSE),$J144*T$2,0)"},{"year":2035,"value":0,"cell":"U144","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G144<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G144,$I144)=0,TRUE,FALSE),$J144*U$2,0)"},{"year":2036,"value":0,"cell":"V144","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G144<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G144,$I144)=0,TRUE,FALSE),$J144*V$2,0)"},{"year":2037,"value":0,"cell":"W144","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G144<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G144,$I144)=0,TRUE,FALSE),$J144*W$2,0)"},{"year":2038,"value":0,"cell":"X144","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G144<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G144,$I144)=0,TRUE,FALSE),$J144*X$2,0)"},{"year":2039,"value":0,"cell":"Y144","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G144<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G144,$I144)=0,TRUE,FALSE),$J144*Y$2,0)"},{"year":2040,"value":0,"cell":"Z144","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G144<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G144,$I144)=0,TRUE,FALSE),$J144*Z$2,0)"},{"year":2041,"value":0,"cell":"AA144","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G144<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G144,$I144)=0,TRUE,FALSE),$J144*AA$2,0)"},{"year":2042,"value":0,"cell":"AB144","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G144<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G144,$I144)=0,TRUE,FALSE),$J144*AB$2,0)"},{"year":2043,"value":0,"cell":"AC144","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G144<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G144,$I144)=0,TRUE,FALSE),$J144*AC$2,0)"},{"year":2044,"value":0,"cell":"AD144","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G144<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G144,$I144)=0,TRUE,FALSE),$J144*AD$2,0)"}],"issues":[],"report":{"page":63,"specific":true,"explanation":"The emergency-power recommendations emphasize generator testing, continued ATS maintenance and monitoring UPS batteries. They do not describe the entire system as failed; the workbook gives the future replacement schedule."}},{"id":"costs-144","category":"mep","group":"MEP & Fire Protection","item":"ATS Replacements (400A)","location":"Service Level","label":"Electrical","scope":"Emergency Power","grade":"Medium","grade_type":"Priority","base":27000,"total":32395.914006313506,"sheet":"Costs","row":144,"base_cell":"P144","schedule_sheet":"Cap Ex-20 Years","schedule_row":145,"total_cell":"AE145","first_year":2030,"frequency":25,"cost_tab_first_year":2030,"cost_tab_frequency":25,"schedule_base":27000,"schedule_base_formula":"=Costs!P144","cells":[{"cell":"J144","label":"Area / length","value":null,"formula":null},{"cell":"K144","label":"Units","value":2,"formula":null},{"cell":"L144","label":"Cost per area / length","value":null,"formula":null},{"cell":"M144","label":"Cost per unit","value":10000,"formula":null},{"cell":"N144","label":"Direct total","value":20000,"formula":"=(M144*K144)+(L144*J144)"},{"cell":"O144","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P144","label":"Loaded total","value":27000,"formula":"=(1+O144)*N144"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K145","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G145<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G145,$I145)=0,TRUE,FALSE),$J145*K$2,0)"},{"year":2026,"value":0,"cell":"L145","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G145<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G145,$I145)=0,TRUE,FALSE),$J145*L$2,0)"},{"year":2027,"value":0,"cell":"M145","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G145<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G145,$I145)=0,TRUE,FALSE),$J145*M$2,0)"},{"year":2028,"value":0,"cell":"N145","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G145<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G145,$I145)=0,TRUE,FALSE),$J145*N$2,0)"},{"year":2029,"value":0,"cell":"O145","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G145<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G145,$I145)=0,TRUE,FALSE),$J145*O$2,0)"},{"year":2030,"value":32395.914006313506,"cell":"P145","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G145<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G145,$I145)=0,TRUE,FALSE),$J145*P$2,0)"},{"year":2031,"value":0,"cell":"Q145","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G145<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G145,$I145)=0,TRUE,FALSE),$J145*Q$2,0)"},{"year":2032,"value":0,"cell":"R145","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G145<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G145,$I145)=0,TRUE,FALSE),$J145*R$2,0)"},{"year":2033,"value":0,"cell":"S145","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G145<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G145,$I145)=0,TRUE,FALSE),$J145*S$2,0)"},{"year":2034,"value":0,"cell":"T145","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G145<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G145,$I145)=0,TRUE,FALSE),$J145*T$2,0)"},{"year":2035,"value":0,"cell":"U145","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G145<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G145,$I145)=0,TRUE,FALSE),$J145*U$2,0)"},{"year":2036,"value":0,"cell":"V145","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G145<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G145,$I145)=0,TRUE,FALSE),$J145*V$2,0)"},{"year":2037,"value":0,"cell":"W145","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G145<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G145,$I145)=0,TRUE,FALSE),$J145*W$2,0)"},{"year":2038,"value":0,"cell":"X145","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G145<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G145,$I145)=0,TRUE,FALSE),$J145*X$2,0)"},{"year":2039,"value":0,"cell":"Y145","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G145<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G145,$I145)=0,TRUE,FALSE),$J145*Y$2,0)"},{"year":2040,"value":0,"cell":"Z145","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G145<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G145,$I145)=0,TRUE,FALSE),$J145*Z$2,0)"},{"year":2041,"value":0,"cell":"AA145","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G145<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G145,$I145)=0,TRUE,FALSE),$J145*AA$2,0)"},{"year":2042,"value":0,"cell":"AB145","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G145<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G145,$I145)=0,TRUE,FALSE),$J145*AB$2,0)"},{"year":2043,"value":0,"cell":"AC145","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G145<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G145,$I145)=0,TRUE,FALSE),$J145*AC$2,0)"},{"year":2044,"value":0,"cell":"AD145","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G145<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G145,$I145)=0,TRUE,FALSE),$J145*AD$2,0)"}],"issues":[],"report":{"page":63,"specific":true,"explanation":"The emergency-power recommendations emphasize generator testing, continued ATS maintenance and monitoring UPS batteries. They do not describe the entire system as failed; the workbook gives the future replacement schedule."}},{"id":"costs-145","category":"mep","group":"MEP & Fire Protection","item":"UPS/Inverter battery replacement/maintained","location":"","label":"Electrical","scope":"Emergency Power","grade":"High","grade_type":"Priority","base":67500,"total":364192.69596128294,"sheet":"Costs","row":145,"base_cell":"P145","schedule_sheet":"Cap Ex-20 Years","schedule_row":146,"total_cell":"AE146","first_year":2026,"frequency":5,"cost_tab_first_year":2026,"cost_tab_frequency":5,"schedule_base":67500,"schedule_base_formula":"=Costs!P145","cells":[{"cell":"J145","label":"Area / length","value":null,"formula":null},{"cell":"K145","label":"Units","value":1,"formula":null},{"cell":"L145","label":"Cost per area / length","value":null,"formula":null},{"cell":"M145","label":"Cost per unit","value":50000,"formula":null},{"cell":"N145","label":"Direct total","value":50000,"formula":"=(M145*K145)+(L145*J145)"},{"cell":"O145","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P145","label":"Loaded total","value":67500,"formula":"=(1+O145)*N145"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K146","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G146<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G146,$I146)=0,TRUE,FALSE),$J146*K$2,0)"},{"year":2026,"value":71958.375,"cell":"L146","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G146<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G146,$I146)=0,TRUE,FALSE),$J146*L$2,0)"},{"year":2027,"value":0,"cell":"M146","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G146<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G146,$I146)=0,TRUE,FALSE),$J146*M$2,0)"},{"year":2028,"value":0,"cell":"N146","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G146<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G146,$I146)=0,TRUE,FALSE),$J146*N$2,0)"},{"year":2029,"value":0,"cell":"O146","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G146<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G146,$I146)=0,TRUE,FALSE),$J146*O$2,0)"},{"year":2030,"value":0,"cell":"P146","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G146<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G146,$I146)=0,TRUE,FALSE),$J146*P$2,0)"},{"year":2031,"value":83419.47856625728,"cell":"Q146","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G146<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G146,$I146)=0,TRUE,FALSE),$J146*Q$2,0)"},{"year":2032,"value":0,"cell":"R146","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G146<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G146,$I146)=0,TRUE,FALSE),$J146*R$2,0)"},{"year":2033,"value":0,"cell":"S146","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G146<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G146,$I146)=0,TRUE,FALSE),$J146*S$2,0)"},{"year":2034,"value":0,"cell":"T146","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G146<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G146,$I146)=0,TRUE,FALSE),$J146*T$2,0)"},{"year":2035,"value":0,"cell":"U146","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G146<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G146,$I146)=0,TRUE,FALSE),$J146*U$2,0)"},{"year":2036,"value":96706.0387934866,"cell":"V146","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G146<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G146,$I146)=0,TRUE,FALSE),$J146*V$2,0)"},{"year":2037,"value":0,"cell":"W146","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G146<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G146,$I146)=0,TRUE,FALSE),$J146*W$2,0)"},{"year":2038,"value":0,"cell":"X146","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G146<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G146,$I146)=0,TRUE,FALSE),$J146*X$2,0)"},{"year":2039,"value":0,"cell":"Y146","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G146<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G146,$I146)=0,TRUE,FALSE),$J146*Y$2,0)"},{"year":2040,"value":0,"cell":"Z146","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G146<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G146,$I146)=0,TRUE,FALSE),$J146*Z$2,0)"},{"year":2041,"value":112108.80360153908,"cell":"AA146","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G146<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G146,$I146)=0,TRUE,FALSE),$J146*AA$2,0)"},{"year":2042,"value":0,"cell":"AB146","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G146<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G146,$I146)=0,TRUE,FALSE),$J146*AB$2,0)"},{"year":2043,"value":0,"cell":"AC146","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G146<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G146,$I146)=0,TRUE,FALSE),$J146*AC$2,0)"},{"year":2044,"value":0,"cell":"AD146","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G146<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G146,$I146)=0,TRUE,FALSE),$J146*AD$2,0)"}],"issues":[],"report":{"page":63,"specific":true,"explanation":"The emergency-power recommendations emphasize generator testing, continued ATS maintenance and monitoring UPS batteries. They do not describe the entire system as failed; the workbook gives the future replacement schedule."}},{"id":"costs-146","category":"mep","group":"MEP & Fire Protection","item":"Electrical Main Switchgear","location":"Service Level","label":"Electrical","scope":"Power","grade":"Low","grade_type":"Priority","base":1080000,"total":1741495.9782763352,"sheet":"Costs","row":146,"base_cell":"P146","schedule_sheet":"Cap Ex-20 Years","schedule_row":147,"total_cell":"AE147","first_year":2040,"frequency":40,"cost_tab_first_year":2040,"cost_tab_frequency":40,"schedule_base":1080000,"schedule_base_formula":"=Costs!P146","cells":[{"cell":"J146","label":"Area / length","value":null,"formula":null},{"cell":"K146","label":"Units","value":4,"formula":null},{"cell":"L146","label":"Cost per area / length","value":null,"formula":null},{"cell":"M146","label":"Cost per unit","value":200000,"formula":null},{"cell":"N146","label":"Direct total","value":800000,"formula":"=(M146*K146)+(L146*J146)"},{"cell":"O146","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P146","label":"Loaded total","value":1080000,"formula":"=(1+O146)*N146"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K147","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G147<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G147,$I147)=0,TRUE,FALSE),$J147*K$2,0)"},{"year":2026,"value":0,"cell":"L147","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G147<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G147,$I147)=0,TRUE,FALSE),$J147*L$2,0)"},{"year":2027,"value":0,"cell":"M147","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G147<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G147,$I147)=0,TRUE,FALSE),$J147*M$2,0)"},{"year":2028,"value":0,"cell":"N147","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G147<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G147,$I147)=0,TRUE,FALSE),$J147*N$2,0)"},{"year":2029,"value":0,"cell":"O147","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G147<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G147,$I147)=0,TRUE,FALSE),$J147*O$2,0)"},{"year":2030,"value":0,"cell":"P147","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G147<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G147,$I147)=0,TRUE,FALSE),$J147*P$2,0)"},{"year":2031,"value":0,"cell":"Q147","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G147<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G147,$I147)=0,TRUE,FALSE),$J147*Q$2,0)"},{"year":2032,"value":0,"cell":"R147","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G147<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G147,$I147)=0,TRUE,FALSE),$J147*R$2,0)"},{"year":2033,"value":0,"cell":"S147","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G147<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G147,$I147)=0,TRUE,FALSE),$J147*S$2,0)"},{"year":2034,"value":0,"cell":"T147","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G147<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G147,$I147)=0,TRUE,FALSE),$J147*T$2,0)"},{"year":2035,"value":0,"cell":"U147","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G147<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G147,$I147)=0,TRUE,FALSE),$J147*U$2,0)"},{"year":2036,"value":0,"cell":"V147","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G147<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G147,$I147)=0,TRUE,FALSE),$J147*V$2,0)"},{"year":2037,"value":0,"cell":"W147","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G147<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G147,$I147)=0,TRUE,FALSE),$J147*W$2,0)"},{"year":2038,"value":0,"cell":"X147","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G147<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G147,$I147)=0,TRUE,FALSE),$J147*X$2,0)"},{"year":2039,"value":0,"cell":"Y147","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G147<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G147,$I147)=0,TRUE,FALSE),$J147*Y$2,0)"},{"year":2040,"value":1741495.9782763352,"cell":"Z147","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G147<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G147,$I147)=0,TRUE,FALSE),$J147*Z$2,0)"},{"year":2041,"value":0,"cell":"AA147","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G147<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G147,$I147)=0,TRUE,FALSE),$J147*AA$2,0)"},{"year":2042,"value":0,"cell":"AB147","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G147<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G147,$I147)=0,TRUE,FALSE),$J147*AB$2,0)"},{"year":2043,"value":0,"cell":"AC147","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G147<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G147,$I147)=0,TRUE,FALSE),$J147*AC$2,0)"},{"year":2044,"value":0,"cell":"AD147","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G147<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G147,$I147)=0,TRUE,FALSE),$J147*AD$2,0)"}],"issues":[],"report":{"page":45,"specific":true,"explanation":"The report describes main switchgear in good condition, with original breakers becoming hard to obtain and no spare breakers observed."}},{"id":"costs-147","category":"mep","group":"MEP & Fire Protection","item":"Main Switchgear Spare Breakers","location":"Service Level","label":"Electrical","scope":"Power","grade":"High","grade_type":"Priority","base":168750,"total":185292.81562500002,"sheet":"Costs","row":147,"base_cell":"P147","schedule_sheet":"Cap Ex-20 Years","schedule_row":148,"total_cell":"AE148","first_year":2027,"frequency":25,"cost_tab_first_year":2027,"cost_tab_frequency":25,"schedule_base":168750,"schedule_base_formula":"=Costs!P147","cells":[{"cell":"J147","label":"Area / length","value":null,"formula":null},{"cell":"K147","label":"Units","value":1,"formula":null},{"cell":"L147","label":"Cost per area / length","value":null,"formula":null},{"cell":"M147","label":"Cost per unit","value":125000,"formula":null},{"cell":"N147","label":"Direct total","value":125000,"formula":"=(M147*K147)+(L147*J147)"},{"cell":"O147","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P147","label":"Loaded total","value":168750,"formula":"=(1+O147)*N147"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K148","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G148<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G148,$I148)=0,TRUE,FALSE),$J148*K$2,0)"},{"year":2026,"value":0,"cell":"L148","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G148<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G148,$I148)=0,TRUE,FALSE),$J148*L$2,0)"},{"year":2027,"value":185292.81562500002,"cell":"M148","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G148<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G148,$I148)=0,TRUE,FALSE),$J148*M$2,0)"},{"year":2028,"value":0,"cell":"N148","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G148<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G148,$I148)=0,TRUE,FALSE),$J148*N$2,0)"},{"year":2029,"value":0,"cell":"O148","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G148<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G148,$I148)=0,TRUE,FALSE),$J148*O$2,0)"},{"year":2030,"value":0,"cell":"P148","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G148<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G148,$I148)=0,TRUE,FALSE),$J148*P$2,0)"},{"year":2031,"value":0,"cell":"Q148","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G148<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G148,$I148)=0,TRUE,FALSE),$J148*Q$2,0)"},{"year":2032,"value":0,"cell":"R148","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G148<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G148,$I148)=0,TRUE,FALSE),$J148*R$2,0)"},{"year":2033,"value":0,"cell":"S148","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G148<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G148,$I148)=0,TRUE,FALSE),$J148*S$2,0)"},{"year":2034,"value":0,"cell":"T148","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G148<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G148,$I148)=0,TRUE,FALSE),$J148*T$2,0)"},{"year":2035,"value":0,"cell":"U148","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G148<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G148,$I148)=0,TRUE,FALSE),$J148*U$2,0)"},{"year":2036,"value":0,"cell":"V148","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G148<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G148,$I148)=0,TRUE,FALSE),$J148*V$2,0)"},{"year":2037,"value":0,"cell":"W148","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G148<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G148,$I148)=0,TRUE,FALSE),$J148*W$2,0)"},{"year":2038,"value":0,"cell":"X148","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G148<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G148,$I148)=0,TRUE,FALSE),$J148*X$2,0)"},{"year":2039,"value":0,"cell":"Y148","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G148<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G148,$I148)=0,TRUE,FALSE),$J148*Y$2,0)"},{"year":2040,"value":0,"cell":"Z148","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G148<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G148,$I148)=0,TRUE,FALSE),$J148*Z$2,0)"},{"year":2041,"value":0,"cell":"AA148","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G148<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G148,$I148)=0,TRUE,FALSE),$J148*AA$2,0)"},{"year":2042,"value":0,"cell":"AB148","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G148<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G148,$I148)=0,TRUE,FALSE),$J148*AB$2,0)"},{"year":2043,"value":0,"cell":"AC148","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G148<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G148,$I148)=0,TRUE,FALSE),$J148*AC$2,0)"},{"year":2044,"value":0,"cell":"AD148","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G148<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G148,$I148)=0,TRUE,FALSE),$J148*AD$2,0)"}],"issues":[],"report":{"page":62,"specific":true,"explanation":"The electrical recommendations address spare breakers, bus-duct cleaning, infrared scanning and arc-flash analysis. These include recurring maintenance and testing as well as capital work."}},{"id":"costs-148","category":"mep","group":"MEP & Fire Protection","item":"Electrical Branch Distribution Replacement (During Renovations)","location":"","label":"Electrical","scope":"Power","grade":"High","grade_type":"Priority","base":6750000,"total":7411712.625,"sheet":"Costs","row":148,"base_cell":"P148","schedule_sheet":"Cap Ex-20 Years","schedule_row":149,"total_cell":"AE149","first_year":2027,"frequency":40,"cost_tab_first_year":2027,"cost_tab_frequency":40,"schedule_base":6750000,"schedule_base_formula":"=Costs!P148","cells":[{"cell":"J148","label":"Area / length","value":null,"formula":null},{"cell":"K148","label":"Units","value":1,"formula":null},{"cell":"L148","label":"Cost per area / length","value":null,"formula":null},{"cell":"M148","label":"Cost per unit","value":5000000,"formula":null},{"cell":"N148","label":"Direct total","value":5000000,"formula":"=(M148*K148)+(L148*J148)"},{"cell":"O148","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P148","label":"Loaded total","value":6750000,"formula":"=(1+O148)*N148"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K149","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G149<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G149,$I149)=0,TRUE,FALSE),$J149*K$2,0)"},{"year":2026,"value":0,"cell":"L149","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G149<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G149,$I149)=0,TRUE,FALSE),$J149*L$2,0)"},{"year":2027,"value":7411712.625,"cell":"M149","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G149<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G149,$I149)=0,TRUE,FALSE),$J149*M$2,0)"},{"year":2028,"value":0,"cell":"N149","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G149<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G149,$I149)=0,TRUE,FALSE),$J149*N$2,0)"},{"year":2029,"value":0,"cell":"O149","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G149<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G149,$I149)=0,TRUE,FALSE),$J149*O$2,0)"},{"year":2030,"value":0,"cell":"P149","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G149<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G149,$I149)=0,TRUE,FALSE),$J149*P$2,0)"},{"year":2031,"value":0,"cell":"Q149","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G149<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G149,$I149)=0,TRUE,FALSE),$J149*Q$2,0)"},{"year":2032,"value":0,"cell":"R149","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G149<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G149,$I149)=0,TRUE,FALSE),$J149*R$2,0)"},{"year":2033,"value":0,"cell":"S149","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G149<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G149,$I149)=0,TRUE,FALSE),$J149*S$2,0)"},{"year":2034,"value":0,"cell":"T149","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G149<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G149,$I149)=0,TRUE,FALSE),$J149*T$2,0)"},{"year":2035,"value":0,"cell":"U149","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G149<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G149,$I149)=0,TRUE,FALSE),$J149*U$2,0)"},{"year":2036,"value":0,"cell":"V149","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G149<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G149,$I149)=0,TRUE,FALSE),$J149*V$2,0)"},{"year":2037,"value":0,"cell":"W149","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G149<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G149,$I149)=0,TRUE,FALSE),$J149*W$2,0)"},{"year":2038,"value":0,"cell":"X149","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G149<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G149,$I149)=0,TRUE,FALSE),$J149*X$2,0)"},{"year":2039,"value":0,"cell":"Y149","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G149<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G149,$I149)=0,TRUE,FALSE),$J149*Y$2,0)"},{"year":2040,"value":0,"cell":"Z149","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G149<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G149,$I149)=0,TRUE,FALSE),$J149*Z$2,0)"},{"year":2041,"value":0,"cell":"AA149","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G149<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G149,$I149)=0,TRUE,FALSE),$J149*AA$2,0)"},{"year":2042,"value":0,"cell":"AB149","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G149<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G149,$I149)=0,TRUE,FALSE),$J149*AB$2,0)"},{"year":2043,"value":0,"cell":"AC149","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G149<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G149,$I149)=0,TRUE,FALSE),$J149*AC$2,0)"},{"year":2044,"value":0,"cell":"AD149","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G149<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G149,$I149)=0,TRUE,FALSE),$J149*AD$2,0)"}],"issues":[],"report":{"page":6,"specific":true,"explanation":"The report describes electrical equipment in good condition and recommends auditing distribution as part of renovations."}},{"id":"costs-149","category":"mep","group":"MEP & Fire Protection","item":"Bus Duct Maintenance","location":"","label":"Electrical","scope":"Power","grade":"Medium","grade_type":"Priority","base":13500,"total":75023.69536802429,"sheet":"Costs","row":149,"base_cell":"P149","schedule_sheet":"Cap Ex-20 Years","schedule_row":150,"total_cell":"AE150","first_year":2027,"frequency":5,"cost_tab_first_year":2029,"cost_tab_frequency":1,"schedule_base":13500,"schedule_base_formula":"=Costs!P149","cells":[{"cell":"J149","label":"Area / length","value":null,"formula":null},{"cell":"K149","label":"Units","value":1,"formula":null},{"cell":"L149","label":"Cost per area / length","value":null,"formula":null},{"cell":"M149","label":"Cost per unit","value":10000,"formula":null},{"cell":"N149","label":"Direct total","value":10000,"formula":"=(M149*K149)+(L149*J149)"},{"cell":"O149","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P149","label":"Loaded total","value":13500,"formula":"=(1+O149)*N149"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K150","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G150<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G150,$I150)=0,TRUE,FALSE),$J150*K$2,0)"},{"year":2026,"value":0,"cell":"L150","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G150<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G150,$I150)=0,TRUE,FALSE),$J150*L$2,0)"},{"year":2027,"value":14823.42525,"cell":"M150","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G150<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G150,$I150)=0,TRUE,FALSE),$J150*M$2,0)"},{"year":2028,"value":0,"cell":"N150","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G150<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G150,$I150)=0,TRUE,FALSE),$J150*N$2,0)"},{"year":2029,"value":0,"cell":"O150","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G150<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G150,$I150)=0,TRUE,FALSE),$J150*O$2,0)"},{"year":2030,"value":0,"cell":"P150","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G150<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G150,$I150)=0,TRUE,FALSE),$J150*P$2,0)"},{"year":2031,"value":0,"cell":"Q150","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G150<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G150,$I150)=0,TRUE,FALSE),$J150*Q$2,0)"},{"year":2032,"value":17184.412584649,"cell":"R150","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G150<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G150,$I150)=0,TRUE,FALSE),$J150*R$2,0)"},{"year":2033,"value":0,"cell":"S150","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G150<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G150,$I150)=0,TRUE,FALSE),$J150*S$2,0)"},{"year":2034,"value":0,"cell":"T150","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G150<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G150,$I150)=0,TRUE,FALSE),$J150*T$2,0)"},{"year":2035,"value":0,"cell":"U150","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G150<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G150,$I150)=0,TRUE,FALSE),$J150*U$2,0)"},{"year":2036,"value":0,"cell":"V150","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G150<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G150,$I150)=0,TRUE,FALSE),$J150*V$2,0)"},{"year":2037,"value":19921.44399145824,"cell":"W150","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G150<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G150,$I150)=0,TRUE,FALSE),$J150*W$2,0)"},{"year":2038,"value":0,"cell":"X150","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G150<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G150,$I150)=0,TRUE,FALSE),$J150*X$2,0)"},{"year":2039,"value":0,"cell":"Y150","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G150<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G150,$I150)=0,TRUE,FALSE),$J150*Y$2,0)"},{"year":2040,"value":0,"cell":"Z150","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G150<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G150,$I150)=0,TRUE,FALSE),$J150*Z$2,0)"},{"year":2041,"value":0,"cell":"AA150","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G150<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G150,$I150)=0,TRUE,FALSE),$J150*AA$2,0)"},{"year":2042,"value":23094.413541917052,"cell":"AB150","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G150<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G150,$I150)=0,TRUE,FALSE),$J150*AB$2,0)"},{"year":2043,"value":0,"cell":"AC150","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G150<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G150,$I150)=0,TRUE,FALSE),$J150*AC$2,0)"},{"year":2044,"value":0,"cell":"AD150","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G150<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G150,$I150)=0,TRUE,FALSE),$J150*AD$2,0)"}],"issues":["The first year or frequency differs between Costs and Cap Ex-20 Years. Annual amounts below preserve the schedule tab."],"report":{"page":62,"specific":true,"explanation":"The electrical recommendations address spare breakers, bus-duct cleaning, infrared scanning and arc-flash analysis. These include recurring maintenance and testing as well as capital work."}},{"id":"costs-150","category":"mep","group":"MEP & Fire Protection","item":"Infrared Scanning","location":"","label":"Electrical","scope":"Power","grade":"High","grade_type":"Priority","base":13500,"total":129632.85669989257,"sheet":"Costs","row":150,"base_cell":"P150","schedule_sheet":"Cap Ex-20 Years","schedule_row":151,"total_cell":"AE151","first_year":2025,"frequency":3,"cost_tab_first_year":2025,"cost_tab_frequency":3,"schedule_base":13500,"schedule_base_formula":"=Costs!P150","cells":[{"cell":"J150","label":"Area / length","value":null,"formula":null},{"cell":"K150","label":"Units","value":1,"formula":null},{"cell":"L150","label":"Cost per area / length","value":null,"formula":null},{"cell":"M150","label":"Cost per unit","value":10000,"formula":null},{"cell":"N150","label":"Direct total","value":10000,"formula":"=(M150*K150)+(L150*J150)"},{"cell":"O150","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P150","label":"Loaded total","value":13500,"formula":"=(1+O150)*N150"}],"notes":[],"annual":[{"year":2025,"value":13972.499999999998,"cell":"K151","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G151<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G151,$I151)=0,TRUE,FALSE),$J151*K$2,0)"},{"year":2026,"value":0,"cell":"L151","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G151<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G151,$I151)=0,TRUE,FALSE),$J151*L$2,0)"},{"year":2027,"value":0,"cell":"M151","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G151<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G151,$I151)=0,TRUE,FALSE),$J151*M$2,0)"},{"year":2028,"value":15268.128007500001,"cell":"N151","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G151<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G151,$I151)=0,TRUE,FALSE),$J151*N$2,0)"},{"year":2029,"value":0,"cell":"O151","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G151<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G151,$I151)=0,TRUE,FALSE),$J151*O$2,0)"},{"year":2030,"value":0,"cell":"P151","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G151<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G151,$I151)=0,TRUE,FALSE),$J151*P$2,0)"},{"year":2031,"value":16683.895713251455,"cell":"Q151","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G151<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G151,$I151)=0,TRUE,FALSE),$J151*Q$2,0)"},{"year":2032,"value":0,"cell":"R151","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G151<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G151,$I151)=0,TRUE,FALSE),$J151*R$2,0)"},{"year":2033,"value":0,"cell":"S151","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G151<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G151,$I151)=0,TRUE,FALSE),$J151*S$2,0)"},{"year":2034,"value":18230.943311054125,"cell":"T151","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G151<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G151,$I151)=0,TRUE,FALSE),$J151*T$2,0)"},{"year":2035,"value":0,"cell":"U151","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G151<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G151,$I151)=0,TRUE,FALSE),$J151*U$2,0)"},{"year":2036,"value":0,"cell":"V151","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G151<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G151,$I151)=0,TRUE,FALSE),$J151*V$2,0)"},{"year":2037,"value":19921.44399145824,"cell":"W151","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G151<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G151,$I151)=0,TRUE,FALSE),$J151*W$2,0)"},{"year":2038,"value":0,"cell":"X151","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G151<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G151,$I151)=0,TRUE,FALSE),$J151*X$2,0)"},{"year":2039,"value":0,"cell":"Y151","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G151<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G151,$I151)=0,TRUE,FALSE),$J151*Y$2,0)"},{"year":2040,"value":21768.69972845419,"cell":"Z151","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G151<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G151,$I151)=0,TRUE,FALSE),$J151*Z$2,0)"},{"year":2041,"value":0,"cell":"AA151","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G151<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G151,$I151)=0,TRUE,FALSE),$J151*AA$2,0)"},{"year":2042,"value":0,"cell":"AB151","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G151<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G151,$I151)=0,TRUE,FALSE),$J151*AB$2,0)"},{"year":2043,"value":23787.24594817456,"cell":"AC151","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G151<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G151,$I151)=0,TRUE,FALSE),$J151*AC$2,0)"},{"year":2044,"value":0,"cell":"AD151","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G151<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G151,$I151)=0,TRUE,FALSE),$J151*AD$2,0)"}],"issues":[],"report":{"page":62,"specific":true,"explanation":"The electrical recommendations address spare breakers, bus-duct cleaning, infrared scanning and arc-flash analysis. These include recurring maintenance and testing as well as capital work."}},{"id":"costs-151","category":"mep","group":"MEP & Fire Protection","item":"Arc Flash Analysis for all Electrical Distribution Equipment","location":"","label":"Electrical","scope":"Power","grade":"Medium","grade_type":"Priority","base":202500,"total":1159116.0934359753,"sheet":"Costs","row":151,"base_cell":"P151","schedule_sheet":"Cap Ex-20 Years","schedule_row":152,"total_cell":"AE152","first_year":2028,"frequency":5,"cost_tab_first_year":2028,"cost_tab_frequency":5,"schedule_base":202500,"schedule_base_formula":"=Costs!P151","cells":[{"cell":"J151","label":"Area / length","value":null,"formula":null},{"cell":"K151","label":"Units","value":1,"formula":null},{"cell":"L151","label":"Cost per area / length","value":null,"formula":null},{"cell":"M151","label":"Cost per unit","value":150000,"formula":null},{"cell":"N151","label":"Direct total","value":150000,"formula":"=(M151*K151)+(L151*J151)"},{"cell":"O151","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P151","label":"Loaded total","value":202500,"formula":"=(1+O151)*N151"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K152","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G152<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G152,$I152)=0,TRUE,FALSE),$J152*K$2,0)"},{"year":2026,"value":0,"cell":"L152","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G152<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G152,$I152)=0,TRUE,FALSE),$J152*L$2,0)"},{"year":2027,"value":0,"cell":"M152","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G152<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G152,$I152)=0,TRUE,FALSE),$J152*M$2,0)"},{"year":2028,"value":229021.9201125,"cell":"N152","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G152<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G152,$I152)=0,TRUE,FALSE),$J152*N$2,0)"},{"year":2029,"value":0,"cell":"O152","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G152<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G152,$I152)=0,TRUE,FALSE),$J152*O$2,0)"},{"year":2030,"value":0,"cell":"P152","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G152<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G152,$I152)=0,TRUE,FALSE),$J152*P$2,0)"},{"year":2031,"value":0,"cell":"Q152","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G152<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G152,$I152)=0,TRUE,FALSE),$J152*Q$2,0)"},{"year":2032,"value":0,"cell":"R152","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G152<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G152,$I152)=0,TRUE,FALSE),$J152*R$2,0)"},{"year":2033,"value":265499.17443282704,"cell":"S152","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G152<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G152,$I152)=0,TRUE,FALSE),$J152*S$2,0)"},{"year":2034,"value":0,"cell":"T152","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G152<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G152,$I152)=0,TRUE,FALSE),$J152*T$2,0)"},{"year":2035,"value":0,"cell":"U152","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G152<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G152,$I152)=0,TRUE,FALSE),$J152*U$2,0)"},{"year":2036,"value":0,"cell":"V152","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G152<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G152,$I152)=0,TRUE,FALSE),$J152*V$2,0)"},{"year":2037,"value":0,"cell":"W152","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G152<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G152,$I152)=0,TRUE,FALSE),$J152*W$2,0)"},{"year":2038,"value":307786.30966802983,"cell":"X152","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G152<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G152,$I152)=0,TRUE,FALSE),$J152*X$2,0)"},{"year":2039,"value":0,"cell":"Y152","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G152<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G152,$I152)=0,TRUE,FALSE),$J152*Y$2,0)"},{"year":2040,"value":0,"cell":"Z152","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G152<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G152,$I152)=0,TRUE,FALSE),$J152*Z$2,0)"},{"year":2041,"value":0,"cell":"AA152","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G152<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G152,$I152)=0,TRUE,FALSE),$J152*AA$2,0)"},{"year":2042,"value":0,"cell":"AB152","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G152<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G152,$I152)=0,TRUE,FALSE),$J152*AB$2,0)"},{"year":2043,"value":356808.6892226184,"cell":"AC152","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G152<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G152,$I152)=0,TRUE,FALSE),$J152*AC$2,0)"},{"year":2044,"value":0,"cell":"AD152","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G152<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G152,$I152)=0,TRUE,FALSE),$J152*AD$2,0)"}],"issues":[],"report":{"page":62,"specific":true,"explanation":"The electrical recommendations address spare breakers, bus-duct cleaning, infrared scanning and arc-flash analysis. These include recurring maintenance and testing as well as capital work."}},{"id":"costs-152","category":"mep","group":"MEP & Fire Protection","item":"Broadcast/Show Power Equipment Replacement","location":"","label":"Electrical","scope":"Power","grade":"Low","grade_type":"Priority","base":459000.00000000006,"total":584270.0278780661,"sheet":"Costs","row":152,"base_cell":"P152","schedule_sheet":"Cap Ex-20 Years","schedule_row":153,"total_cell":"AE153","first_year":2032,"frequency":25,"cost_tab_first_year":2032,"cost_tab_frequency":25,"schedule_base":459000.00000000006,"schedule_base_formula":"=Costs!P152","cells":[{"cell":"J152","label":"Area / length","value":null,"formula":null},{"cell":"K152","label":"Units","value":17,"formula":null},{"cell":"L152","label":"Cost per area / length","value":null,"formula":null},{"cell":"M152","label":"Cost per unit","value":20000,"formula":null},{"cell":"N152","label":"Direct total","value":340000,"formula":"=(M152*K152)+(L152*J152)"},{"cell":"O152","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P152","label":"Loaded total","value":459000.00000000006,"formula":"=(1+O152)*N152"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K153","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G153<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G153,$I153)=0,TRUE,FALSE),$J153*K$2,0)"},{"year":2026,"value":0,"cell":"L153","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G153<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G153,$I153)=0,TRUE,FALSE),$J153*L$2,0)"},{"year":2027,"value":0,"cell":"M153","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G153<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G153,$I153)=0,TRUE,FALSE),$J153*M$2,0)"},{"year":2028,"value":0,"cell":"N153","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G153<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G153,$I153)=0,TRUE,FALSE),$J153*N$2,0)"},{"year":2029,"value":0,"cell":"O153","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G153<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G153,$I153)=0,TRUE,FALSE),$J153*O$2,0)"},{"year":2030,"value":0,"cell":"P153","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G153<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G153,$I153)=0,TRUE,FALSE),$J153*P$2,0)"},{"year":2031,"value":0,"cell":"Q153","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G153<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G153,$I153)=0,TRUE,FALSE),$J153*Q$2,0)"},{"year":2032,"value":584270.0278780661,"cell":"R153","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G153<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G153,$I153)=0,TRUE,FALSE),$J153*R$2,0)"},{"year":2033,"value":0,"cell":"S153","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G153<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G153,$I153)=0,TRUE,FALSE),$J153*S$2,0)"},{"year":2034,"value":0,"cell":"T153","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G153<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G153,$I153)=0,TRUE,FALSE),$J153*T$2,0)"},{"year":2035,"value":0,"cell":"U153","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G153<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G153,$I153)=0,TRUE,FALSE),$J153*U$2,0)"},{"year":2036,"value":0,"cell":"V153","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G153<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G153,$I153)=0,TRUE,FALSE),$J153*V$2,0)"},{"year":2037,"value":0,"cell":"W153","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G153<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G153,$I153)=0,TRUE,FALSE),$J153*W$2,0)"},{"year":2038,"value":0,"cell":"X153","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G153<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G153,$I153)=0,TRUE,FALSE),$J153*X$2,0)"},{"year":2039,"value":0,"cell":"Y153","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G153<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G153,$I153)=0,TRUE,FALSE),$J153*Y$2,0)"},{"year":2040,"value":0,"cell":"Z153","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G153<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G153,$I153)=0,TRUE,FALSE),$J153*Z$2,0)"},{"year":2041,"value":0,"cell":"AA153","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G153<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G153,$I153)=0,TRUE,FALSE),$J153*AA$2,0)"},{"year":2042,"value":0,"cell":"AB153","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G153<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G153,$I153)=0,TRUE,FALSE),$J153*AB$2,0)"},{"year":2043,"value":0,"cell":"AC153","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G153<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G153,$I153)=0,TRUE,FALSE),$J153*AC$2,0)"},{"year":2044,"value":0,"cell":"AD153","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G153<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G153,$I153)=0,TRUE,FALSE),$J153*AD$2,0)"}],"issues":[],"report":{"page":63,"specific":true,"explanation":"The report recommends replacing damaged show-power devices and considering new broadcast disconnects during a major renovation."}},{"id":"costs-153","category":"mep","group":"MEP & Fire Protection","item":"Network Lighting Control System","location":"","label":"Electrical","scope":"Lighting Controls","grade":"High","grade_type":"Priority","base":2025000.0000000002,"total":5687675.818787558,"sheet":"Costs","row":153,"base_cell":"P153","schedule_sheet":"Cap Ex-20 Years","schedule_row":154,"total_cell":"AE154","first_year":2027,"frequency":15,"cost_tab_first_year":2027,"cost_tab_frequency":15,"schedule_base":2025000.0000000002,"schedule_base_formula":"=Costs!P153","cells":[{"cell":"J153","label":"Area / length","value":null,"formula":null},{"cell":"K153","label":"Units","value":1,"formula":null},{"cell":"L153","label":"Cost per area / length","value":null,"formula":null},{"cell":"M153","label":"Cost per unit","value":1500000,"formula":null},{"cell":"N153","label":"Direct total","value":1500000,"formula":"=(M153*K153)+(L153*J153)"},{"cell":"O153","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P153","label":"Loaded total","value":2025000.0000000002,"formula":"=(1+O153)*N153"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K154","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G154<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G154,$I154)=0,TRUE,FALSE),$J154*K$2,0)"},{"year":2026,"value":0,"cell":"L154","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G154<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G154,$I154)=0,TRUE,FALSE),$J154*L$2,0)"},{"year":2027,"value":2223513.7875000006,"cell":"M154","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G154<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G154,$I154)=0,TRUE,FALSE),$J154*M$2,0)"},{"year":2028,"value":0,"cell":"N154","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G154<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G154,$I154)=0,TRUE,FALSE),$J154*N$2,0)"},{"year":2029,"value":0,"cell":"O154","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G154<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G154,$I154)=0,TRUE,FALSE),$J154*O$2,0)"},{"year":2030,"value":0,"cell":"P154","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G154<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G154,$I154)=0,TRUE,FALSE),$J154*P$2,0)"},{"year":2031,"value":0,"cell":"Q154","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G154<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G154,$I154)=0,TRUE,FALSE),$J154*Q$2,0)"},{"year":2032,"value":0,"cell":"R154","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G154<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G154,$I154)=0,TRUE,FALSE),$J154*R$2,0)"},{"year":2033,"value":0,"cell":"S154","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G154<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G154,$I154)=0,TRUE,FALSE),$J154*S$2,0)"},{"year":2034,"value":0,"cell":"T154","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G154<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G154,$I154)=0,TRUE,FALSE),$J154*T$2,0)"},{"year":2035,"value":0,"cell":"U154","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G154<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G154,$I154)=0,TRUE,FALSE),$J154*U$2,0)"},{"year":2036,"value":0,"cell":"V154","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G154<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G154,$I154)=0,TRUE,FALSE),$J154*V$2,0)"},{"year":2037,"value":0,"cell":"W154","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G154<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G154,$I154)=0,TRUE,FALSE),$J154*W$2,0)"},{"year":2038,"value":0,"cell":"X154","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G154<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G154,$I154)=0,TRUE,FALSE),$J154*X$2,0)"},{"year":2039,"value":0,"cell":"Y154","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G154<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G154,$I154)=0,TRUE,FALSE),$J154*Y$2,0)"},{"year":2040,"value":0,"cell":"Z154","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G154<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G154,$I154)=0,TRUE,FALSE),$J154*Z$2,0)"},{"year":2041,"value":0,"cell":"AA154","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G154<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G154,$I154)=0,TRUE,FALSE),$J154*AA$2,0)"},{"year":2042,"value":3464162.031287558,"cell":"AB154","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G154<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G154,$I154)=0,TRUE,FALSE),$J154*AB$2,0)"},{"year":2043,"value":0,"cell":"AC154","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G154<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G154,$I154)=0,TRUE,FALSE),$J154*AC$2,0)"},{"year":2044,"value":0,"cell":"AD154","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G154<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G154,$I154)=0,TRUE,FALSE),$J154*AD$2,0)"}],"issues":[],"report":{"page":63,"specific":true,"explanation":"The lighting recommendations combine LED conversion, replacement controls, cleaning and replacement of worn fixtures, and spare drivers for premium-area fixtures. The source row identifies the separately costed scope."}},{"id":"costs-154","category":"mep","group":"MEP & Fire Protection","item":"Sports Lighting and Controls","location":"","label":"Electrical","scope":"Lighting","grade":"Low","grade_type":"Priority","base":2160000,"total":3805959.3517079297,"sheet":"Costs","row":154,"base_cell":"P154","schedule_sheet":"Cap Ex-20 Years","schedule_row":155,"total_cell":"AE155","first_year":2043,"frequency":25,"cost_tab_first_year":2043,"cost_tab_frequency":25,"schedule_base":2160000,"schedule_base_formula":"=Costs!P154","cells":[{"cell":"J154","label":"Area / length","value":null,"formula":null},{"cell":"K154","label":"Units","value":1,"formula":null},{"cell":"L154","label":"Cost per area / length","value":null,"formula":null},{"cell":"M154","label":"Cost per unit","value":1600000,"formula":null},{"cell":"N154","label":"Direct total","value":1600000,"formula":"=(M154*K154)+(L154*J154)"},{"cell":"O154","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P154","label":"Loaded total","value":2160000,"formula":"=(1+O154)*N154"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K155","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G155<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G155,$I155)=0,TRUE,FALSE),$J155*K$2,0)"},{"year":2026,"value":0,"cell":"L155","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G155<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G155,$I155)=0,TRUE,FALSE),$J155*L$2,0)"},{"year":2027,"value":0,"cell":"M155","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G155<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G155,$I155)=0,TRUE,FALSE),$J155*M$2,0)"},{"year":2028,"value":0,"cell":"N155","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G155<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G155,$I155)=0,TRUE,FALSE),$J155*N$2,0)"},{"year":2029,"value":0,"cell":"O155","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G155<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G155,$I155)=0,TRUE,FALSE),$J155*O$2,0)"},{"year":2030,"value":0,"cell":"P155","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G155<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G155,$I155)=0,TRUE,FALSE),$J155*P$2,0)"},{"year":2031,"value":0,"cell":"Q155","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G155<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G155,$I155)=0,TRUE,FALSE),$J155*Q$2,0)"},{"year":2032,"value":0,"cell":"R155","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G155<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G155,$I155)=0,TRUE,FALSE),$J155*R$2,0)"},{"year":2033,"value":0,"cell":"S155","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G155<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G155,$I155)=0,TRUE,FALSE),$J155*S$2,0)"},{"year":2034,"value":0,"cell":"T155","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G155<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G155,$I155)=0,TRUE,FALSE),$J155*T$2,0)"},{"year":2035,"value":0,"cell":"U155","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G155<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G155,$I155)=0,TRUE,FALSE),$J155*U$2,0)"},{"year":2036,"value":0,"cell":"V155","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G155<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G155,$I155)=0,TRUE,FALSE),$J155*V$2,0)"},{"year":2037,"value":0,"cell":"W155","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G155<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G155,$I155)=0,TRUE,FALSE),$J155*W$2,0)"},{"year":2038,"value":0,"cell":"X155","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G155<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G155,$I155)=0,TRUE,FALSE),$J155*X$2,0)"},{"year":2039,"value":0,"cell":"Y155","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G155<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G155,$I155)=0,TRUE,FALSE),$J155*Y$2,0)"},{"year":2040,"value":0,"cell":"Z155","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G155<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G155,$I155)=0,TRUE,FALSE),$J155*Z$2,0)"},{"year":2041,"value":0,"cell":"AA155","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G155<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G155,$I155)=0,TRUE,FALSE),$J155*AA$2,0)"},{"year":2042,"value":0,"cell":"AB155","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G155<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G155,$I155)=0,TRUE,FALSE),$J155*AB$2,0)"},{"year":2043,"value":3805959.3517079297,"cell":"AC155","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G155<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G155,$I155)=0,TRUE,FALSE),$J155*AC$2,0)"},{"year":2044,"value":0,"cell":"AD155","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G155<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G155,$I155)=0,TRUE,FALSE),$J155*AD$2,0)"}],"issues":[],"report":{"page":52,"specific":true,"explanation":"The sports lighting was upgraded in 2017 and was described as in great condition at assessment. The workbook records a future replacement cycle."}},{"id":"costs-155","category":"mep","group":"MEP & Fire Protection","item":"Lighting LED Upgrades (Front of House)","location":"","label":"Electrical","scope":"Lighting","grade":"High","grade_type":"Priority","base":6750000,"total":7411712.625,"sheet":"Costs","row":155,"base_cell":"P155","schedule_sheet":"Cap Ex-20 Years","schedule_row":156,"total_cell":"AE156","first_year":2027,"frequency":20,"cost_tab_first_year":2027,"cost_tab_frequency":20,"schedule_base":6750000,"schedule_base_formula":"=Costs!P155","cells":[{"cell":"J155","label":"Area / length","value":null,"formula":null},{"cell":"K155","label":"Units","value":1,"formula":null},{"cell":"L155","label":"Cost per area / length","value":null,"formula":null},{"cell":"M155","label":"Cost per unit","value":5000000,"formula":null},{"cell":"N155","label":"Direct total","value":5000000,"formula":"=(M155*K155)+(L155*J155)"},{"cell":"O155","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P155","label":"Loaded total","value":6750000,"formula":"=(1+O155)*N155"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K156","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G156<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G156,$I156)=0,TRUE,FALSE),$J156*K$2,0)"},{"year":2026,"value":0,"cell":"L156","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G156<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G156,$I156)=0,TRUE,FALSE),$J156*L$2,0)"},{"year":2027,"value":7411712.625,"cell":"M156","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G156<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G156,$I156)=0,TRUE,FALSE),$J156*M$2,0)"},{"year":2028,"value":0,"cell":"N156","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G156<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G156,$I156)=0,TRUE,FALSE),$J156*N$2,0)"},{"year":2029,"value":0,"cell":"O156","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G156<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G156,$I156)=0,TRUE,FALSE),$J156*O$2,0)"},{"year":2030,"value":0,"cell":"P156","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G156<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G156,$I156)=0,TRUE,FALSE),$J156*P$2,0)"},{"year":2031,"value":0,"cell":"Q156","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G156<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G156,$I156)=0,TRUE,FALSE),$J156*Q$2,0)"},{"year":2032,"value":0,"cell":"R156","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G156<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G156,$I156)=0,TRUE,FALSE),$J156*R$2,0)"},{"year":2033,"value":0,"cell":"S156","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G156<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G156,$I156)=0,TRUE,FALSE),$J156*S$2,0)"},{"year":2034,"value":0,"cell":"T156","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G156<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G156,$I156)=0,TRUE,FALSE),$J156*T$2,0)"},{"year":2035,"value":0,"cell":"U156","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G156<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G156,$I156)=0,TRUE,FALSE),$J156*U$2,0)"},{"year":2036,"value":0,"cell":"V156","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G156<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G156,$I156)=0,TRUE,FALSE),$J156*V$2,0)"},{"year":2037,"value":0,"cell":"W156","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G156<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G156,$I156)=0,TRUE,FALSE),$J156*W$2,0)"},{"year":2038,"value":0,"cell":"X156","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G156<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G156,$I156)=0,TRUE,FALSE),$J156*X$2,0)"},{"year":2039,"value":0,"cell":"Y156","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G156<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G156,$I156)=0,TRUE,FALSE),$J156*Y$2,0)"},{"year":2040,"value":0,"cell":"Z156","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G156<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G156,$I156)=0,TRUE,FALSE),$J156*Z$2,0)"},{"year":2041,"value":0,"cell":"AA156","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G156<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G156,$I156)=0,TRUE,FALSE),$J156*AA$2,0)"},{"year":2042,"value":0,"cell":"AB156","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G156<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G156,$I156)=0,TRUE,FALSE),$J156*AB$2,0)"},{"year":2043,"value":0,"cell":"AC156","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G156<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G156,$I156)=0,TRUE,FALSE),$J156*AC$2,0)"},{"year":2044,"value":0,"cell":"AD156","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G156<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G156,$I156)=0,TRUE,FALSE),$J156*AD$2,0)"}],"issues":[],"report":{"page":63,"specific":true,"explanation":"The lighting recommendations combine LED conversion, replacement controls, cleaning and replacement of worn fixtures, and spare drivers for premium-area fixtures. The source row identifies the separately costed scope."}},{"id":"costs-156","category":"mep","group":"MEP & Fire Protection","item":"Lighting LED Upgrades (Back of House)","location":"","label":"Electrical","scope":"Lighting","grade":"High","grade_type":"Priority","base":2025000.0000000002,"total":2223513.7875000006,"sheet":"Costs","row":156,"base_cell":"P156","schedule_sheet":"Cap Ex-20 Years","schedule_row":157,"total_cell":"AE157","first_year":2027,"frequency":20,"cost_tab_first_year":2027,"cost_tab_frequency":20,"schedule_base":2025000.0000000002,"schedule_base_formula":"=Costs!P156","cells":[{"cell":"J156","label":"Area / length","value":null,"formula":null},{"cell":"K156","label":"Units","value":1,"formula":null},{"cell":"L156","label":"Cost per area / length","value":null,"formula":null},{"cell":"M156","label":"Cost per unit","value":1500000,"formula":null},{"cell":"N156","label":"Direct total","value":1500000,"formula":"=(M156*K156)+(L156*J156)"},{"cell":"O156","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P156","label":"Loaded total","value":2025000.0000000002,"formula":"=(1+O156)*N156"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K157","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G157<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G157,$I157)=0,TRUE,FALSE),$J157*K$2,0)"},{"year":2026,"value":0,"cell":"L157","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G157<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G157,$I157)=0,TRUE,FALSE),$J157*L$2,0)"},{"year":2027,"value":2223513.7875000006,"cell":"M157","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G157<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G157,$I157)=0,TRUE,FALSE),$J157*M$2,0)"},{"year":2028,"value":0,"cell":"N157","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G157<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G157,$I157)=0,TRUE,FALSE),$J157*N$2,0)"},{"year":2029,"value":0,"cell":"O157","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G157<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G157,$I157)=0,TRUE,FALSE),$J157*O$2,0)"},{"year":2030,"value":0,"cell":"P157","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G157<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G157,$I157)=0,TRUE,FALSE),$J157*P$2,0)"},{"year":2031,"value":0,"cell":"Q157","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G157<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G157,$I157)=0,TRUE,FALSE),$J157*Q$2,0)"},{"year":2032,"value":0,"cell":"R157","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G157<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G157,$I157)=0,TRUE,FALSE),$J157*R$2,0)"},{"year":2033,"value":0,"cell":"S157","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G157<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G157,$I157)=0,TRUE,FALSE),$J157*S$2,0)"},{"year":2034,"value":0,"cell":"T157","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G157<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G157,$I157)=0,TRUE,FALSE),$J157*T$2,0)"},{"year":2035,"value":0,"cell":"U157","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G157<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G157,$I157)=0,TRUE,FALSE),$J157*U$2,0)"},{"year":2036,"value":0,"cell":"V157","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G157<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G157,$I157)=0,TRUE,FALSE),$J157*V$2,0)"},{"year":2037,"value":0,"cell":"W157","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G157<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G157,$I157)=0,TRUE,FALSE),$J157*W$2,0)"},{"year":2038,"value":0,"cell":"X157","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G157<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G157,$I157)=0,TRUE,FALSE),$J157*X$2,0)"},{"year":2039,"value":0,"cell":"Y157","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G157<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G157,$I157)=0,TRUE,FALSE),$J157*Y$2,0)"},{"year":2040,"value":0,"cell":"Z157","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G157<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G157,$I157)=0,TRUE,FALSE),$J157*Z$2,0)"},{"year":2041,"value":0,"cell":"AA157","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G157<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G157,$I157)=0,TRUE,FALSE),$J157*AA$2,0)"},{"year":2042,"value":0,"cell":"AB157","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G157<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G157,$I157)=0,TRUE,FALSE),$J157*AB$2,0)"},{"year":2043,"value":0,"cell":"AC157","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G157<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G157,$I157)=0,TRUE,FALSE),$J157*AC$2,0)"},{"year":2044,"value":0,"cell":"AD157","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G157<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G157,$I157)=0,TRUE,FALSE),$J157*AD$2,0)"}],"issues":[],"report":{"page":63,"specific":true,"explanation":"The lighting recommendations combine LED conversion, replacement controls, cleaning and replacement of worn fixtures, and spare drivers for premium-area fixtures. The source row identifies the separately costed scope."}},{"id":"costs-157","category":"mep","group":"MEP & Fire Protection","item":"Premium Fixture Drivers","location":"","label":"Electrical","scope":"Lighting","grade":"High","grade_type":"Priority","base":13500,"total":37917.83879191705,"sheet":"Costs","row":157,"base_cell":"P157","schedule_sheet":"Cap Ex-20 Years","schedule_row":158,"total_cell":"AE158","first_year":2027,"frequency":15,"cost_tab_first_year":2027,"cost_tab_frequency":15,"schedule_base":13500,"schedule_base_formula":"=Costs!P157","cells":[{"cell":"J157","label":"Area / length","value":null,"formula":null},{"cell":"K157","label":"Units","value":1,"formula":null},{"cell":"L157","label":"Cost per area / length","value":null,"formula":null},{"cell":"M157","label":"Cost per unit","value":10000,"formula":null},{"cell":"N157","label":"Direct total","value":10000,"formula":"=(M157*K157)+(L157*J157)"},{"cell":"O157","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P157","label":"Loaded total","value":13500,"formula":"=(1+O157)*N157"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K158","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G158<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G158,$I158)=0,TRUE,FALSE),$J158*K$2,0)"},{"year":2026,"value":0,"cell":"L158","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G158<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G158,$I158)=0,TRUE,FALSE),$J158*L$2,0)"},{"year":2027,"value":14823.42525,"cell":"M158","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G158<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G158,$I158)=0,TRUE,FALSE),$J158*M$2,0)"},{"year":2028,"value":0,"cell":"N158","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G158<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G158,$I158)=0,TRUE,FALSE),$J158*N$2,0)"},{"year":2029,"value":0,"cell":"O158","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G158<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G158,$I158)=0,TRUE,FALSE),$J158*O$2,0)"},{"year":2030,"value":0,"cell":"P158","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G158<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G158,$I158)=0,TRUE,FALSE),$J158*P$2,0)"},{"year":2031,"value":0,"cell":"Q158","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G158<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G158,$I158)=0,TRUE,FALSE),$J158*Q$2,0)"},{"year":2032,"value":0,"cell":"R158","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G158<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G158,$I158)=0,TRUE,FALSE),$J158*R$2,0)"},{"year":2033,"value":0,"cell":"S158","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G158<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G158,$I158)=0,TRUE,FALSE),$J158*S$2,0)"},{"year":2034,"value":0,"cell":"T158","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G158<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G158,$I158)=0,TRUE,FALSE),$J158*T$2,0)"},{"year":2035,"value":0,"cell":"U158","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G158<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G158,$I158)=0,TRUE,FALSE),$J158*U$2,0)"},{"year":2036,"value":0,"cell":"V158","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G158<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G158,$I158)=0,TRUE,FALSE),$J158*V$2,0)"},{"year":2037,"value":0,"cell":"W158","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G158<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G158,$I158)=0,TRUE,FALSE),$J158*W$2,0)"},{"year":2038,"value":0,"cell":"X158","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G158<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G158,$I158)=0,TRUE,FALSE),$J158*X$2,0)"},{"year":2039,"value":0,"cell":"Y158","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G158<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G158,$I158)=0,TRUE,FALSE),$J158*Y$2,0)"},{"year":2040,"value":0,"cell":"Z158","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G158<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G158,$I158)=0,TRUE,FALSE),$J158*Z$2,0)"},{"year":2041,"value":0,"cell":"AA158","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G158<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G158,$I158)=0,TRUE,FALSE),$J158*AA$2,0)"},{"year":2042,"value":23094.413541917052,"cell":"AB158","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G158<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G158,$I158)=0,TRUE,FALSE),$J158*AB$2,0)"},{"year":2043,"value":0,"cell":"AC158","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G158<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G158,$I158)=0,TRUE,FALSE),$J158*AC$2,0)"},{"year":2044,"value":0,"cell":"AD158","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G158<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G158,$I158)=0,TRUE,FALSE),$J158*AD$2,0)"}],"issues":[],"report":{"page":63,"specific":true,"explanation":"The lighting recommendations combine LED conversion, replacement controls, cleaning and replacement of worn fixtures, and spare drivers for premium-area fixtures. The source row identifies the separately costed scope."}},{"id":"costs-158","category":"mep","group":"MEP & Fire Protection","item":"Exterior Fixture Replacement","location":"","label":"Electrical","scope":"Lighting","grade":"High","grade_type":"Priority","base":675000,"total":1895891.9395958525,"sheet":"Costs","row":158,"base_cell":"P158","schedule_sheet":"Cap Ex-20 Years","schedule_row":159,"total_cell":"AE159","first_year":2027,"frequency":15,"cost_tab_first_year":2027,"cost_tab_frequency":15,"schedule_base":675000,"schedule_base_formula":"=Costs!P158","cells":[{"cell":"J158","label":"Area / length","value":null,"formula":null},{"cell":"K158","label":"Units","value":1,"formula":null},{"cell":"L158","label":"Cost per area / length","value":null,"formula":null},{"cell":"M158","label":"Cost per unit","value":500000,"formula":null},{"cell":"N158","label":"Direct total","value":500000,"formula":"=(M158*K158)+(L158*J158)"},{"cell":"O158","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P158","label":"Loaded total","value":675000,"formula":"=(1+O158)*N158"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K159","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G159<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G159,$I159)=0,TRUE,FALSE),$J159*K$2,0)"},{"year":2026,"value":0,"cell":"L159","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G159<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G159,$I159)=0,TRUE,FALSE),$J159*L$2,0)"},{"year":2027,"value":741171.2625000001,"cell":"M159","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G159<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G159,$I159)=0,TRUE,FALSE),$J159*M$2,0)"},{"year":2028,"value":0,"cell":"N159","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G159<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G159,$I159)=0,TRUE,FALSE),$J159*N$2,0)"},{"year":2029,"value":0,"cell":"O159","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G159<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G159,$I159)=0,TRUE,FALSE),$J159*O$2,0)"},{"year":2030,"value":0,"cell":"P159","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G159<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G159,$I159)=0,TRUE,FALSE),$J159*P$2,0)"},{"year":2031,"value":0,"cell":"Q159","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G159<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G159,$I159)=0,TRUE,FALSE),$J159*Q$2,0)"},{"year":2032,"value":0,"cell":"R159","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G159<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G159,$I159)=0,TRUE,FALSE),$J159*R$2,0)"},{"year":2033,"value":0,"cell":"S159","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G159<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G159,$I159)=0,TRUE,FALSE),$J159*S$2,0)"},{"year":2034,"value":0,"cell":"T159","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G159<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G159,$I159)=0,TRUE,FALSE),$J159*T$2,0)"},{"year":2035,"value":0,"cell":"U159","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G159<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G159,$I159)=0,TRUE,FALSE),$J159*U$2,0)"},{"year":2036,"value":0,"cell":"V159","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G159<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G159,$I159)=0,TRUE,FALSE),$J159*V$2,0)"},{"year":2037,"value":0,"cell":"W159","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G159<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G159,$I159)=0,TRUE,FALSE),$J159*W$2,0)"},{"year":2038,"value":0,"cell":"X159","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G159<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G159,$I159)=0,TRUE,FALSE),$J159*X$2,0)"},{"year":2039,"value":0,"cell":"Y159","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G159<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G159,$I159)=0,TRUE,FALSE),$J159*Y$2,0)"},{"year":2040,"value":0,"cell":"Z159","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G159<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G159,$I159)=0,TRUE,FALSE),$J159*Z$2,0)"},{"year":2041,"value":0,"cell":"AA159","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G159<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G159,$I159)=0,TRUE,FALSE),$J159*AA$2,0)"},{"year":2042,"value":1154720.6770958526,"cell":"AB159","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G159<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G159,$I159)=0,TRUE,FALSE),$J159*AB$2,0)"},{"year":2043,"value":0,"cell":"AC159","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G159<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G159,$I159)=0,TRUE,FALSE),$J159*AC$2,0)"},{"year":2044,"value":0,"cell":"AD159","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G159<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G159,$I159)=0,TRUE,FALSE),$J159*AD$2,0)"}],"issues":[],"report":{"page":63,"specific":true,"explanation":"The lighting recommendations combine LED conversion, replacement controls, cleaning and replacement of worn fixtures, and spare drivers for premium-area fixtures. The source row identifies the separately costed scope."}},{"id":"costs-159","category":"mep","group":"MEP & Fire Protection","item":"Fire Alarm Testing/Maintained","location":"","label":"Electrical","scope":"Fire Alarm","grade":"High","grade_type":"Priority","base":33750,"total":938615.7688681989,"sheet":"Costs","row":159,"base_cell":"P159","schedule_sheet":"Cap Ex-20 Years","schedule_row":160,"total_cell":"AE160","first_year":2025,"frequency":1,"cost_tab_first_year":2025,"cost_tab_frequency":1,"schedule_base":33750,"schedule_base_formula":"=Costs!P159","cells":[{"cell":"J159","label":"Area / length","value":null,"formula":null},{"cell":"K159","label":"Units","value":1,"formula":null},{"cell":"L159","label":"Cost per area / length","value":null,"formula":null},{"cell":"M159","label":"Cost per unit","value":25000,"formula":null},{"cell":"N159","label":"Direct total","value":25000,"formula":"=(M159*K159)+(L159*J159)"},{"cell":"O159","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P159","label":"Loaded total","value":33750,"formula":"=(1+O159)*N159"}],"notes":[],"annual":[{"year":2025,"value":34931.25,"cell":"K160","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G160<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G160,$I160)=0,TRUE,FALSE),$J160*K$2,0)"},{"year":2026,"value":35979.1875,"cell":"L160","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G160<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G160,$I160)=0,TRUE,FALSE),$J160*L$2,0)"},{"year":2027,"value":37058.563125,"cell":"M160","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G160<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G160,$I160)=0,TRUE,FALSE),$J160*M$2,0)"},{"year":2028,"value":38170.320018750004,"cell":"N160","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G160<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G160,$I160)=0,TRUE,FALSE),$J160*N$2,0)"},{"year":2029,"value":39315.429619312505,"cell":"O160","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G160<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G160,$I160)=0,TRUE,FALSE),$J160*O$2,0)"},{"year":2030,"value":40494.892507891884,"cell":"P160","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G160<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G160,$I160)=0,TRUE,FALSE),$J160*P$2,0)"},{"year":2031,"value":41709.73928312864,"cell":"Q160","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G160<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G160,$I160)=0,TRUE,FALSE),$J160*Q$2,0)"},{"year":2032,"value":42961.0314616225,"cell":"R160","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G160<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G160,$I160)=0,TRUE,FALSE),$J160*R$2,0)"},{"year":2033,"value":44249.862405471176,"cell":"S160","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G160<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G160,$I160)=0,TRUE,FALSE),$J160*S$2,0)"},{"year":2034,"value":45577.35827763531,"cell":"T160","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G160<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G160,$I160)=0,TRUE,FALSE),$J160*T$2,0)"},{"year":2035,"value":46944.67902596437,"cell":"U160","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G160<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G160,$I160)=0,TRUE,FALSE),$J160*U$2,0)"},{"year":2036,"value":48353.0193967433,"cell":"V160","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G160<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G160,$I160)=0,TRUE,FALSE),$J160*V$2,0)"},{"year":2037,"value":49803.6099786456,"cell":"W160","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G160<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G160,$I160)=0,TRUE,FALSE),$J160*W$2,0)"},{"year":2038,"value":51297.71827800497,"cell":"X160","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G160<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G160,$I160)=0,TRUE,FALSE),$J160*X$2,0)"},{"year":2039,"value":52836.649826345114,"cell":"Y160","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G160<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G160,$I160)=0,TRUE,FALSE),$J160*Y$2,0)"},{"year":2040,"value":54421.749321135474,"cell":"Z160","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G160<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G160,$I160)=0,TRUE,FALSE),$J160*Z$2,0)"},{"year":2041,"value":56054.40180076954,"cell":"AA160","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G160<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G160,$I160)=0,TRUE,FALSE),$J160*AA$2,0)"},{"year":2042,"value":57736.03385479263,"cell":"AB160","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G160<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G160,$I160)=0,TRUE,FALSE),$J160*AB$2,0)"},{"year":2043,"value":59468.1148704364,"cell":"AC160","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G160<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G160,$I160)=0,TRUE,FALSE),$J160*AC$2,0)"},{"year":2044,"value":61252.158316549496,"cell":"AD160","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G160<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G160,$I160)=0,TRUE,FALSE),$J160*AD$2,0)"}],"issues":[],"report":{"page":54,"specific":true,"explanation":"The fire-alarm control system had been upgraded within two years, while most devices were original. The report describes power-surge trouble messages; the workbook separately schedules testing and replacement."}},{"id":"costs-160","category":"mep","group":"MEP & Fire Protection","item":"Fire Alarm System (Including Devices)","location":"","label":"Electrical","scope":"Fire Alarm","grade":"Low","grade_type":"Priority","base":2700000,"total":4353739.945690838,"sheet":"Costs","row":160,"base_cell":"P160","schedule_sheet":"Cap Ex-20 Years","schedule_row":161,"total_cell":"AE161","first_year":2040,"frequency":18,"cost_tab_first_year":2040,"cost_tab_frequency":18,"schedule_base":2700000,"schedule_base_formula":"=Costs!P160","cells":[{"cell":"J160","label":"Area / length","value":null,"formula":null},{"cell":"K160","label":"Units","value":1,"formula":null},{"cell":"L160","label":"Cost per area / length","value":null,"formula":null},{"cell":"M160","label":"Cost per unit","value":2000000,"formula":null},{"cell":"N160","label":"Direct total","value":2000000,"formula":"=(M160*K160)+(L160*J160)"},{"cell":"O160","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P160","label":"Loaded total","value":2700000,"formula":"=(1+O160)*N160"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K161","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G161<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G161,$I161)=0,TRUE,FALSE),$J161*K$2,0)"},{"year":2026,"value":0,"cell":"L161","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G161<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G161,$I161)=0,TRUE,FALSE),$J161*L$2,0)"},{"year":2027,"value":0,"cell":"M161","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G161<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G161,$I161)=0,TRUE,FALSE),$J161*M$2,0)"},{"year":2028,"value":0,"cell":"N161","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G161<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G161,$I161)=0,TRUE,FALSE),$J161*N$2,0)"},{"year":2029,"value":0,"cell":"O161","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G161<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G161,$I161)=0,TRUE,FALSE),$J161*O$2,0)"},{"year":2030,"value":0,"cell":"P161","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G161<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G161,$I161)=0,TRUE,FALSE),$J161*P$2,0)"},{"year":2031,"value":0,"cell":"Q161","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G161<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G161,$I161)=0,TRUE,FALSE),$J161*Q$2,0)"},{"year":2032,"value":0,"cell":"R161","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G161<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G161,$I161)=0,TRUE,FALSE),$J161*R$2,0)"},{"year":2033,"value":0,"cell":"S161","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G161<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G161,$I161)=0,TRUE,FALSE),$J161*S$2,0)"},{"year":2034,"value":0,"cell":"T161","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G161<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G161,$I161)=0,TRUE,FALSE),$J161*T$2,0)"},{"year":2035,"value":0,"cell":"U161","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G161<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G161,$I161)=0,TRUE,FALSE),$J161*U$2,0)"},{"year":2036,"value":0,"cell":"V161","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G161<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G161,$I161)=0,TRUE,FALSE),$J161*V$2,0)"},{"year":2037,"value":0,"cell":"W161","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G161<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G161,$I161)=0,TRUE,FALSE),$J161*W$2,0)"},{"year":2038,"value":0,"cell":"X161","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G161<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G161,$I161)=0,TRUE,FALSE),$J161*X$2,0)"},{"year":2039,"value":0,"cell":"Y161","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G161<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G161,$I161)=0,TRUE,FALSE),$J161*Y$2,0)"},{"year":2040,"value":4353739.945690838,"cell":"Z161","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G161<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G161,$I161)=0,TRUE,FALSE),$J161*Z$2,0)"},{"year":2041,"value":0,"cell":"AA161","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G161<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G161,$I161)=0,TRUE,FALSE),$J161*AA$2,0)"},{"year":2042,"value":0,"cell":"AB161","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G161<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G161,$I161)=0,TRUE,FALSE),$J161*AB$2,0)"},{"year":2043,"value":0,"cell":"AC161","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G161<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G161,$I161)=0,TRUE,FALSE),$J161*AC$2,0)"},{"year":2044,"value":0,"cell":"AD161","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G161<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G161,$I161)=0,TRUE,FALSE),$J161*AD$2,0)"}],"issues":[],"report":{"page":54,"specific":true,"explanation":"The fire-alarm control system had been upgraded within two years, while most devices were original. The report describes power-surge trouble messages; the workbook separately schedules testing and replacement."}},{"id":"costs-161","category":"mep","group":"MEP & Fire Protection","item":"Domestic Hot Water Boilers","location":"Lower Bowl Seating","label":"Plumbing","scope":"Domestic Hot Water","grade":"Low","grade_type":"Priority","base":202500,"total":242969.35504735127,"sheet":"Costs","row":161,"base_cell":"P161","schedule_sheet":"Cap Ex-20 Years","schedule_row":162,"total_cell":"AE162","first_year":2030,"frequency":15,"cost_tab_first_year":2030,"cost_tab_frequency":15,"schedule_base":202500,"schedule_base_formula":"=Costs!P161","cells":[{"cell":"J161","label":"Area / length","value":null,"formula":null},{"cell":"K161","label":"Units","value":2,"formula":null},{"cell":"L161","label":"Cost per area / length","value":null,"formula":null},{"cell":"M161","label":"Cost per unit","value":75000,"formula":null},{"cell":"N161","label":"Direct total","value":150000,"formula":"=(M161*K161)+(L161*J161)"},{"cell":"O161","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P161","label":"Loaded total","value":202500,"formula":"=(1+O161)*N161"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K162","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G162<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G162,$I162)=0,TRUE,FALSE),$J162*K$2,0)"},{"year":2026,"value":0,"cell":"L162","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G162<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G162,$I162)=0,TRUE,FALSE),$J162*L$2,0)"},{"year":2027,"value":0,"cell":"M162","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G162<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G162,$I162)=0,TRUE,FALSE),$J162*M$2,0)"},{"year":2028,"value":0,"cell":"N162","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G162<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G162,$I162)=0,TRUE,FALSE),$J162*N$2,0)"},{"year":2029,"value":0,"cell":"O162","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G162<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G162,$I162)=0,TRUE,FALSE),$J162*O$2,0)"},{"year":2030,"value":242969.35504735127,"cell":"P162","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G162<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G162,$I162)=0,TRUE,FALSE),$J162*P$2,0)"},{"year":2031,"value":0,"cell":"Q162","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G162<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G162,$I162)=0,TRUE,FALSE),$J162*Q$2,0)"},{"year":2032,"value":0,"cell":"R162","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G162<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G162,$I162)=0,TRUE,FALSE),$J162*R$2,0)"},{"year":2033,"value":0,"cell":"S162","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G162<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G162,$I162)=0,TRUE,FALSE),$J162*S$2,0)"},{"year":2034,"value":0,"cell":"T162","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G162<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G162,$I162)=0,TRUE,FALSE),$J162*T$2,0)"},{"year":2035,"value":0,"cell":"U162","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G162<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G162,$I162)=0,TRUE,FALSE),$J162*U$2,0)"},{"year":2036,"value":0,"cell":"V162","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G162<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G162,$I162)=0,TRUE,FALSE),$J162*V$2,0)"},{"year":2037,"value":0,"cell":"W162","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G162<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G162,$I162)=0,TRUE,FALSE),$J162*W$2,0)"},{"year":2038,"value":0,"cell":"X162","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G162<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G162,$I162)=0,TRUE,FALSE),$J162*X$2,0)"},{"year":2039,"value":0,"cell":"Y162","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G162<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G162,$I162)=0,TRUE,FALSE),$J162*Y$2,0)"},{"year":2040,"value":0,"cell":"Z162","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G162<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G162,$I162)=0,TRUE,FALSE),$J162*Z$2,0)"},{"year":2041,"value":0,"cell":"AA162","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G162<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G162,$I162)=0,TRUE,FALSE),$J162*AA$2,0)"},{"year":2042,"value":0,"cell":"AB162","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G162<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G162,$I162)=0,TRUE,FALSE),$J162*AB$2,0)"},{"year":2043,"value":0,"cell":"AC162","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G162<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G162,$I162)=0,TRUE,FALSE),$J162*AC$2,0)"},{"year":2044,"value":0,"cell":"AD162","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G162<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G162,$I162)=0,TRUE,FALSE),$J162*AD$2,0)"}],"issues":[],"report":{"page":55,"specific":true,"explanation":"The domestic-water section describes boilers, storage tanks, recirculation and booster pumps. It records no known issue with the booster skid; later recommendations distinguish maintenance and inspection from future replacement."}},{"id":"costs-162","category":"mep","group":"MEP & Fire Protection","item":"Domestic Hot Water Storage Tanks","location":"Lower Bowl Seating","label":"Plumbing","scope":"Domestic Hot Water","grade":"Low","grade_type":"Priority","base":54000,"total":64791.82801262701,"sheet":"Costs","row":162,"base_cell":"P162","schedule_sheet":"Cap Ex-20 Years","schedule_row":163,"total_cell":"AE163","first_year":2030,"frequency":15,"cost_tab_first_year":2030,"cost_tab_frequency":15,"schedule_base":54000,"schedule_base_formula":"=Costs!P162","cells":[{"cell":"J162","label":"Area / length","value":null,"formula":null},{"cell":"K162","label":"Units","value":2,"formula":null},{"cell":"L162","label":"Cost per area / length","value":null,"formula":null},{"cell":"M162","label":"Cost per unit","value":20000,"formula":null},{"cell":"N162","label":"Direct total","value":40000,"formula":"=(M162*K162)+(L162*J162)"},{"cell":"O162","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P162","label":"Loaded total","value":54000,"formula":"=(1+O162)*N162"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K163","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G163<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G163,$I163)=0,TRUE,FALSE),$J163*K$2,0)"},{"year":2026,"value":0,"cell":"L163","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G163<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G163,$I163)=0,TRUE,FALSE),$J163*L$2,0)"},{"year":2027,"value":0,"cell":"M163","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G163<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G163,$I163)=0,TRUE,FALSE),$J163*M$2,0)"},{"year":2028,"value":0,"cell":"N163","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G163<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G163,$I163)=0,TRUE,FALSE),$J163*N$2,0)"},{"year":2029,"value":0,"cell":"O163","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G163<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G163,$I163)=0,TRUE,FALSE),$J163*O$2,0)"},{"year":2030,"value":64791.82801262701,"cell":"P163","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G163<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G163,$I163)=0,TRUE,FALSE),$J163*P$2,0)"},{"year":2031,"value":0,"cell":"Q163","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G163<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G163,$I163)=0,TRUE,FALSE),$J163*Q$2,0)"},{"year":2032,"value":0,"cell":"R163","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G163<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G163,$I163)=0,TRUE,FALSE),$J163*R$2,0)"},{"year":2033,"value":0,"cell":"S163","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G163<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G163,$I163)=0,TRUE,FALSE),$J163*S$2,0)"},{"year":2034,"value":0,"cell":"T163","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G163<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G163,$I163)=0,TRUE,FALSE),$J163*T$2,0)"},{"year":2035,"value":0,"cell":"U163","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G163<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G163,$I163)=0,TRUE,FALSE),$J163*U$2,0)"},{"year":2036,"value":0,"cell":"V163","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G163<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G163,$I163)=0,TRUE,FALSE),$J163*V$2,0)"},{"year":2037,"value":0,"cell":"W163","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G163<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G163,$I163)=0,TRUE,FALSE),$J163*W$2,0)"},{"year":2038,"value":0,"cell":"X163","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G163<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G163,$I163)=0,TRUE,FALSE),$J163*X$2,0)"},{"year":2039,"value":0,"cell":"Y163","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G163<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G163,$I163)=0,TRUE,FALSE),$J163*Y$2,0)"},{"year":2040,"value":0,"cell":"Z163","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G163<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G163,$I163)=0,TRUE,FALSE),$J163*Z$2,0)"},{"year":2041,"value":0,"cell":"AA163","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G163<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G163,$I163)=0,TRUE,FALSE),$J163*AA$2,0)"},{"year":2042,"value":0,"cell":"AB163","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G163<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G163,$I163)=0,TRUE,FALSE),$J163*AB$2,0)"},{"year":2043,"value":0,"cell":"AC163","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G163<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G163,$I163)=0,TRUE,FALSE),$J163*AC$2,0)"},{"year":2044,"value":0,"cell":"AD163","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G163<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G163,$I163)=0,TRUE,FALSE),$J163*AD$2,0)"}],"issues":[],"report":{"page":55,"specific":true,"explanation":"The domestic-water section describes boilers, storage tanks, recirculation and booster pumps. It records no known issue with the booster skid; later recommendations distinguish maintenance and inspection from future replacement."}},{"id":"costs-163","category":"mep","group":"MEP & Fire Protection","item":"Domestic Hot Water Recirculation Pumps","location":"Lower Bowl Seating","label":"Plumbing","scope":"Domestic Hot Water","grade":"Low","grade_type":"Priority","base":18900,"total":26289.020254540046,"sheet":"Costs","row":163,"base_cell":"P163","schedule_sheet":"Cap Ex-20 Years","schedule_row":164,"total_cell":"AE164","first_year":2035,"frequency":25,"cost_tab_first_year":2035,"cost_tab_frequency":25,"schedule_base":18900,"schedule_base_formula":"=Costs!P163","cells":[{"cell":"J163","label":"Area / length","value":null,"formula":null},{"cell":"K163","label":"Units","value":2,"formula":null},{"cell":"L163","label":"Cost per area / length","value":null,"formula":null},{"cell":"M163","label":"Cost per unit","value":7000,"formula":null},{"cell":"N163","label":"Direct total","value":14000,"formula":"=(M163*K163)+(L163*J163)"},{"cell":"O163","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P163","label":"Loaded total","value":18900,"formula":"=(1+O163)*N163"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K164","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G164<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G164,$I164)=0,TRUE,FALSE),$J164*K$2,0)"},{"year":2026,"value":0,"cell":"L164","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G164<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G164,$I164)=0,TRUE,FALSE),$J164*L$2,0)"},{"year":2027,"value":0,"cell":"M164","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G164<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G164,$I164)=0,TRUE,FALSE),$J164*M$2,0)"},{"year":2028,"value":0,"cell":"N164","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G164<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G164,$I164)=0,TRUE,FALSE),$J164*N$2,0)"},{"year":2029,"value":0,"cell":"O164","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G164<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G164,$I164)=0,TRUE,FALSE),$J164*O$2,0)"},{"year":2030,"value":0,"cell":"P164","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G164<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G164,$I164)=0,TRUE,FALSE),$J164*P$2,0)"},{"year":2031,"value":0,"cell":"Q164","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G164<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G164,$I164)=0,TRUE,FALSE),$J164*Q$2,0)"},{"year":2032,"value":0,"cell":"R164","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G164<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G164,$I164)=0,TRUE,FALSE),$J164*R$2,0)"},{"year":2033,"value":0,"cell":"S164","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G164<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G164,$I164)=0,TRUE,FALSE),$J164*S$2,0)"},{"year":2034,"value":0,"cell":"T164","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G164<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G164,$I164)=0,TRUE,FALSE),$J164*T$2,0)"},{"year":2035,"value":26289.020254540046,"cell":"U164","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G164<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G164,$I164)=0,TRUE,FALSE),$J164*U$2,0)"},{"year":2036,"value":0,"cell":"V164","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G164<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G164,$I164)=0,TRUE,FALSE),$J164*V$2,0)"},{"year":2037,"value":0,"cell":"W164","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G164<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G164,$I164)=0,TRUE,FALSE),$J164*W$2,0)"},{"year":2038,"value":0,"cell":"X164","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G164<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G164,$I164)=0,TRUE,FALSE),$J164*X$2,0)"},{"year":2039,"value":0,"cell":"Y164","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G164<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G164,$I164)=0,TRUE,FALSE),$J164*Y$2,0)"},{"year":2040,"value":0,"cell":"Z164","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G164<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G164,$I164)=0,TRUE,FALSE),$J164*Z$2,0)"},{"year":2041,"value":0,"cell":"AA164","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G164<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G164,$I164)=0,TRUE,FALSE),$J164*AA$2,0)"},{"year":2042,"value":0,"cell":"AB164","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G164<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G164,$I164)=0,TRUE,FALSE),$J164*AB$2,0)"},{"year":2043,"value":0,"cell":"AC164","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G164<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G164,$I164)=0,TRUE,FALSE),$J164*AC$2,0)"},{"year":2044,"value":0,"cell":"AD164","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G164<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G164,$I164)=0,TRUE,FALSE),$J164*AD$2,0)"}],"issues":[],"report":{"page":55,"specific":true,"explanation":"The domestic-water section describes boilers, storage tanks, recirculation and booster pumps. It records no known issue with the booster skid; later recommendations distinguish maintenance and inspection from future replacement."}},{"id":"costs-164","category":"mep","group":"MEP & Fire Protection","item":"Domestic Booster Pump Packaged Skid","location":"Service Level","label":"Plumbing","scope":"Domestic Water","grade":"Low","grade_type":"Priority","base":81000,"total":130612.19837072513,"sheet":"Costs","row":164,"base_cell":"P164","schedule_sheet":"Cap Ex-20 Years","schedule_row":165,"total_cell":"AE165","first_year":2040,"frequency":25,"cost_tab_first_year":2040,"cost_tab_frequency":25,"schedule_base":81000,"schedule_base_formula":"=Costs!P164","cells":[{"cell":"J164","label":"Area / length","value":null,"formula":null},{"cell":"K164","label":"Units","value":1,"formula":null},{"cell":"L164","label":"Cost per area / length","value":null,"formula":null},{"cell":"M164","label":"Cost per unit","value":60000,"formula":null},{"cell":"N164","label":"Direct total","value":60000,"formula":"=(M164*K164)+(L164*J164)"},{"cell":"O164","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P164","label":"Loaded total","value":81000,"formula":"=(1+O164)*N164"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K165","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G165<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G165,$I165)=0,TRUE,FALSE),$J165*K$2,0)"},{"year":2026,"value":0,"cell":"L165","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G165<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G165,$I165)=0,TRUE,FALSE),$J165*L$2,0)"},{"year":2027,"value":0,"cell":"M165","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G165<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G165,$I165)=0,TRUE,FALSE),$J165*M$2,0)"},{"year":2028,"value":0,"cell":"N165","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G165<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G165,$I165)=0,TRUE,FALSE),$J165*N$2,0)"},{"year":2029,"value":0,"cell":"O165","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G165<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G165,$I165)=0,TRUE,FALSE),$J165*O$2,0)"},{"year":2030,"value":0,"cell":"P165","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G165<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G165,$I165)=0,TRUE,FALSE),$J165*P$2,0)"},{"year":2031,"value":0,"cell":"Q165","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G165<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G165,$I165)=0,TRUE,FALSE),$J165*Q$2,0)"},{"year":2032,"value":0,"cell":"R165","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G165<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G165,$I165)=0,TRUE,FALSE),$J165*R$2,0)"},{"year":2033,"value":0,"cell":"S165","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G165<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G165,$I165)=0,TRUE,FALSE),$J165*S$2,0)"},{"year":2034,"value":0,"cell":"T165","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G165<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G165,$I165)=0,TRUE,FALSE),$J165*T$2,0)"},{"year":2035,"value":0,"cell":"U165","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G165<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G165,$I165)=0,TRUE,FALSE),$J165*U$2,0)"},{"year":2036,"value":0,"cell":"V165","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G165<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G165,$I165)=0,TRUE,FALSE),$J165*V$2,0)"},{"year":2037,"value":0,"cell":"W165","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G165<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G165,$I165)=0,TRUE,FALSE),$J165*W$2,0)"},{"year":2038,"value":0,"cell":"X165","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G165<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G165,$I165)=0,TRUE,FALSE),$J165*X$2,0)"},{"year":2039,"value":0,"cell":"Y165","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G165<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G165,$I165)=0,TRUE,FALSE),$J165*Y$2,0)"},{"year":2040,"value":130612.19837072513,"cell":"Z165","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G165<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G165,$I165)=0,TRUE,FALSE),$J165*Z$2,0)"},{"year":2041,"value":0,"cell":"AA165","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G165<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G165,$I165)=0,TRUE,FALSE),$J165*AA$2,0)"},{"year":2042,"value":0,"cell":"AB165","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G165<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G165,$I165)=0,TRUE,FALSE),$J165*AB$2,0)"},{"year":2043,"value":0,"cell":"AC165","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G165<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G165,$I165)=0,TRUE,FALSE),$J165*AC$2,0)"},{"year":2044,"value":0,"cell":"AD165","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G165<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G165,$I165)=0,TRUE,FALSE),$J165*AD$2,0)"}],"issues":[],"report":{"page":55,"specific":true,"explanation":"The domestic-water section describes boilers, storage tanks, recirculation and booster pumps. It records no known issue with the booster skid; later recommendations distinguish maintenance and inspection from future replacement."}},{"id":"costs-165","category":"mep","group":"MEP & Fire Protection","item":"Sewage Ejector Pumps","location":"Service Level","label":"Plumbing","scope":"Sanitary Sewer","grade":"Low","grade_type":"Priority","base":27000,"total":37555.743220771496,"sheet":"Costs","row":165,"base_cell":"P165","schedule_sheet":"Cap Ex-20 Years","schedule_row":166,"total_cell":"AE166","first_year":2035,"frequency":15,"cost_tab_first_year":2035,"cost_tab_frequency":15,"schedule_base":27000,"schedule_base_formula":"=Costs!P165","cells":[{"cell":"J165","label":"Area / length","value":null,"formula":null},{"cell":"K165","label":"Units","value":4,"formula":null},{"cell":"L165","label":"Cost per area / length","value":null,"formula":null},{"cell":"M165","label":"Cost per unit","value":5000,"formula":null},{"cell":"N165","label":"Direct total","value":20000,"formula":"=(M165*K165)+(L165*J165)"},{"cell":"O165","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P165","label":"Loaded total","value":27000,"formula":"=(1+O165)*N165"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K166","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G166<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G166,$I166)=0,TRUE,FALSE),$J166*K$2,0)"},{"year":2026,"value":0,"cell":"L166","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G166<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G166,$I166)=0,TRUE,FALSE),$J166*L$2,0)"},{"year":2027,"value":0,"cell":"M166","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G166<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G166,$I166)=0,TRUE,FALSE),$J166*M$2,0)"},{"year":2028,"value":0,"cell":"N166","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G166<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G166,$I166)=0,TRUE,FALSE),$J166*N$2,0)"},{"year":2029,"value":0,"cell":"O166","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G166<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G166,$I166)=0,TRUE,FALSE),$J166*O$2,0)"},{"year":2030,"value":0,"cell":"P166","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G166<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G166,$I166)=0,TRUE,FALSE),$J166*P$2,0)"},{"year":2031,"value":0,"cell":"Q166","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G166<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G166,$I166)=0,TRUE,FALSE),$J166*Q$2,0)"},{"year":2032,"value":0,"cell":"R166","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G166<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G166,$I166)=0,TRUE,FALSE),$J166*R$2,0)"},{"year":2033,"value":0,"cell":"S166","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G166<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G166,$I166)=0,TRUE,FALSE),$J166*S$2,0)"},{"year":2034,"value":0,"cell":"T166","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G166<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G166,$I166)=0,TRUE,FALSE),$J166*T$2,0)"},{"year":2035,"value":37555.743220771496,"cell":"U166","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G166<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G166,$I166)=0,TRUE,FALSE),$J166*U$2,0)"},{"year":2036,"value":0,"cell":"V166","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G166<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G166,$I166)=0,TRUE,FALSE),$J166*V$2,0)"},{"year":2037,"value":0,"cell":"W166","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G166<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G166,$I166)=0,TRUE,FALSE),$J166*W$2,0)"},{"year":2038,"value":0,"cell":"X166","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G166<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G166,$I166)=0,TRUE,FALSE),$J166*X$2,0)"},{"year":2039,"value":0,"cell":"Y166","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G166<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G166,$I166)=0,TRUE,FALSE),$J166*Y$2,0)"},{"year":2040,"value":0,"cell":"Z166","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G166<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G166,$I166)=0,TRUE,FALSE),$J166*Z$2,0)"},{"year":2041,"value":0,"cell":"AA166","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G166<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G166,$I166)=0,TRUE,FALSE),$J166*AA$2,0)"},{"year":2042,"value":0,"cell":"AB166","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G166<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G166,$I166)=0,TRUE,FALSE),$J166*AB$2,0)"},{"year":2043,"value":0,"cell":"AC166","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G166<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G166,$I166)=0,TRUE,FALSE),$J166*AC$2,0)"},{"year":2044,"value":0,"cell":"AD166","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G166<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G166,$I166)=0,TRUE,FALSE),$J166*AD$2,0)"}],"issues":[],"report":{"page":58,"specific":true,"explanation":"The sanitary and storm-water section describes ejector and submersible pumps and drainage. Related recommendations on pp. 63–64 call for regular maintenance and waste-pipe replacement as it ages."}},{"id":"costs-166","category":"mep","group":"MEP & Fire Protection","item":"Plumbing Fixtures - Flush Valves","location":"","label":"Plumbing","scope":"Plumbing Fixtures","grade":"Low","grade_type":"Priority","base":896400.0000000001,"total":1445441.6619693583,"sheet":"Costs","row":166,"base_cell":"P166","schedule_sheet":"Cap Ex-20 Years","schedule_row":167,"total_cell":"AE167","first_year":2040,"frequency":20,"cost_tab_first_year":2040,"cost_tab_frequency":20,"schedule_base":896400.0000000001,"schedule_base_formula":"=Costs!P166","cells":[{"cell":"J166","label":"Area / length","value":null,"formula":null},{"cell":"K166","label":"Units","value":664,"formula":null},{"cell":"L166","label":"Cost per area / length","value":null,"formula":null},{"cell":"M166","label":"Cost per unit","value":1000,"formula":null},{"cell":"N166","label":"Direct total","value":664000,"formula":"=(M166*K166)+(L166*J166)"},{"cell":"O166","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P166","label":"Loaded total","value":896400.0000000001,"formula":"=(1+O166)*N166"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K167","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G167<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G167,$I167)=0,TRUE,FALSE),$J167*K$2,0)"},{"year":2026,"value":0,"cell":"L167","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G167<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G167,$I167)=0,TRUE,FALSE),$J167*L$2,0)"},{"year":2027,"value":0,"cell":"M167","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G167<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G167,$I167)=0,TRUE,FALSE),$J167*M$2,0)"},{"year":2028,"value":0,"cell":"N167","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G167<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G167,$I167)=0,TRUE,FALSE),$J167*N$2,0)"},{"year":2029,"value":0,"cell":"O167","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G167<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G167,$I167)=0,TRUE,FALSE),$J167*O$2,0)"},{"year":2030,"value":0,"cell":"P167","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G167<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G167,$I167)=0,TRUE,FALSE),$J167*P$2,0)"},{"year":2031,"value":0,"cell":"Q167","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G167<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G167,$I167)=0,TRUE,FALSE),$J167*Q$2,0)"},{"year":2032,"value":0,"cell":"R167","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G167<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G167,$I167)=0,TRUE,FALSE),$J167*R$2,0)"},{"year":2033,"value":0,"cell":"S167","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G167<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G167,$I167)=0,TRUE,FALSE),$J167*S$2,0)"},{"year":2034,"value":0,"cell":"T167","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G167<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G167,$I167)=0,TRUE,FALSE),$J167*T$2,0)"},{"year":2035,"value":0,"cell":"U167","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G167<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G167,$I167)=0,TRUE,FALSE),$J167*U$2,0)"},{"year":2036,"value":0,"cell":"V167","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G167<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G167,$I167)=0,TRUE,FALSE),$J167*V$2,0)"},{"year":2037,"value":0,"cell":"W167","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G167<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G167,$I167)=0,TRUE,FALSE),$J167*W$2,0)"},{"year":2038,"value":0,"cell":"X167","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G167<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G167,$I167)=0,TRUE,FALSE),$J167*X$2,0)"},{"year":2039,"value":0,"cell":"Y167","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G167<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G167,$I167)=0,TRUE,FALSE),$J167*Y$2,0)"},{"year":2040,"value":1445441.6619693583,"cell":"Z167","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G167<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G167,$I167)=0,TRUE,FALSE),$J167*Z$2,0)"},{"year":2041,"value":0,"cell":"AA167","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G167<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G167,$I167)=0,TRUE,FALSE),$J167*AA$2,0)"},{"year":2042,"value":0,"cell":"AB167","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G167<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G167,$I167)=0,TRUE,FALSE),$J167*AB$2,0)"},{"year":2043,"value":0,"cell":"AC167","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G167<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G167,$I167)=0,TRUE,FALSE),$J167*AC$2,0)"},{"year":2044,"value":0,"cell":"AD167","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G167<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G167,$I167)=0,TRUE,FALSE),$J167*AD$2,0)"}],"issues":[],"report":{"page":57,"specific":true,"explanation":"The report describes aging showers and water hammer, while most suite plumbing fixtures had recently been renovated. Recommendations on p. 63 include cleaning, cartridge replacement and water-hammer arrestors."}},{"id":"costs-167","category":"mep","group":"MEP & Fire Protection","item":"Plumbing Fixtures - Showers","location":"","label":"Plumbing","scope":"Plumbing Fixtures","grade":"High","grade_type":"Priority","base":40500,"total":43175.024999999994,"sheet":"Costs","row":167,"base_cell":"P167","schedule_sheet":"Cap Ex-20 Years","schedule_row":168,"total_cell":"AE168","first_year":2026,"frequency":20,"cost_tab_first_year":2026,"cost_tab_frequency":20,"schedule_base":40500,"schedule_base_formula":"=Costs!P167","cells":[{"cell":"J167","label":"Area / length","value":null,"formula":null},{"cell":"K167","label":"Units","value":60,"formula":null},{"cell":"L167","label":"Cost per area / length","value":null,"formula":null},{"cell":"M167","label":"Cost per unit","value":500,"formula":null},{"cell":"N167","label":"Direct total","value":30000,"formula":"=(M167*K167)+(L167*J167)"},{"cell":"O167","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P167","label":"Loaded total","value":40500,"formula":"=(1+O167)*N167"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K168","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G168<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G168,$I168)=0,TRUE,FALSE),$J168*K$2,0)"},{"year":2026,"value":43175.024999999994,"cell":"L168","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G168<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G168,$I168)=0,TRUE,FALSE),$J168*L$2,0)"},{"year":2027,"value":0,"cell":"M168","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G168<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G168,$I168)=0,TRUE,FALSE),$J168*M$2,0)"},{"year":2028,"value":0,"cell":"N168","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G168<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G168,$I168)=0,TRUE,FALSE),$J168*N$2,0)"},{"year":2029,"value":0,"cell":"O168","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G168<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G168,$I168)=0,TRUE,FALSE),$J168*O$2,0)"},{"year":2030,"value":0,"cell":"P168","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G168<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G168,$I168)=0,TRUE,FALSE),$J168*P$2,0)"},{"year":2031,"value":0,"cell":"Q168","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G168<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G168,$I168)=0,TRUE,FALSE),$J168*Q$2,0)"},{"year":2032,"value":0,"cell":"R168","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G168<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G168,$I168)=0,TRUE,FALSE),$J168*R$2,0)"},{"year":2033,"value":0,"cell":"S168","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G168<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G168,$I168)=0,TRUE,FALSE),$J168*S$2,0)"},{"year":2034,"value":0,"cell":"T168","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G168<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G168,$I168)=0,TRUE,FALSE),$J168*T$2,0)"},{"year":2035,"value":0,"cell":"U168","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G168<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G168,$I168)=0,TRUE,FALSE),$J168*U$2,0)"},{"year":2036,"value":0,"cell":"V168","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G168<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G168,$I168)=0,TRUE,FALSE),$J168*V$2,0)"},{"year":2037,"value":0,"cell":"W168","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G168<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G168,$I168)=0,TRUE,FALSE),$J168*W$2,0)"},{"year":2038,"value":0,"cell":"X168","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G168<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G168,$I168)=0,TRUE,FALSE),$J168*X$2,0)"},{"year":2039,"value":0,"cell":"Y168","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G168<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G168,$I168)=0,TRUE,FALSE),$J168*Y$2,0)"},{"year":2040,"value":0,"cell":"Z168","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G168<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G168,$I168)=0,TRUE,FALSE),$J168*Z$2,0)"},{"year":2041,"value":0,"cell":"AA168","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G168<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G168,$I168)=0,TRUE,FALSE),$J168*AA$2,0)"},{"year":2042,"value":0,"cell":"AB168","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G168<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G168,$I168)=0,TRUE,FALSE),$J168*AB$2,0)"},{"year":2043,"value":0,"cell":"AC168","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G168<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G168,$I168)=0,TRUE,FALSE),$J168*AC$2,0)"},{"year":2044,"value":0,"cell":"AD168","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G168<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G168,$I168)=0,TRUE,FALSE),$J168*AD$2,0)"}],"issues":[],"report":{"page":57,"specific":true,"explanation":"The report describes aging showers and water hammer, while most suite plumbing fixtures had recently been renovated. Recommendations on p. 63 include cleaning, cartridge replacement and water-hammer arrestors."}},{"id":"costs-168","category":"mep","group":"MEP & Fire Protection","item":"Plumbing Fixtures - Faucets","location":"","label":"Plumbing","scope":"Plumbing Fixtures","grade":"Low","grade_type":"Priority","base":183600,"total":296054.31630697695,"sheet":"Costs","row":168,"base_cell":"P168","schedule_sheet":"Cap Ex-20 Years","schedule_row":169,"total_cell":"AE169","first_year":2040,"frequency":20,"cost_tab_first_year":2040,"cost_tab_frequency":20,"schedule_base":183600,"schedule_base_formula":"=Costs!P168","cells":[{"cell":"J168","label":"Area / length","value":null,"formula":null},{"cell":"K168","label":"Units","value":272,"formula":null},{"cell":"L168","label":"Cost per area / length","value":null,"formula":null},{"cell":"M168","label":"Cost per unit","value":500,"formula":null},{"cell":"N168","label":"Direct total","value":136000,"formula":"=(M168*K168)+(L168*J168)"},{"cell":"O168","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P168","label":"Loaded total","value":183600,"formula":"=(1+O168)*N168"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K169","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G169<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G169,$I169)=0,TRUE,FALSE),$J169*K$2,0)"},{"year":2026,"value":0,"cell":"L169","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G169<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G169,$I169)=0,TRUE,FALSE),$J169*L$2,0)"},{"year":2027,"value":0,"cell":"M169","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G169<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G169,$I169)=0,TRUE,FALSE),$J169*M$2,0)"},{"year":2028,"value":0,"cell":"N169","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G169<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G169,$I169)=0,TRUE,FALSE),$J169*N$2,0)"},{"year":2029,"value":0,"cell":"O169","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G169<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G169,$I169)=0,TRUE,FALSE),$J169*O$2,0)"},{"year":2030,"value":0,"cell":"P169","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G169<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G169,$I169)=0,TRUE,FALSE),$J169*P$2,0)"},{"year":2031,"value":0,"cell":"Q169","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G169<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G169,$I169)=0,TRUE,FALSE),$J169*Q$2,0)"},{"year":2032,"value":0,"cell":"R169","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G169<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G169,$I169)=0,TRUE,FALSE),$J169*R$2,0)"},{"year":2033,"value":0,"cell":"S169","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G169<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G169,$I169)=0,TRUE,FALSE),$J169*S$2,0)"},{"year":2034,"value":0,"cell":"T169","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G169<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G169,$I169)=0,TRUE,FALSE),$J169*T$2,0)"},{"year":2035,"value":0,"cell":"U169","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G169<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G169,$I169)=0,TRUE,FALSE),$J169*U$2,0)"},{"year":2036,"value":0,"cell":"V169","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G169<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G169,$I169)=0,TRUE,FALSE),$J169*V$2,0)"},{"year":2037,"value":0,"cell":"W169","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G169<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G169,$I169)=0,TRUE,FALSE),$J169*W$2,0)"},{"year":2038,"value":0,"cell":"X169","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G169<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G169,$I169)=0,TRUE,FALSE),$J169*X$2,0)"},{"year":2039,"value":0,"cell":"Y169","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G169<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G169,$I169)=0,TRUE,FALSE),$J169*Y$2,0)"},{"year":2040,"value":296054.31630697695,"cell":"Z169","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G169<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G169,$I169)=0,TRUE,FALSE),$J169*Z$2,0)"},{"year":2041,"value":0,"cell":"AA169","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G169<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G169,$I169)=0,TRUE,FALSE),$J169*AA$2,0)"},{"year":2042,"value":0,"cell":"AB169","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G169<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G169,$I169)=0,TRUE,FALSE),$J169*AB$2,0)"},{"year":2043,"value":0,"cell":"AC169","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G169<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G169,$I169)=0,TRUE,FALSE),$J169*AC$2,0)"},{"year":2044,"value":0,"cell":"AD169","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G169<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G169,$I169)=0,TRUE,FALSE),$J169*AD$2,0)"}],"issues":[],"report":{"page":57,"specific":true,"explanation":"The report describes aging showers and water hammer, while most suite plumbing fixtures had recently been renovated. Recommendations on p. 63 include cleaning, cartridge replacement and water-hammer arrestors."}},{"id":"costs-169","category":"mep","group":"MEP & Fire Protection","item":"Submersible Pumps - Parking Deck","location":"","label":"Plumbing","scope":"Sanitary Sewer","grade":"Low","grade_type":"Priority","base":18900,"total":22677.139804419454,"sheet":"Costs","row":169,"base_cell":"P169","schedule_sheet":"Cap Ex-20 Years","schedule_row":170,"total_cell":"AE170","first_year":2030,"frequency":15,"cost_tab_first_year":2030,"cost_tab_frequency":15,"schedule_base":18900,"schedule_base_formula":"=Costs!P169","cells":[{"cell":"J169","label":"Area / length","value":null,"formula":null},{"cell":"K169","label":"Units","value":2,"formula":null},{"cell":"L169","label":"Cost per area / length","value":null,"formula":null},{"cell":"M169","label":"Cost per unit","value":7000,"formula":null},{"cell":"N169","label":"Direct total","value":14000,"formula":"=(M169*K169)+(L169*J169)"},{"cell":"O169","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P169","label":"Loaded total","value":18900,"formula":"=(1+O169)*N169"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K170","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G170<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G170,$I170)=0,TRUE,FALSE),$J170*K$2,0)"},{"year":2026,"value":0,"cell":"L170","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G170<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G170,$I170)=0,TRUE,FALSE),$J170*L$2,0)"},{"year":2027,"value":0,"cell":"M170","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G170<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G170,$I170)=0,TRUE,FALSE),$J170*M$2,0)"},{"year":2028,"value":0,"cell":"N170","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G170<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G170,$I170)=0,TRUE,FALSE),$J170*N$2,0)"},{"year":2029,"value":0,"cell":"O170","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G170<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G170,$I170)=0,TRUE,FALSE),$J170*O$2,0)"},{"year":2030,"value":22677.139804419454,"cell":"P170","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G170<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G170,$I170)=0,TRUE,FALSE),$J170*P$2,0)"},{"year":2031,"value":0,"cell":"Q170","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G170<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G170,$I170)=0,TRUE,FALSE),$J170*Q$2,0)"},{"year":2032,"value":0,"cell":"R170","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G170<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G170,$I170)=0,TRUE,FALSE),$J170*R$2,0)"},{"year":2033,"value":0,"cell":"S170","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G170<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G170,$I170)=0,TRUE,FALSE),$J170*S$2,0)"},{"year":2034,"value":0,"cell":"T170","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G170<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G170,$I170)=0,TRUE,FALSE),$J170*T$2,0)"},{"year":2035,"value":0,"cell":"U170","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G170<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G170,$I170)=0,TRUE,FALSE),$J170*U$2,0)"},{"year":2036,"value":0,"cell":"V170","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G170<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G170,$I170)=0,TRUE,FALSE),$J170*V$2,0)"},{"year":2037,"value":0,"cell":"W170","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G170<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G170,$I170)=0,TRUE,FALSE),$J170*W$2,0)"},{"year":2038,"value":0,"cell":"X170","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G170<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G170,$I170)=0,TRUE,FALSE),$J170*X$2,0)"},{"year":2039,"value":0,"cell":"Y170","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G170<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G170,$I170)=0,TRUE,FALSE),$J170*Y$2,0)"},{"year":2040,"value":0,"cell":"Z170","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G170<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G170,$I170)=0,TRUE,FALSE),$J170*Z$2,0)"},{"year":2041,"value":0,"cell":"AA170","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G170<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G170,$I170)=0,TRUE,FALSE),$J170*AA$2,0)"},{"year":2042,"value":0,"cell":"AB170","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G170<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G170,$I170)=0,TRUE,FALSE),$J170*AB$2,0)"},{"year":2043,"value":0,"cell":"AC170","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G170<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G170,$I170)=0,TRUE,FALSE),$J170*AC$2,0)"},{"year":2044,"value":0,"cell":"AD170","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G170<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G170,$I170)=0,TRUE,FALSE),$J170*AD$2,0)"}],"issues":[],"report":{"page":58,"specific":true,"explanation":"The sanitary and storm-water section describes ejector and submersible pumps and drainage. Related recommendations on pp. 63–64 call for regular maintenance and waste-pipe replacement as it ages."}},{"id":"costs-170","category":"mep","group":"MEP & Fire Protection","item":"Cast Iron Waste Piping","location":"Service Level","label":"Plumbing","scope":"Sanitary Sewer","grade":"Low","grade_type":"Priority","base":270000,"total":323959.14006313507,"sheet":"Costs","row":170,"base_cell":"P170","schedule_sheet":"Cap Ex-20 Years","schedule_row":171,"total_cell":"AE171","first_year":2030,"frequency":50,"cost_tab_first_year":2030,"cost_tab_frequency":50,"schedule_base":270000,"schedule_base_formula":"=Costs!P170","cells":[{"cell":"J170","label":"Area / length","value":10000,"formula":null},{"cell":"K170","label":"Units","value":null,"formula":null},{"cell":"L170","label":"Cost per area / length","value":20,"formula":null},{"cell":"M170","label":"Cost per unit","value":null,"formula":null},{"cell":"N170","label":"Direct total","value":200000,"formula":"=(M170*K170)+(L170*J170)"},{"cell":"O170","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P170","label":"Loaded total","value":270000,"formula":"=(1+O170)*N170"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K171","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G171<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G171,$I171)=0,TRUE,FALSE),$J171*K$2,0)"},{"year":2026,"value":0,"cell":"L171","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G171<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G171,$I171)=0,TRUE,FALSE),$J171*L$2,0)"},{"year":2027,"value":0,"cell":"M171","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G171<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G171,$I171)=0,TRUE,FALSE),$J171*M$2,0)"},{"year":2028,"value":0,"cell":"N171","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G171<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G171,$I171)=0,TRUE,FALSE),$J171*N$2,0)"},{"year":2029,"value":0,"cell":"O171","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G171<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G171,$I171)=0,TRUE,FALSE),$J171*O$2,0)"},{"year":2030,"value":323959.14006313507,"cell":"P171","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G171<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G171,$I171)=0,TRUE,FALSE),$J171*P$2,0)"},{"year":2031,"value":0,"cell":"Q171","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G171<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G171,$I171)=0,TRUE,FALSE),$J171*Q$2,0)"},{"year":2032,"value":0,"cell":"R171","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G171<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G171,$I171)=0,TRUE,FALSE),$J171*R$2,0)"},{"year":2033,"value":0,"cell":"S171","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G171<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G171,$I171)=0,TRUE,FALSE),$J171*S$2,0)"},{"year":2034,"value":0,"cell":"T171","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G171<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G171,$I171)=0,TRUE,FALSE),$J171*T$2,0)"},{"year":2035,"value":0,"cell":"U171","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G171<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G171,$I171)=0,TRUE,FALSE),$J171*U$2,0)"},{"year":2036,"value":0,"cell":"V171","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G171<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G171,$I171)=0,TRUE,FALSE),$J171*V$2,0)"},{"year":2037,"value":0,"cell":"W171","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G171<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G171,$I171)=0,TRUE,FALSE),$J171*W$2,0)"},{"year":2038,"value":0,"cell":"X171","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G171<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G171,$I171)=0,TRUE,FALSE),$J171*X$2,0)"},{"year":2039,"value":0,"cell":"Y171","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G171<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G171,$I171)=0,TRUE,FALSE),$J171*Y$2,0)"},{"year":2040,"value":0,"cell":"Z171","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G171<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G171,$I171)=0,TRUE,FALSE),$J171*Z$2,0)"},{"year":2041,"value":0,"cell":"AA171","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G171<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G171,$I171)=0,TRUE,FALSE),$J171*AA$2,0)"},{"year":2042,"value":0,"cell":"AB171","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G171<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G171,$I171)=0,TRUE,FALSE),$J171*AB$2,0)"},{"year":2043,"value":0,"cell":"AC171","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G171<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G171,$I171)=0,TRUE,FALSE),$J171*AC$2,0)"},{"year":2044,"value":0,"cell":"AD171","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G171<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G171,$I171)=0,TRUE,FALSE),$J171*AD$2,0)"}],"issues":[],"report":{"page":58,"specific":true,"explanation":"The sanitary and storm-water section describes ejector and submersible pumps and drainage. Related recommendations on pp. 63–64 call for regular maintenance and waste-pipe replacement as it ages."}},{"id":"costs-171","category":"mep","group":"MEP & Fire Protection","item":"Fire Pump - 150 HP - 2500 GPM","location":"Service Level","label":"Fire Protection","scope":"Fire Protection Equipment","grade":"High","grade_type":"Priority","base":135000,"total":148234.2525,"sheet":"Costs","row":171,"base_cell":"P171","schedule_sheet":"Cap Ex-20 Years","schedule_row":172,"total_cell":"AE172","first_year":2027,"frequency":30,"cost_tab_first_year":2027,"cost_tab_frequency":30,"schedule_base":135000,"schedule_base_formula":"=Costs!P171","cells":[{"cell":"J171","label":"Area / length","value":null,"formula":null},{"cell":"K171","label":"Units","value":1,"formula":null},{"cell":"L171","label":"Cost per area / length","value":null,"formula":null},{"cell":"M171","label":"Cost per unit","value":100000,"formula":null},{"cell":"N171","label":"Direct total","value":100000,"formula":"=(M171*K171)+(L171*J171)"},{"cell":"O171","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P171","label":"Loaded total","value":135000,"formula":"=(1+O171)*N171"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K172","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G172<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G172,$I172)=0,TRUE,FALSE),$J172*K$2,0)"},{"year":2026,"value":0,"cell":"L172","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G172<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G172,$I172)=0,TRUE,FALSE),$J172*L$2,0)"},{"year":2027,"value":148234.2525,"cell":"M172","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G172<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G172,$I172)=0,TRUE,FALSE),$J172*M$2,0)"},{"year":2028,"value":0,"cell":"N172","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G172<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G172,$I172)=0,TRUE,FALSE),$J172*N$2,0)"},{"year":2029,"value":0,"cell":"O172","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G172<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G172,$I172)=0,TRUE,FALSE),$J172*O$2,0)"},{"year":2030,"value":0,"cell":"P172","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G172<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G172,$I172)=0,TRUE,FALSE),$J172*P$2,0)"},{"year":2031,"value":0,"cell":"Q172","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G172<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G172,$I172)=0,TRUE,FALSE),$J172*Q$2,0)"},{"year":2032,"value":0,"cell":"R172","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G172<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G172,$I172)=0,TRUE,FALSE),$J172*R$2,0)"},{"year":2033,"value":0,"cell":"S172","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G172<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G172,$I172)=0,TRUE,FALSE),$J172*S$2,0)"},{"year":2034,"value":0,"cell":"T172","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G172<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G172,$I172)=0,TRUE,FALSE),$J172*T$2,0)"},{"year":2035,"value":0,"cell":"U172","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G172<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G172,$I172)=0,TRUE,FALSE),$J172*U$2,0)"},{"year":2036,"value":0,"cell":"V172","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G172<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G172,$I172)=0,TRUE,FALSE),$J172*V$2,0)"},{"year":2037,"value":0,"cell":"W172","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G172<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G172,$I172)=0,TRUE,FALSE),$J172*W$2,0)"},{"year":2038,"value":0,"cell":"X172","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G172<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G172,$I172)=0,TRUE,FALSE),$J172*X$2,0)"},{"year":2039,"value":0,"cell":"Y172","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G172<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G172,$I172)=0,TRUE,FALSE),$J172*Y$2,0)"},{"year":2040,"value":0,"cell":"Z172","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G172<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G172,$I172)=0,TRUE,FALSE),$J172*Z$2,0)"},{"year":2041,"value":0,"cell":"AA172","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G172<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G172,$I172)=0,TRUE,FALSE),$J172*AA$2,0)"},{"year":2042,"value":0,"cell":"AB172","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G172<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G172,$I172)=0,TRUE,FALSE),$J172*AB$2,0)"},{"year":2043,"value":0,"cell":"AC172","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G172<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G172,$I172)=0,TRUE,FALSE),$J172*AC$2,0)"},{"year":2044,"value":0,"cell":"AD172","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G172<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G172,$I172)=0,TRUE,FALSE),$J172*AD$2,0)"}],"issues":[],"report":{"page":64,"specific":true,"explanation":"The fire-protection recommendations call for continued testing and maintenance, replacement of the aging fire pump in the next few years, and sprinkler-pipe replacement as it ages. The sprinkler system was described as in good condition."}},{"id":"costs-172","category":"mep","group":"MEP & Fire Protection","item":"Jockey Pump","location":"Service Level","label":"Fire Protection","scope":"Fire Protection Equipment","grade":"High","grade_type":"Priority","base":6750,"total":7411.712625,"sheet":"Costs","row":172,"base_cell":"P172","schedule_sheet":"Cap Ex-20 Years","schedule_row":173,"total_cell":"AE173","first_year":2027,"frequency":30,"cost_tab_first_year":2027,"cost_tab_frequency":30,"schedule_base":6750,"schedule_base_formula":"=Costs!P172","cells":[{"cell":"J172","label":"Area / length","value":null,"formula":null},{"cell":"K172","label":"Units","value":1,"formula":null},{"cell":"L172","label":"Cost per area / length","value":null,"formula":null},{"cell":"M172","label":"Cost per unit","value":5000,"formula":null},{"cell":"N172","label":"Direct total","value":5000,"formula":"=(M172*K172)+(L172*J172)"},{"cell":"O172","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P172","label":"Loaded total","value":6750,"formula":"=(1+O172)*N172"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K173","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G173<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G173,$I173)=0,TRUE,FALSE),$J173*K$2,0)"},{"year":2026,"value":0,"cell":"L173","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G173<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G173,$I173)=0,TRUE,FALSE),$J173*L$2,0)"},{"year":2027,"value":7411.712625,"cell":"M173","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G173<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G173,$I173)=0,TRUE,FALSE),$J173*M$2,0)"},{"year":2028,"value":0,"cell":"N173","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G173<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G173,$I173)=0,TRUE,FALSE),$J173*N$2,0)"},{"year":2029,"value":0,"cell":"O173","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G173<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G173,$I173)=0,TRUE,FALSE),$J173*O$2,0)"},{"year":2030,"value":0,"cell":"P173","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G173<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G173,$I173)=0,TRUE,FALSE),$J173*P$2,0)"},{"year":2031,"value":0,"cell":"Q173","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G173<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G173,$I173)=0,TRUE,FALSE),$J173*Q$2,0)"},{"year":2032,"value":0,"cell":"R173","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G173<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G173,$I173)=0,TRUE,FALSE),$J173*R$2,0)"},{"year":2033,"value":0,"cell":"S173","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G173<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G173,$I173)=0,TRUE,FALSE),$J173*S$2,0)"},{"year":2034,"value":0,"cell":"T173","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G173<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G173,$I173)=0,TRUE,FALSE),$J173*T$2,0)"},{"year":2035,"value":0,"cell":"U173","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G173<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G173,$I173)=0,TRUE,FALSE),$J173*U$2,0)"},{"year":2036,"value":0,"cell":"V173","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G173<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G173,$I173)=0,TRUE,FALSE),$J173*V$2,0)"},{"year":2037,"value":0,"cell":"W173","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G173<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G173,$I173)=0,TRUE,FALSE),$J173*W$2,0)"},{"year":2038,"value":0,"cell":"X173","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G173<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G173,$I173)=0,TRUE,FALSE),$J173*X$2,0)"},{"year":2039,"value":0,"cell":"Y173","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G173<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G173,$I173)=0,TRUE,FALSE),$J173*Y$2,0)"},{"year":2040,"value":0,"cell":"Z173","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G173<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G173,$I173)=0,TRUE,FALSE),$J173*Z$2,0)"},{"year":2041,"value":0,"cell":"AA173","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G173<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G173,$I173)=0,TRUE,FALSE),$J173*AA$2,0)"},{"year":2042,"value":0,"cell":"AB173","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G173<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G173,$I173)=0,TRUE,FALSE),$J173*AB$2,0)"},{"year":2043,"value":0,"cell":"AC173","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G173<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G173,$I173)=0,TRUE,FALSE),$J173*AC$2,0)"},{"year":2044,"value":0,"cell":"AD173","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G173<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G173,$I173)=0,TRUE,FALSE),$J173*AD$2,0)"}],"issues":[],"report":{"page":64,"specific":true,"explanation":"The fire-protection recommendations call for continued testing and maintenance, replacement of the aging fire pump in the next few years, and sprinkler-pipe replacement as it ages. The sprinkler system was described as in good condition."}},{"id":"costs-173","category":"mep","group":"MEP & Fire Protection","item":"Sprinkler Piping","location":"Service Level","label":"Fire Protection","scope":"Sprinkler System","grade":"Low","grade_type":"Priority","base":2700000,"total":3239591.4006313505,"sheet":"Costs","row":173,"base_cell":"P173","schedule_sheet":"Cap Ex-20 Years","schedule_row":174,"total_cell":"AE174","first_year":2030,"frequency":30,"cost_tab_first_year":2030,"cost_tab_frequency":30,"schedule_base":2700000,"schedule_base_formula":"=Costs!P173","cells":[{"cell":"J173","label":"Area / length","value":400000,"formula":null},{"cell":"K173","label":"Units","value":null,"formula":null},{"cell":"L173","label":"Cost per area / length","value":5,"formula":null},{"cell":"M173","label":"Cost per unit","value":null,"formula":null},{"cell":"N173","label":"Direct total","value":2000000,"formula":"=(M173*K173)+(L173*J173)"},{"cell":"O173","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P173","label":"Loaded total","value":2700000,"formula":"=(1+O173)*N173"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K174","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G174<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G174,$I174)=0,TRUE,FALSE),$J174*K$2,0)"},{"year":2026,"value":0,"cell":"L174","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G174<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G174,$I174)=0,TRUE,FALSE),$J174*L$2,0)"},{"year":2027,"value":0,"cell":"M174","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G174<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G174,$I174)=0,TRUE,FALSE),$J174*M$2,0)"},{"year":2028,"value":0,"cell":"N174","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G174<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G174,$I174)=0,TRUE,FALSE),$J174*N$2,0)"},{"year":2029,"value":0,"cell":"O174","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G174<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G174,$I174)=0,TRUE,FALSE),$J174*O$2,0)"},{"year":2030,"value":3239591.4006313505,"cell":"P174","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G174<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G174,$I174)=0,TRUE,FALSE),$J174*P$2,0)"},{"year":2031,"value":0,"cell":"Q174","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G174<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G174,$I174)=0,TRUE,FALSE),$J174*Q$2,0)"},{"year":2032,"value":0,"cell":"R174","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G174<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G174,$I174)=0,TRUE,FALSE),$J174*R$2,0)"},{"year":2033,"value":0,"cell":"S174","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G174<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G174,$I174)=0,TRUE,FALSE),$J174*S$2,0)"},{"year":2034,"value":0,"cell":"T174","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G174<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G174,$I174)=0,TRUE,FALSE),$J174*T$2,0)"},{"year":2035,"value":0,"cell":"U174","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G174<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G174,$I174)=0,TRUE,FALSE),$J174*U$2,0)"},{"year":2036,"value":0,"cell":"V174","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G174<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G174,$I174)=0,TRUE,FALSE),$J174*V$2,0)"},{"year":2037,"value":0,"cell":"W174","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G174<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G174,$I174)=0,TRUE,FALSE),$J174*W$2,0)"},{"year":2038,"value":0,"cell":"X174","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G174<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G174,$I174)=0,TRUE,FALSE),$J174*X$2,0)"},{"year":2039,"value":0,"cell":"Y174","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G174<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G174,$I174)=0,TRUE,FALSE),$J174*Y$2,0)"},{"year":2040,"value":0,"cell":"Z174","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G174<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G174,$I174)=0,TRUE,FALSE),$J174*Z$2,0)"},{"year":2041,"value":0,"cell":"AA174","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G174<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G174,$I174)=0,TRUE,FALSE),$J174*AA$2,0)"},{"year":2042,"value":0,"cell":"AB174","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G174<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G174,$I174)=0,TRUE,FALSE),$J174*AB$2,0)"},{"year":2043,"value":0,"cell":"AC174","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G174<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G174,$I174)=0,TRUE,FALSE),$J174*AC$2,0)"},{"year":2044,"value":0,"cell":"AD174","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G174<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G174,$I174)=0,TRUE,FALSE),$J174*AD$2,0)"}],"issues":[],"report":{"page":64,"specific":true,"explanation":"The fire-protection recommendations call for continued testing and maintenance, replacement of the aging fire pump in the next few years, and sprinkler-pipe replacement as it ages. The sprinkler system was described as in good condition."}},{"id":"costs-174","category":"mep","group":"MEP & Fire Protection","item":"Ice Plant & Ice Floor Rebuild","location":"Service Level","label":"Ice Surface","scope":"","grade":"Medium","grade_type":"Priority","base":7627500.000000001,"total":9151845.706783567,"sheet":"Costs","row":174,"base_cell":"P174","schedule_sheet":"Cap Ex-20 Years","schedule_row":175,"total_cell":"AE175","first_year":2030,"frequency":30,"cost_tab_first_year":2030,"cost_tab_frequency":30,"schedule_base":7627500.000000001,"schedule_base_formula":"=Costs!P174","cells":[{"cell":"J174","label":"Area / length","value":null,"formula":null},{"cell":"K174","label":"Units","value":1,"formula":null},{"cell":"L174","label":"Cost per area / length","value":null,"formula":null},{"cell":"M174","label":"Cost per unit","value":null,"formula":null},{"cell":"N174","label":"Direct total","value":5650000,"formula":null},{"cell":"O174","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P174","label":"Loaded total","value":7627500.000000001,"formula":"=(1+O174)*N174"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K175","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G175<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G175,$I175)=0,TRUE,FALSE),$J175*K$2,0)"},{"year":2026,"value":0,"cell":"L175","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G175<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G175,$I175)=0,TRUE,FALSE),$J175*L$2,0)"},{"year":2027,"value":0,"cell":"M175","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G175<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G175,$I175)=0,TRUE,FALSE),$J175*M$2,0)"},{"year":2028,"value":0,"cell":"N175","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G175<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G175,$I175)=0,TRUE,FALSE),$J175*N$2,0)"},{"year":2029,"value":0,"cell":"O175","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G175<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G175,$I175)=0,TRUE,FALSE),$J175*O$2,0)"},{"year":2030,"value":9151845.706783567,"cell":"P175","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G175<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G175,$I175)=0,TRUE,FALSE),$J175*P$2,0)"},{"year":2031,"value":0,"cell":"Q175","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G175<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G175,$I175)=0,TRUE,FALSE),$J175*Q$2,0)"},{"year":2032,"value":0,"cell":"R175","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G175<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G175,$I175)=0,TRUE,FALSE),$J175*R$2,0)"},{"year":2033,"value":0,"cell":"S175","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G175<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G175,$I175)=0,TRUE,FALSE),$J175*S$2,0)"},{"year":2034,"value":0,"cell":"T175","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G175<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G175,$I175)=0,TRUE,FALSE),$J175*T$2,0)"},{"year":2035,"value":0,"cell":"U175","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G175<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G175,$I175)=0,TRUE,FALSE),$J175*U$2,0)"},{"year":2036,"value":0,"cell":"V175","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G175<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G175,$I175)=0,TRUE,FALSE),$J175*V$2,0)"},{"year":2037,"value":0,"cell":"W175","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G175<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G175,$I175)=0,TRUE,FALSE),$J175*W$2,0)"},{"year":2038,"value":0,"cell":"X175","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G175<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G175,$I175)=0,TRUE,FALSE),$J175*X$2,0)"},{"year":2039,"value":0,"cell":"Y175","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G175<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G175,$I175)=0,TRUE,FALSE),$J175*Y$2,0)"},{"year":2040,"value":0,"cell":"Z175","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G175<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G175,$I175)=0,TRUE,FALSE),$J175*Z$2,0)"},{"year":2041,"value":0,"cell":"AA175","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G175<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G175,$I175)=0,TRUE,FALSE),$J175*AA$2,0)"},{"year":2042,"value":0,"cell":"AB175","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G175<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G175,$I175)=0,TRUE,FALSE),$J175*AB$2,0)"},{"year":2043,"value":0,"cell":"AC175","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G175<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G175,$I175)=0,TRUE,FALSE),$J175*AC$2,0)"},{"year":2044,"value":0,"cell":"AD175","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G175<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G175,$I175)=0,TRUE,FALSE),$J175*AD$2,0)"}],"issues":[],"report":{"page":5,"specific":true,"explanation":"The report describes the ice system as mothballed and says restarting ice-making would require a new plant and floor."}},{"id":"costs-183","category":"structure","group":"Structure","item":"Replace Joint Sealant (joint and cove)","location":"Upper Bowl Seating","label":"","scope":"","grade":"High","grade_type":"Priority","base":102060,"total":247592.80937451625,"sheet":"Costs","row":183,"base_cell":"P183","schedule_sheet":"Cap Ex-20 Years","schedule_row":178,"total_cell":"AE178","first_year":2025,"frequency":10,"cost_tab_first_year":2025,"cost_tab_frequency":10,"schedule_base":102060,"schedule_base_formula":"=Costs!P183","cells":[{"cell":"J183","label":"Area / length","value":10800,"formula":null},{"cell":"K183","label":"Units","value":null,"formula":null},{"cell":"L183","label":"Cost per area / length","value":7,"formula":null},{"cell":"M183","label":"Cost per unit","value":null,"formula":null},{"cell":"N183","label":"Direct total","value":75600,"formula":"=(M183*K183)+(L183*J183)"},{"cell":"O183","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P183","label":"Loaded total","value":102060,"formula":"=(1+O183)*N183"}],"notes":[],"annual":[{"year":2025,"value":105632.09999999999,"cell":"K178","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G178<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G178,$I178)=0,TRUE,FALSE),$J178*K$2,0)"},{"year":2026,"value":0,"cell":"L178","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G178<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G178,$I178)=0,TRUE,FALSE),$J178*L$2,0)"},{"year":2027,"value":0,"cell":"M178","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G178<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G178,$I178)=0,TRUE,FALSE),$J178*M$2,0)"},{"year":2028,"value":0,"cell":"N178","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G178<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G178,$I178)=0,TRUE,FALSE),$J178*N$2,0)"},{"year":2029,"value":0,"cell":"O178","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G178<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G178,$I178)=0,TRUE,FALSE),$J178*O$2,0)"},{"year":2030,"value":0,"cell":"P178","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G178<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G178,$I178)=0,TRUE,FALSE),$J178*P$2,0)"},{"year":2031,"value":0,"cell":"Q178","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G178<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G178,$I178)=0,TRUE,FALSE),$J178*Q$2,0)"},{"year":2032,"value":0,"cell":"R178","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G178<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G178,$I178)=0,TRUE,FALSE),$J178*R$2,0)"},{"year":2033,"value":0,"cell":"S178","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G178<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G178,$I178)=0,TRUE,FALSE),$J178*S$2,0)"},{"year":2034,"value":0,"cell":"T178","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G178<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G178,$I178)=0,TRUE,FALSE),$J178*T$2,0)"},{"year":2035,"value":141960.70937451624,"cell":"U178","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G178<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G178,$I178)=0,TRUE,FALSE),$J178*U$2,0)"},{"year":2036,"value":0,"cell":"V178","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G178<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G178,$I178)=0,TRUE,FALSE),$J178*V$2,0)"},{"year":2037,"value":0,"cell":"W178","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G178<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G178,$I178)=0,TRUE,FALSE),$J178*W$2,0)"},{"year":2038,"value":0,"cell":"X178","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G178<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G178,$I178)=0,TRUE,FALSE),$J178*X$2,0)"},{"year":2039,"value":0,"cell":"Y178","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G178<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G178,$I178)=0,TRUE,FALSE),$J178*Y$2,0)"},{"year":2040,"value":0,"cell":"Z178","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G178<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G178,$I178)=0,TRUE,FALSE),$J178*Z$2,0)"},{"year":2041,"value":0,"cell":"AA178","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G178<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G178,$I178)=0,TRUE,FALSE),$J178*AA$2,0)"},{"year":2042,"value":0,"cell":"AB178","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G178<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G178,$I178)=0,TRUE,FALSE),$J178*AB$2,0)"},{"year":2043,"value":0,"cell":"AC178","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G178<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G178,$I178)=0,TRUE,FALSE),$J178*AC$2,0)"},{"year":2044,"value":0,"cell":"AD178","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G178<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G178,$I178)=0,TRUE,FALSE),$J178*AD$2,0)"}],"issues":[],"report":{"page":66,"specific":true,"explanation":"The structural assessor identifies locally failed bowl sealants and recommends replacement within three years."}},{"id":"costs-184","category":"structure","group":"Structure","item":"Install Joint Sealant Covers","location":"Upper Bowl Seating","label":"","scope":"","grade":"High","grade_type":"Priority","base":182250,"total":188628.74999999997,"sheet":"Costs","row":184,"base_cell":"P184","schedule_sheet":"Cap Ex-20 Years","schedule_row":179,"total_cell":"AE179","first_year":2025,"frequency":20,"cost_tab_first_year":2025,"cost_tab_frequency":20,"schedule_base":182250,"schedule_base_formula":"=Costs!P184","cells":[{"cell":"J184","label":"Area / length","value":900,"formula":null},{"cell":"K184","label":"Units","value":null,"formula":null},{"cell":"L184","label":"Cost per area / length","value":150,"formula":null},{"cell":"M184","label":"Cost per unit","value":null,"formula":null},{"cell":"N184","label":"Direct total","value":135000,"formula":"=(M184*K184)+(L184*J184)"},{"cell":"O184","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P184","label":"Loaded total","value":182250,"formula":"=(1+O184)*N184"}],"notes":[],"annual":[{"year":2025,"value":188628.74999999997,"cell":"K179","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G179<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G179,$I179)=0,TRUE,FALSE),$J179*K$2,0)"},{"year":2026,"value":0,"cell":"L179","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G179<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G179,$I179)=0,TRUE,FALSE),$J179*L$2,0)"},{"year":2027,"value":0,"cell":"M179","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G179<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G179,$I179)=0,TRUE,FALSE),$J179*M$2,0)"},{"year":2028,"value":0,"cell":"N179","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G179<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G179,$I179)=0,TRUE,FALSE),$J179*N$2,0)"},{"year":2029,"value":0,"cell":"O179","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G179<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G179,$I179)=0,TRUE,FALSE),$J179*O$2,0)"},{"year":2030,"value":0,"cell":"P179","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G179<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G179,$I179)=0,TRUE,FALSE),$J179*P$2,0)"},{"year":2031,"value":0,"cell":"Q179","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G179<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G179,$I179)=0,TRUE,FALSE),$J179*Q$2,0)"},{"year":2032,"value":0,"cell":"R179","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G179<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G179,$I179)=0,TRUE,FALSE),$J179*R$2,0)"},{"year":2033,"value":0,"cell":"S179","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G179<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G179,$I179)=0,TRUE,FALSE),$J179*S$2,0)"},{"year":2034,"value":0,"cell":"T179","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G179<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G179,$I179)=0,TRUE,FALSE),$J179*T$2,0)"},{"year":2035,"value":0,"cell":"U179","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G179<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G179,$I179)=0,TRUE,FALSE),$J179*U$2,0)"},{"year":2036,"value":0,"cell":"V179","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G179<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G179,$I179)=0,TRUE,FALSE),$J179*V$2,0)"},{"year":2037,"value":0,"cell":"W179","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G179<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G179,$I179)=0,TRUE,FALSE),$J179*W$2,0)"},{"year":2038,"value":0,"cell":"X179","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G179<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G179,$I179)=0,TRUE,FALSE),$J179*X$2,0)"},{"year":2039,"value":0,"cell":"Y179","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G179<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G179,$I179)=0,TRUE,FALSE),$J179*Y$2,0)"},{"year":2040,"value":0,"cell":"Z179","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G179<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G179,$I179)=0,TRUE,FALSE),$J179*Z$2,0)"},{"year":2041,"value":0,"cell":"AA179","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G179<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G179,$I179)=0,TRUE,FALSE),$J179*AA$2,0)"},{"year":2042,"value":0,"cell":"AB179","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G179<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G179,$I179)=0,TRUE,FALSE),$J179*AB$2,0)"},{"year":2043,"value":0,"cell":"AC179","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G179<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G179,$I179)=0,TRUE,FALSE),$J179*AC$2,0)"},{"year":2044,"value":0,"cell":"AD179","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G179<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G179,$I179)=0,TRUE,FALSE),$J179*AD$2,0)"}],"issues":[],"report":{"page":67,"specific":true,"explanation":"The report recommends metal protection plates over exposed trafficable sealant joints; some covered joints could not be inspected."}},{"id":"costs-185","category":"structure","group":"Structure","item":"Replace Traffic Coating","location":"Upper Bowl Seating","label":"","scope":"","grade":"Medium","grade_type":"Priority","base":2065500.0000000002,"total":2336023.5851475005,"sheet":"Costs","row":185,"base_cell":"P185","schedule_sheet":"Cap Ex-20 Years","schedule_row":180,"total_cell":"AE180","first_year":2028,"frequency":20,"cost_tab_first_year":2038,"cost_tab_frequency":15,"schedule_base":2065500.0000000002,"schedule_base_formula":"=Costs!P185","cells":[{"cell":"J185","label":"Area / length","value":102000,"formula":null},{"cell":"K185","label":"Units","value":null,"formula":null},{"cell":"L185","label":"Cost per area / length","value":15,"formula":null},{"cell":"M185","label":"Cost per unit","value":null,"formula":null},{"cell":"N185","label":"Direct total","value":1530000,"formula":"=(M185*K185)+(L185*J185)"},{"cell":"O185","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P185","label":"Loaded total","value":2065500.0000000002,"formula":"=(1+O185)*N185"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K180","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G180<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G180,$I180)=0,TRUE,FALSE),$J180*K$2,0)"},{"year":2026,"value":0,"cell":"L180","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G180<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G180,$I180)=0,TRUE,FALSE),$J180*L$2,0)"},{"year":2027,"value":0,"cell":"M180","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G180<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G180,$I180)=0,TRUE,FALSE),$J180*M$2,0)"},{"year":2028,"value":2336023.5851475005,"cell":"N180","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G180<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G180,$I180)=0,TRUE,FALSE),$J180*N$2,0)"},{"year":2029,"value":0,"cell":"O180","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G180<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G180,$I180)=0,TRUE,FALSE),$J180*O$2,0)"},{"year":2030,"value":0,"cell":"P180","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G180<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G180,$I180)=0,TRUE,FALSE),$J180*P$2,0)"},{"year":2031,"value":0,"cell":"Q180","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G180<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G180,$I180)=0,TRUE,FALSE),$J180*Q$2,0)"},{"year":2032,"value":0,"cell":"R180","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G180<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G180,$I180)=0,TRUE,FALSE),$J180*R$2,0)"},{"year":2033,"value":0,"cell":"S180","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G180<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G180,$I180)=0,TRUE,FALSE),$J180*S$2,0)"},{"year":2034,"value":0,"cell":"T180","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G180<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G180,$I180)=0,TRUE,FALSE),$J180*T$2,0)"},{"year":2035,"value":0,"cell":"U180","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G180<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G180,$I180)=0,TRUE,FALSE),$J180*U$2,0)"},{"year":2036,"value":0,"cell":"V180","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G180<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G180,$I180)=0,TRUE,FALSE),$J180*V$2,0)"},{"year":2037,"value":0,"cell":"W180","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G180<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G180,$I180)=0,TRUE,FALSE),$J180*W$2,0)"},{"year":2038,"value":0,"cell":"X180","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G180<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G180,$I180)=0,TRUE,FALSE),$J180*X$2,0)"},{"year":2039,"value":0,"cell":"Y180","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G180<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G180,$I180)=0,TRUE,FALSE),$J180*Y$2,0)"},{"year":2040,"value":0,"cell":"Z180","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G180<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G180,$I180)=0,TRUE,FALSE),$J180*Z$2,0)"},{"year":2041,"value":0,"cell":"AA180","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G180<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G180,$I180)=0,TRUE,FALSE),$J180*AA$2,0)"},{"year":2042,"value":0,"cell":"AB180","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G180<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G180,$I180)=0,TRUE,FALSE),$J180*AB$2,0)"},{"year":2043,"value":0,"cell":"AC180","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G180<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G180,$I180)=0,TRUE,FALSE),$J180*AC$2,0)"},{"year":2044,"value":0,"cell":"AD180","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G180<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G180,$I180)=0,TRUE,FALSE),$J180*AD$2,0)"}],"issues":["The first year or frequency differs between Costs and Cap Ex-20 Years. Annual amounts below preserve the schedule tab."],"report":{"page":67,"specific":true,"explanation":"The bowl traffic coating was generally fair; the report recommends replacing it within five years."}},{"id":"costs-186","category":"structure","group":"Structure","item":"Replace Joint Sealant (joint and cove)","location":"Lower Bowl Seating","label":"","scope":"","grade":"High","grade_type":"Priority","base":132300,"total":320953.6417817803,"sheet":"Costs","row":186,"base_cell":"P186","schedule_sheet":"Cap Ex-20 Years","schedule_row":181,"total_cell":"AE181","first_year":2025,"frequency":10,"cost_tab_first_year":2025,"cost_tab_frequency":10,"schedule_base":132300,"schedule_base_formula":"=Costs!P186","cells":[{"cell":"J186","label":"Area / length","value":14000,"formula":null},{"cell":"K186","label":"Units","value":null,"formula":null},{"cell":"L186","label":"Cost per area / length","value":7,"formula":null},{"cell":"M186","label":"Cost per unit","value":null,"formula":null},{"cell":"N186","label":"Direct total","value":98000,"formula":"=(M186*K186)+(L186*J186)"},{"cell":"O186","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P186","label":"Loaded total","value":132300,"formula":"=(1+O186)*N186"}],"notes":[],"annual":[{"year":2025,"value":136930.5,"cell":"K181","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G181<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G181,$I181)=0,TRUE,FALSE),$J181*K$2,0)"},{"year":2026,"value":0,"cell":"L181","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G181<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G181,$I181)=0,TRUE,FALSE),$J181*L$2,0)"},{"year":2027,"value":0,"cell":"M181","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G181<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G181,$I181)=0,TRUE,FALSE),$J181*M$2,0)"},{"year":2028,"value":0,"cell":"N181","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G181<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G181,$I181)=0,TRUE,FALSE),$J181*N$2,0)"},{"year":2029,"value":0,"cell":"O181","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G181<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G181,$I181)=0,TRUE,FALSE),$J181*O$2,0)"},{"year":2030,"value":0,"cell":"P181","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G181<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G181,$I181)=0,TRUE,FALSE),$J181*P$2,0)"},{"year":2031,"value":0,"cell":"Q181","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G181<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G181,$I181)=0,TRUE,FALSE),$J181*Q$2,0)"},{"year":2032,"value":0,"cell":"R181","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G181<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G181,$I181)=0,TRUE,FALSE),$J181*R$2,0)"},{"year":2033,"value":0,"cell":"S181","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G181<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G181,$I181)=0,TRUE,FALSE),$J181*S$2,0)"},{"year":2034,"value":0,"cell":"T181","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G181<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G181,$I181)=0,TRUE,FALSE),$J181*T$2,0)"},{"year":2035,"value":184023.14178178032,"cell":"U181","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G181<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G181,$I181)=0,TRUE,FALSE),$J181*U$2,0)"},{"year":2036,"value":0,"cell":"V181","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G181<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G181,$I181)=0,TRUE,FALSE),$J181*V$2,0)"},{"year":2037,"value":0,"cell":"W181","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G181<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G181,$I181)=0,TRUE,FALSE),$J181*W$2,0)"},{"year":2038,"value":0,"cell":"X181","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G181<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G181,$I181)=0,TRUE,FALSE),$J181*X$2,0)"},{"year":2039,"value":0,"cell":"Y181","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G181<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G181,$I181)=0,TRUE,FALSE),$J181*Y$2,0)"},{"year":2040,"value":0,"cell":"Z181","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G181<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G181,$I181)=0,TRUE,FALSE),$J181*Z$2,0)"},{"year":2041,"value":0,"cell":"AA181","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G181<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G181,$I181)=0,TRUE,FALSE),$J181*AA$2,0)"},{"year":2042,"value":0,"cell":"AB181","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G181<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G181,$I181)=0,TRUE,FALSE),$J181*AB$2,0)"},{"year":2043,"value":0,"cell":"AC181","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G181<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G181,$I181)=0,TRUE,FALSE),$J181*AC$2,0)"},{"year":2044,"value":0,"cell":"AD181","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G181<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G181,$I181)=0,TRUE,FALSE),$J181*AD$2,0)"}],"issues":[],"report":{"page":66,"specific":true,"explanation":"The structural assessor identifies locally failed bowl sealants and recommends replacement within three years."}},{"id":"costs-187","category":"structure","group":"Structure","item":"Install Joint Sealant Covers","location":"Lower Bowl Seating","label":"","scope":"","grade":"High","grade_type":"Priority","base":243000.00000000003,"total":251505,"sheet":"Costs","row":187,"base_cell":"P187","schedule_sheet":"Cap Ex-20 Years","schedule_row":182,"total_cell":"AE182","first_year":2025,"frequency":20,"cost_tab_first_year":2025,"cost_tab_frequency":20,"schedule_base":243000.00000000003,"schedule_base_formula":"=Costs!P187","cells":[{"cell":"J187","label":"Area / length","value":1200,"formula":null},{"cell":"K187","label":"Units","value":null,"formula":null},{"cell":"L187","label":"Cost per area / length","value":150,"formula":null},{"cell":"M187","label":"Cost per unit","value":null,"formula":null},{"cell":"N187","label":"Direct total","value":180000,"formula":"=(M187*K187)+(L187*J187)"},{"cell":"O187","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P187","label":"Loaded total","value":243000.00000000003,"formula":"=(1+O187)*N187"}],"notes":[],"annual":[{"year":2025,"value":251505,"cell":"K182","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G182<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G182,$I182)=0,TRUE,FALSE),$J182*K$2,0)"},{"year":2026,"value":0,"cell":"L182","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G182<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G182,$I182)=0,TRUE,FALSE),$J182*L$2,0)"},{"year":2027,"value":0,"cell":"M182","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G182<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G182,$I182)=0,TRUE,FALSE),$J182*M$2,0)"},{"year":2028,"value":0,"cell":"N182","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G182<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G182,$I182)=0,TRUE,FALSE),$J182*N$2,0)"},{"year":2029,"value":0,"cell":"O182","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G182<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G182,$I182)=0,TRUE,FALSE),$J182*O$2,0)"},{"year":2030,"value":0,"cell":"P182","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G182<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G182,$I182)=0,TRUE,FALSE),$J182*P$2,0)"},{"year":2031,"value":0,"cell":"Q182","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G182<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G182,$I182)=0,TRUE,FALSE),$J182*Q$2,0)"},{"year":2032,"value":0,"cell":"R182","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G182<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G182,$I182)=0,TRUE,FALSE),$J182*R$2,0)"},{"year":2033,"value":0,"cell":"S182","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G182<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G182,$I182)=0,TRUE,FALSE),$J182*S$2,0)"},{"year":2034,"value":0,"cell":"T182","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G182<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G182,$I182)=0,TRUE,FALSE),$J182*T$2,0)"},{"year":2035,"value":0,"cell":"U182","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G182<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G182,$I182)=0,TRUE,FALSE),$J182*U$2,0)"},{"year":2036,"value":0,"cell":"V182","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G182<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G182,$I182)=0,TRUE,FALSE),$J182*V$2,0)"},{"year":2037,"value":0,"cell":"W182","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G182<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G182,$I182)=0,TRUE,FALSE),$J182*W$2,0)"},{"year":2038,"value":0,"cell":"X182","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G182<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G182,$I182)=0,TRUE,FALSE),$J182*X$2,0)"},{"year":2039,"value":0,"cell":"Y182","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G182<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G182,$I182)=0,TRUE,FALSE),$J182*Y$2,0)"},{"year":2040,"value":0,"cell":"Z182","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G182<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G182,$I182)=0,TRUE,FALSE),$J182*Z$2,0)"},{"year":2041,"value":0,"cell":"AA182","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G182<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G182,$I182)=0,TRUE,FALSE),$J182*AA$2,0)"},{"year":2042,"value":0,"cell":"AB182","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G182<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G182,$I182)=0,TRUE,FALSE),$J182*AB$2,0)"},{"year":2043,"value":0,"cell":"AC182","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G182<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G182,$I182)=0,TRUE,FALSE),$J182*AC$2,0)"},{"year":2044,"value":0,"cell":"AD182","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G182<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G182,$I182)=0,TRUE,FALSE),$J182*AD$2,0)"}],"issues":[],"report":{"page":67,"specific":true,"explanation":"The report recommends metal protection plates over exposed trafficable sealant joints; some covered joints could not be inspected."}},{"id":"costs-188","category":"structure","group":"Structure","item":"Replace Traffic Coating","location":"Lower Bowl Seating","label":"","scope":"","grade":"Medium","grade_type":"Priority","base":1984500.0000000002,"total":2244414.8171025002,"sheet":"Costs","row":188,"base_cell":"P188","schedule_sheet":"Cap Ex-20 Years","schedule_row":183,"total_cell":"AE183","first_year":2028,"frequency":20,"cost_tab_first_year":2036,"cost_tab_frequency":15,"schedule_base":1984500.0000000002,"schedule_base_formula":"=Costs!P188","cells":[{"cell":"J188","label":"Area / length","value":98000,"formula":null},{"cell":"K188","label":"Units","value":null,"formula":null},{"cell":"L188","label":"Cost per area / length","value":15,"formula":null},{"cell":"M188","label":"Cost per unit","value":null,"formula":null},{"cell":"N188","label":"Direct total","value":1470000,"formula":"=(M188*K188)+(L188*J188)"},{"cell":"O188","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P188","label":"Loaded total","value":1984500.0000000002,"formula":"=(1+O188)*N188"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K183","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G183<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G183,$I183)=0,TRUE,FALSE),$J183*K$2,0)"},{"year":2026,"value":0,"cell":"L183","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G183<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G183,$I183)=0,TRUE,FALSE),$J183*L$2,0)"},{"year":2027,"value":0,"cell":"M183","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G183<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G183,$I183)=0,TRUE,FALSE),$J183*M$2,0)"},{"year":2028,"value":2244414.8171025002,"cell":"N183","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G183<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G183,$I183)=0,TRUE,FALSE),$J183*N$2,0)"},{"year":2029,"value":0,"cell":"O183","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G183<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G183,$I183)=0,TRUE,FALSE),$J183*O$2,0)"},{"year":2030,"value":0,"cell":"P183","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G183<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G183,$I183)=0,TRUE,FALSE),$J183*P$2,0)"},{"year":2031,"value":0,"cell":"Q183","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G183<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G183,$I183)=0,TRUE,FALSE),$J183*Q$2,0)"},{"year":2032,"value":0,"cell":"R183","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G183<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G183,$I183)=0,TRUE,FALSE),$J183*R$2,0)"},{"year":2033,"value":0,"cell":"S183","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G183<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G183,$I183)=0,TRUE,FALSE),$J183*S$2,0)"},{"year":2034,"value":0,"cell":"T183","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G183<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G183,$I183)=0,TRUE,FALSE),$J183*T$2,0)"},{"year":2035,"value":0,"cell":"U183","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G183<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G183,$I183)=0,TRUE,FALSE),$J183*U$2,0)"},{"year":2036,"value":0,"cell":"V183","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G183<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G183,$I183)=0,TRUE,FALSE),$J183*V$2,0)"},{"year":2037,"value":0,"cell":"W183","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G183<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G183,$I183)=0,TRUE,FALSE),$J183*W$2,0)"},{"year":2038,"value":0,"cell":"X183","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G183<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G183,$I183)=0,TRUE,FALSE),$J183*X$2,0)"},{"year":2039,"value":0,"cell":"Y183","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G183<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G183,$I183)=0,TRUE,FALSE),$J183*Y$2,0)"},{"year":2040,"value":0,"cell":"Z183","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G183<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G183,$I183)=0,TRUE,FALSE),$J183*Z$2,0)"},{"year":2041,"value":0,"cell":"AA183","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G183<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G183,$I183)=0,TRUE,FALSE),$J183*AA$2,0)"},{"year":2042,"value":0,"cell":"AB183","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G183<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G183,$I183)=0,TRUE,FALSE),$J183*AB$2,0)"},{"year":2043,"value":0,"cell":"AC183","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G183<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G183,$I183)=0,TRUE,FALSE),$J183*AC$2,0)"},{"year":2044,"value":0,"cell":"AD183","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G183<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G183,$I183)=0,TRUE,FALSE),$J183*AD$2,0)"}],"issues":["The first year or frequency differs between Costs and Cap Ex-20 Years. Annual amounts below preserve the schedule tab."],"report":{"page":67,"specific":true,"explanation":"The bowl traffic coating was generally fair; the report recommends replacing it within five years."}},{"id":"costs-189","category":"structure","group":"Structure","item":"Clean and Coat Catwalk Framing - Isolated Locations","location":"Canopy","label":"Catwalk Level","scope":"","grade":"Low","grade_type":"Priority","base":6750,"total":37884.66076083976,"sheet":"Costs","row":189,"base_cell":"P189","schedule_sheet":"Cap Ex-20 Years","schedule_row":184,"total_cell":"AE184","first_year":2029,"frequency":4,"cost_tab_first_year":2029,"cost_tab_frequency":4,"schedule_base":6750,"schedule_base_formula":"=Costs!P189","cells":[{"cell":"J189","label":"Area / length","value":100,"formula":null},{"cell":"K189","label":"Units","value":null,"formula":null},{"cell":"L189","label":"Cost per area / length","value":50,"formula":null},{"cell":"M189","label":"Cost per unit","value":null,"formula":null},{"cell":"N189","label":"Direct total","value":5000,"formula":"=(M189*K189)+(L189*J189)"},{"cell":"O189","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P189","label":"Loaded total","value":6750,"formula":"=(1+O189)*N189"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K184","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G184<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G184,$I184)=0,TRUE,FALSE),$J184*K$2,0)"},{"year":2026,"value":0,"cell":"L184","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G184<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G184,$I184)=0,TRUE,FALSE),$J184*L$2,0)"},{"year":2027,"value":0,"cell":"M184","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G184<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G184,$I184)=0,TRUE,FALSE),$J184*M$2,0)"},{"year":2028,"value":0,"cell":"N184","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G184<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G184,$I184)=0,TRUE,FALSE),$J184*N$2,0)"},{"year":2029,"value":7863.085923862501,"cell":"O184","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G184<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G184,$I184)=0,TRUE,FALSE),$J184*O$2,0)"},{"year":2030,"value":0,"cell":"P184","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G184<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G184,$I184)=0,TRUE,FALSE),$J184*P$2,0)"},{"year":2031,"value":0,"cell":"Q184","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G184<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G184,$I184)=0,TRUE,FALSE),$J184*Q$2,0)"},{"year":2032,"value":0,"cell":"R184","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G184<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G184,$I184)=0,TRUE,FALSE),$J184*R$2,0)"},{"year":2033,"value":8849.972481094235,"cell":"S184","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G184<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G184,$I184)=0,TRUE,FALSE),$J184*S$2,0)"},{"year":2034,"value":0,"cell":"T184","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G184<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G184,$I184)=0,TRUE,FALSE),$J184*T$2,0)"},{"year":2035,"value":0,"cell":"U184","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G184<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G184,$I184)=0,TRUE,FALSE),$J184*U$2,0)"},{"year":2036,"value":0,"cell":"V184","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G184<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G184,$I184)=0,TRUE,FALSE),$J184*V$2,0)"},{"year":2037,"value":9960.72199572912,"cell":"W184","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G184<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G184,$I184)=0,TRUE,FALSE),$J184*W$2,0)"},{"year":2038,"value":0,"cell":"X184","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G184<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G184,$I184)=0,TRUE,FALSE),$J184*X$2,0)"},{"year":2039,"value":0,"cell":"Y184","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G184<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G184,$I184)=0,TRUE,FALSE),$J184*Y$2,0)"},{"year":2040,"value":0,"cell":"Z184","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G184<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G184,$I184)=0,TRUE,FALSE),$J184*Z$2,0)"},{"year":2041,"value":11210.880360153908,"cell":"AA184","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G184<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G184,$I184)=0,TRUE,FALSE),$J184*AA$2,0)"},{"year":2042,"value":0,"cell":"AB184","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G184<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G184,$I184)=0,TRUE,FALSE),$J184*AB$2,0)"},{"year":2043,"value":0,"cell":"AC184","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G184<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G184,$I184)=0,TRUE,FALSE),$J184*AC$2,0)"},{"year":2044,"value":0,"cell":"AD184","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G184<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G184,$I184)=0,TRUE,FALSE),$J184*AD$2,0)"}],"issues":[],"report":{"page":69,"specific":true,"explanation":"Most catwalk framing appeared good; an isolated corroded connection needed cleaning/coating, with periodic recoating as needed."}},{"id":"costs-190","category":"structure","group":"Structure","item":"Clean and Coat MEP Framing","location":"Upper Concourse","label":"MEP Roof Area","scope":"","grade":"High","grade_type":"Priority","base":3375,"total":8187.592902596436,"sheet":"Costs","row":190,"base_cell":"P190","schedule_sheet":"Cap Ex-20 Years","schedule_row":185,"total_cell":"AE185","first_year":2025,"frequency":10,"cost_tab_first_year":2025,"cost_tab_frequency":10,"schedule_base":3375,"schedule_base_formula":"=Costs!P190","cells":[{"cell":"J190","label":"Area / length","value":50,"formula":null},{"cell":"K190","label":"Units","value":null,"formula":null},{"cell":"L190","label":"Cost per area / length","value":50,"formula":null},{"cell":"M190","label":"Cost per unit","value":null,"formula":null},{"cell":"N190","label":"Direct total","value":2500,"formula":"=(M190*K190)+(L190*J190)"},{"cell":"O190","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P190","label":"Loaded total","value":3375,"formula":"=(1+O190)*N190"}],"notes":[],"annual":[{"year":2025,"value":3493.1249999999995,"cell":"K185","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G185<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G185,$I185)=0,TRUE,FALSE),$J185*K$2,0)"},{"year":2026,"value":0,"cell":"L185","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G185<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G185,$I185)=0,TRUE,FALSE),$J185*L$2,0)"},{"year":2027,"value":0,"cell":"M185","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G185<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G185,$I185)=0,TRUE,FALSE),$J185*M$2,0)"},{"year":2028,"value":0,"cell":"N185","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G185<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G185,$I185)=0,TRUE,FALSE),$J185*N$2,0)"},{"year":2029,"value":0,"cell":"O185","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G185<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G185,$I185)=0,TRUE,FALSE),$J185*O$2,0)"},{"year":2030,"value":0,"cell":"P185","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G185<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G185,$I185)=0,TRUE,FALSE),$J185*P$2,0)"},{"year":2031,"value":0,"cell":"Q185","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G185<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G185,$I185)=0,TRUE,FALSE),$J185*Q$2,0)"},{"year":2032,"value":0,"cell":"R185","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G185<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G185,$I185)=0,TRUE,FALSE),$J185*R$2,0)"},{"year":2033,"value":0,"cell":"S185","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G185<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G185,$I185)=0,TRUE,FALSE),$J185*S$2,0)"},{"year":2034,"value":0,"cell":"T185","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G185<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G185,$I185)=0,TRUE,FALSE),$J185*T$2,0)"},{"year":2035,"value":4694.467902596437,"cell":"U185","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G185<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G185,$I185)=0,TRUE,FALSE),$J185*U$2,0)"},{"year":2036,"value":0,"cell":"V185","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G185<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G185,$I185)=0,TRUE,FALSE),$J185*V$2,0)"},{"year":2037,"value":0,"cell":"W185","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G185<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G185,$I185)=0,TRUE,FALSE),$J185*W$2,0)"},{"year":2038,"value":0,"cell":"X185","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G185<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G185,$I185)=0,TRUE,FALSE),$J185*X$2,0)"},{"year":2039,"value":0,"cell":"Y185","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G185<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G185,$I185)=0,TRUE,FALSE),$J185*Y$2,0)"},{"year":2040,"value":0,"cell":"Z185","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G185<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G185,$I185)=0,TRUE,FALSE),$J185*Z$2,0)"},{"year":2041,"value":0,"cell":"AA185","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G185<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G185,$I185)=0,TRUE,FALSE),$J185*AA$2,0)"},{"year":2042,"value":0,"cell":"AB185","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G185<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G185,$I185)=0,TRUE,FALSE),$J185*AB$2,0)"},{"year":2043,"value":0,"cell":"AC185","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G185<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G185,$I185)=0,TRUE,FALSE),$J185*AC$2,0)"},{"year":2044,"value":0,"cell":"AD185","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G185<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G185,$I185)=0,TRUE,FALSE),$J185*AD$2,0)"}],"issues":[],"report":{"page":70,"specific":true,"explanation":"The report identifies corroded mechanical-area steel and recommends cleaning/coating; steel with at least 10% section loss should be replaced."}},{"id":"costs-191","category":"structure","group":"Structure","item":"Clean and Coat MEP Metal Screen","location":"Upper Concourse","label":"MEP Roof Area","scope":"","grade":"High","grade_type":"Priority","base":13500,"total":32750.371610385744,"sheet":"Costs","row":191,"base_cell":"P191","schedule_sheet":"Cap Ex-20 Years","schedule_row":186,"total_cell":"AE186","first_year":2025,"frequency":10,"cost_tab_first_year":2025,"cost_tab_frequency":10,"schedule_base":13500,"schedule_base_formula":"=Costs!P191","cells":[{"cell":"J191","label":"Area / length","value":200,"formula":null},{"cell":"K191","label":"Units","value":null,"formula":null},{"cell":"L191","label":"Cost per area / length","value":50,"formula":null},{"cell":"M191","label":"Cost per unit","value":null,"formula":null},{"cell":"N191","label":"Direct total","value":10000,"formula":"=(M191*K191)+(L191*J191)"},{"cell":"O191","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P191","label":"Loaded total","value":13500,"formula":"=(1+O191)*N191"}],"notes":[],"annual":[{"year":2025,"value":13972.499999999998,"cell":"K186","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G186<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G186,$I186)=0,TRUE,FALSE),$J186*K$2,0)"},{"year":2026,"value":0,"cell":"L186","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G186<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G186,$I186)=0,TRUE,FALSE),$J186*L$2,0)"},{"year":2027,"value":0,"cell":"M186","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G186<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G186,$I186)=0,TRUE,FALSE),$J186*M$2,0)"},{"year":2028,"value":0,"cell":"N186","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G186<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G186,$I186)=0,TRUE,FALSE),$J186*N$2,0)"},{"year":2029,"value":0,"cell":"O186","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G186<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G186,$I186)=0,TRUE,FALSE),$J186*O$2,0)"},{"year":2030,"value":0,"cell":"P186","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G186<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G186,$I186)=0,TRUE,FALSE),$J186*P$2,0)"},{"year":2031,"value":0,"cell":"Q186","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G186<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G186,$I186)=0,TRUE,FALSE),$J186*Q$2,0)"},{"year":2032,"value":0,"cell":"R186","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G186<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G186,$I186)=0,TRUE,FALSE),$J186*R$2,0)"},{"year":2033,"value":0,"cell":"S186","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G186<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G186,$I186)=0,TRUE,FALSE),$J186*S$2,0)"},{"year":2034,"value":0,"cell":"T186","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G186<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G186,$I186)=0,TRUE,FALSE),$J186*T$2,0)"},{"year":2035,"value":18777.871610385748,"cell":"U186","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G186<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G186,$I186)=0,TRUE,FALSE),$J186*U$2,0)"},{"year":2036,"value":0,"cell":"V186","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G186<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G186,$I186)=0,TRUE,FALSE),$J186*V$2,0)"},{"year":2037,"value":0,"cell":"W186","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G186<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G186,$I186)=0,TRUE,FALSE),$J186*W$2,0)"},{"year":2038,"value":0,"cell":"X186","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G186<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G186,$I186)=0,TRUE,FALSE),$J186*X$2,0)"},{"year":2039,"value":0,"cell":"Y186","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G186<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G186,$I186)=0,TRUE,FALSE),$J186*Y$2,0)"},{"year":2040,"value":0,"cell":"Z186","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G186<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G186,$I186)=0,TRUE,FALSE),$J186*Z$2,0)"},{"year":2041,"value":0,"cell":"AA186","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G186<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G186,$I186)=0,TRUE,FALSE),$J186*AA$2,0)"},{"year":2042,"value":0,"cell":"AB186","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G186<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G186,$I186)=0,TRUE,FALSE),$J186*AB$2,0)"},{"year":2043,"value":0,"cell":"AC186","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G186<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G186,$I186)=0,TRUE,FALSE),$J186*AC$2,0)"},{"year":2044,"value":0,"cell":"AD186","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G186<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G186,$I186)=0,TRUE,FALSE),$J186*AD$2,0)"}],"issues":[],"report":{"page":70,"specific":true,"explanation":"The report identifies corroded mechanical-area steel and recommends cleaning/coating; steel with at least 10% section loss should be replaced."}},{"id":"costs-192","category":"structure","group":"Structure","item":"Replace Traffic Coating","location":"Suite Level","label":"Plaza Annex Areas","scope":"","grade":"Medium","grade_type":"Priority","base":121500.00000000001,"total":137413.15206750002,"sheet":"Costs","row":192,"base_cell":"P192","schedule_sheet":"Cap Ex-20 Years","schedule_row":187,"total_cell":"AE187","first_year":2028,"frequency":20,"cost_tab_first_year":2031,"cost_tab_frequency":15,"schedule_base":121500.00000000001,"schedule_base_formula":"=Costs!P192","cells":[{"cell":"J192","label":"Area / length","value":6000,"formula":null},{"cell":"K192","label":"Units","value":null,"formula":null},{"cell":"L192","label":"Cost per area / length","value":15,"formula":null},{"cell":"M192","label":"Cost per unit","value":null,"formula":null},{"cell":"N192","label":"Direct total","value":90000,"formula":"=(M192*K192)+(L192*J192)"},{"cell":"O192","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P192","label":"Loaded total","value":121500.00000000001,"formula":"=(1+O192)*N192"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K187","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G187<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G187,$I187)=0,TRUE,FALSE),$J187*K$2,0)"},{"year":2026,"value":0,"cell":"L187","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G187<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G187,$I187)=0,TRUE,FALSE),$J187*L$2,0)"},{"year":2027,"value":0,"cell":"M187","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G187<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G187,$I187)=0,TRUE,FALSE),$J187*M$2,0)"},{"year":2028,"value":137413.15206750002,"cell":"N187","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G187<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G187,$I187)=0,TRUE,FALSE),$J187*N$2,0)"},{"year":2029,"value":0,"cell":"O187","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G187<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G187,$I187)=0,TRUE,FALSE),$J187*O$2,0)"},{"year":2030,"value":0,"cell":"P187","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G187<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G187,$I187)=0,TRUE,FALSE),$J187*P$2,0)"},{"year":2031,"value":0,"cell":"Q187","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G187<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G187,$I187)=0,TRUE,FALSE),$J187*Q$2,0)"},{"year":2032,"value":0,"cell":"R187","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G187<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G187,$I187)=0,TRUE,FALSE),$J187*R$2,0)"},{"year":2033,"value":0,"cell":"S187","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G187<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G187,$I187)=0,TRUE,FALSE),$J187*S$2,0)"},{"year":2034,"value":0,"cell":"T187","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G187<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G187,$I187)=0,TRUE,FALSE),$J187*T$2,0)"},{"year":2035,"value":0,"cell":"U187","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G187<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G187,$I187)=0,TRUE,FALSE),$J187*U$2,0)"},{"year":2036,"value":0,"cell":"V187","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G187<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G187,$I187)=0,TRUE,FALSE),$J187*V$2,0)"},{"year":2037,"value":0,"cell":"W187","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G187<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G187,$I187)=0,TRUE,FALSE),$J187*W$2,0)"},{"year":2038,"value":0,"cell":"X187","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G187<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G187,$I187)=0,TRUE,FALSE),$J187*X$2,0)"},{"year":2039,"value":0,"cell":"Y187","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G187<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G187,$I187)=0,TRUE,FALSE),$J187*Y$2,0)"},{"year":2040,"value":0,"cell":"Z187","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G187<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G187,$I187)=0,TRUE,FALSE),$J187*Z$2,0)"},{"year":2041,"value":0,"cell":"AA187","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G187<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G187,$I187)=0,TRUE,FALSE),$J187*AA$2,0)"},{"year":2042,"value":0,"cell":"AB187","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G187<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G187,$I187)=0,TRUE,FALSE),$J187*AB$2,0)"},{"year":2043,"value":0,"cell":"AC187","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G187<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G187,$I187)=0,TRUE,FALSE),$J187*AC$2,0)"},{"year":2044,"value":0,"cell":"AD187","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G187<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G187,$I187)=0,TRUE,FALSE),$J187*AD$2,0)"}],"issues":["The first year or frequency differs between Costs and Cap Ex-20 Years. Annual amounts below preserve the schedule tab."],"report":{"page":71,"specific":true,"explanation":"Plaza traffic coating was typically fair, with recoating recommended within five years. The report also identifies obstructed drains."}},{"id":"costs-193","category":"structure","group":"Structure","item":"Replace Traffic Coating","location":"Upper Press Level","label":"Plaza Annex Areas","scope":"","grade":"Medium","grade_type":"Priority","base":121500.00000000001,"total":137413.15206750002,"sheet":"Costs","row":193,"base_cell":"P193","schedule_sheet":"Cap Ex-20 Years","schedule_row":188,"total_cell":"AE188","first_year":2028,"frequency":20,"cost_tab_first_year":2031,"cost_tab_frequency":15,"schedule_base":121500.00000000001,"schedule_base_formula":"=Costs!P193","cells":[{"cell":"J193","label":"Area / length","value":6000,"formula":null},{"cell":"K193","label":"Units","value":null,"formula":null},{"cell":"L193","label":"Cost per area / length","value":15,"formula":null},{"cell":"M193","label":"Cost per unit","value":null,"formula":null},{"cell":"N193","label":"Direct total","value":90000,"formula":"=(M193*K193)+(L193*J193)"},{"cell":"O193","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P193","label":"Loaded total","value":121500.00000000001,"formula":"=(1+O193)*N193"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K188","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G188<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G188,$I188)=0,TRUE,FALSE),$J188*K$2,0)"},{"year":2026,"value":0,"cell":"L188","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G188<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G188,$I188)=0,TRUE,FALSE),$J188*L$2,0)"},{"year":2027,"value":0,"cell":"M188","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G188<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G188,$I188)=0,TRUE,FALSE),$J188*M$2,0)"},{"year":2028,"value":137413.15206750002,"cell":"N188","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G188<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G188,$I188)=0,TRUE,FALSE),$J188*N$2,0)"},{"year":2029,"value":0,"cell":"O188","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G188<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G188,$I188)=0,TRUE,FALSE),$J188*O$2,0)"},{"year":2030,"value":0,"cell":"P188","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G188<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G188,$I188)=0,TRUE,FALSE),$J188*P$2,0)"},{"year":2031,"value":0,"cell":"Q188","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G188<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G188,$I188)=0,TRUE,FALSE),$J188*Q$2,0)"},{"year":2032,"value":0,"cell":"R188","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G188<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G188,$I188)=0,TRUE,FALSE),$J188*R$2,0)"},{"year":2033,"value":0,"cell":"S188","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G188<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G188,$I188)=0,TRUE,FALSE),$J188*S$2,0)"},{"year":2034,"value":0,"cell":"T188","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G188<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G188,$I188)=0,TRUE,FALSE),$J188*T$2,0)"},{"year":2035,"value":0,"cell":"U188","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G188<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G188,$I188)=0,TRUE,FALSE),$J188*U$2,0)"},{"year":2036,"value":0,"cell":"V188","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G188<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G188,$I188)=0,TRUE,FALSE),$J188*V$2,0)"},{"year":2037,"value":0,"cell":"W188","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G188<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G188,$I188)=0,TRUE,FALSE),$J188*W$2,0)"},{"year":2038,"value":0,"cell":"X188","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G188<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G188,$I188)=0,TRUE,FALSE),$J188*X$2,0)"},{"year":2039,"value":0,"cell":"Y188","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G188<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G188,$I188)=0,TRUE,FALSE),$J188*Y$2,0)"},{"year":2040,"value":0,"cell":"Z188","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G188<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G188,$I188)=0,TRUE,FALSE),$J188*Z$2,0)"},{"year":2041,"value":0,"cell":"AA188","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G188<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G188,$I188)=0,TRUE,FALSE),$J188*AA$2,0)"},{"year":2042,"value":0,"cell":"AB188","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G188<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G188,$I188)=0,TRUE,FALSE),$J188*AB$2,0)"},{"year":2043,"value":0,"cell":"AC188","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G188<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G188,$I188)=0,TRUE,FALSE),$J188*AC$2,0)"},{"year":2044,"value":0,"cell":"AD188","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G188<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G188,$I188)=0,TRUE,FALSE),$J188*AD$2,0)"}],"issues":["The first year or frequency differs between Costs and Cap Ex-20 Years. Annual amounts below preserve the schedule tab."],"report":{"page":71,"specific":true,"explanation":"Plaza traffic coating was typically fair, with recoating recommended within five years. The report also identifies obstructed drains."}},{"id":"costs-194","category":"structure","group":"Structure","item":"Repair Granite Façade Panel Spall","location":"Main Concourse","label":"Southeast Façade","scope":"","grade":"High","grade_type":"Priority","base":2700,"total":2794.5,"sheet":"Costs","row":194,"base_cell":"P194","schedule_sheet":"Cap Ex-20 Years","schedule_row":189,"total_cell":"AE189","first_year":2025,"frequency":25,"cost_tab_first_year":2025,"cost_tab_frequency":25,"schedule_base":2700,"schedule_base_formula":"=Costs!P194","cells":[{"cell":"J194","label":"Area / length","value":1,"formula":null},{"cell":"K194","label":"Units","value":null,"formula":null},{"cell":"L194","label":"Cost per area / length","value":2000,"formula":null},{"cell":"M194","label":"Cost per unit","value":null,"formula":null},{"cell":"N194","label":"Direct total","value":2000,"formula":"=(M194*K194)+(L194*J194)"},{"cell":"O194","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P194","label":"Loaded total","value":2700,"formula":"=(1+O194)*N194"}],"notes":[],"annual":[{"year":2025,"value":2794.5,"cell":"K189","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G189<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G189,$I189)=0,TRUE,FALSE),$J189*K$2,0)"},{"year":2026,"value":0,"cell":"L189","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G189<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G189,$I189)=0,TRUE,FALSE),$J189*L$2,0)"},{"year":2027,"value":0,"cell":"M189","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G189<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G189,$I189)=0,TRUE,FALSE),$J189*M$2,0)"},{"year":2028,"value":0,"cell":"N189","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G189<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G189,$I189)=0,TRUE,FALSE),$J189*N$2,0)"},{"year":2029,"value":0,"cell":"O189","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G189<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G189,$I189)=0,TRUE,FALSE),$J189*O$2,0)"},{"year":2030,"value":0,"cell":"P189","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G189<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G189,$I189)=0,TRUE,FALSE),$J189*P$2,0)"},{"year":2031,"value":0,"cell":"Q189","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G189<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G189,$I189)=0,TRUE,FALSE),$J189*Q$2,0)"},{"year":2032,"value":0,"cell":"R189","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G189<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G189,$I189)=0,TRUE,FALSE),$J189*R$2,0)"},{"year":2033,"value":0,"cell":"S189","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G189<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G189,$I189)=0,TRUE,FALSE),$J189*S$2,0)"},{"year":2034,"value":0,"cell":"T189","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G189<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G189,$I189)=0,TRUE,FALSE),$J189*T$2,0)"},{"year":2035,"value":0,"cell":"U189","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G189<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G189,$I189)=0,TRUE,FALSE),$J189*U$2,0)"},{"year":2036,"value":0,"cell":"V189","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G189<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G189,$I189)=0,TRUE,FALSE),$J189*V$2,0)"},{"year":2037,"value":0,"cell":"W189","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G189<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G189,$I189)=0,TRUE,FALSE),$J189*W$2,0)"},{"year":2038,"value":0,"cell":"X189","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G189<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G189,$I189)=0,TRUE,FALSE),$J189*X$2,0)"},{"year":2039,"value":0,"cell":"Y189","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G189<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G189,$I189)=0,TRUE,FALSE),$J189*Y$2,0)"},{"year":2040,"value":0,"cell":"Z189","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G189<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G189,$I189)=0,TRUE,FALSE),$J189*Z$2,0)"},{"year":2041,"value":0,"cell":"AA189","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G189<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G189,$I189)=0,TRUE,FALSE),$J189*AA$2,0)"},{"year":2042,"value":0,"cell":"AB189","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G189<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G189,$I189)=0,TRUE,FALSE),$J189*AB$2,0)"},{"year":2043,"value":0,"cell":"AC189","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G189<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G189,$I189)=0,TRUE,FALSE),$J189*AC$2,0)"},{"year":2044,"value":0,"cell":"AD189","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G189<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G189,$I189)=0,TRUE,FALSE),$J189*AD$2,0)"}],"issues":[],"report":{"page":70,"specific":true,"explanation":"The report recommends repair or replacement of a spalled street-level granite panel. The report and workbook describe its location differently."}},{"id":"costs-195","category":"structure","group":"Structure","item":"Repair Overhead Concrete","location":"Main Concourse","label":"","scope":"","grade":"High","grade_type":"Priority","base":16875,"total":42166.10344837165,"sheet":"Costs","row":195,"base_cell":"P195","schedule_sheet":"Cap Ex-20 Years","schedule_row":190,"total_cell":"AE190","first_year":2026,"frequency":10,"cost_tab_first_year":2026,"cost_tab_frequency":10,"schedule_base":16875,"schedule_base_formula":"=Costs!P195","cells":[{"cell":"J195","label":"Area / length","value":50,"formula":null},{"cell":"K195","label":"Units","value":null,"formula":null},{"cell":"L195","label":"Cost per area / length","value":250,"formula":null},{"cell":"M195","label":"Cost per unit","value":null,"formula":null},{"cell":"N195","label":"Direct total","value":12500,"formula":"=(M195*K195)+(L195*J195)"},{"cell":"O195","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P195","label":"Loaded total","value":16875,"formula":"=(1+O195)*N195"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K190","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G190<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G190,$I190)=0,TRUE,FALSE),$J190*K$2,0)"},{"year":2026,"value":17989.59375,"cell":"L190","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G190<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G190,$I190)=0,TRUE,FALSE),$J190*L$2,0)"},{"year":2027,"value":0,"cell":"M190","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G190<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G190,$I190)=0,TRUE,FALSE),$J190*M$2,0)"},{"year":2028,"value":0,"cell":"N190","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G190<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G190,$I190)=0,TRUE,FALSE),$J190*N$2,0)"},{"year":2029,"value":0,"cell":"O190","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G190<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G190,$I190)=0,TRUE,FALSE),$J190*O$2,0)"},{"year":2030,"value":0,"cell":"P190","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G190<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G190,$I190)=0,TRUE,FALSE),$J190*P$2,0)"},{"year":2031,"value":0,"cell":"Q190","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G190<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G190,$I190)=0,TRUE,FALSE),$J190*Q$2,0)"},{"year":2032,"value":0,"cell":"R190","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G190<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G190,$I190)=0,TRUE,FALSE),$J190*R$2,0)"},{"year":2033,"value":0,"cell":"S190","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G190<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G190,$I190)=0,TRUE,FALSE),$J190*S$2,0)"},{"year":2034,"value":0,"cell":"T190","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G190<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G190,$I190)=0,TRUE,FALSE),$J190*T$2,0)"},{"year":2035,"value":0,"cell":"U190","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G190<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G190,$I190)=0,TRUE,FALSE),$J190*U$2,0)"},{"year":2036,"value":24176.50969837165,"cell":"V190","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G190<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G190,$I190)=0,TRUE,FALSE),$J190*V$2,0)"},{"year":2037,"value":0,"cell":"W190","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G190<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G190,$I190)=0,TRUE,FALSE),$J190*W$2,0)"},{"year":2038,"value":0,"cell":"X190","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G190<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G190,$I190)=0,TRUE,FALSE),$J190*X$2,0)"},{"year":2039,"value":0,"cell":"Y190","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G190<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G190,$I190)=0,TRUE,FALSE),$J190*Y$2,0)"},{"year":2040,"value":0,"cell":"Z190","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G190<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G190,$I190)=0,TRUE,FALSE),$J190*Z$2,0)"},{"year":2041,"value":0,"cell":"AA190","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G190<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G190,$I190)=0,TRUE,FALSE),$J190*AA$2,0)"},{"year":2042,"value":0,"cell":"AB190","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G190<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G190,$I190)=0,TRUE,FALSE),$J190*AB$2,0)"},{"year":2043,"value":0,"cell":"AC190","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G190<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G190,$I190)=0,TRUE,FALSE),$J190*AC$2,0)"},{"year":2044,"value":0,"cell":"AD190","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G190<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G190,$I190)=0,TRUE,FALSE),$J190*AD$2,0)"}],"issues":[],"report":{"page":73,"specific":true,"explanation":"The garage report recommends repairing overhead concrete spalling within one year and checking any reinforcement with substantial section loss."}},{"id":"costs-196","category":"structure","group":"Structure","item":"Clean and Coat Steel Elements","location":"Throughout Garden Garage","label":"Structural","scope":"Garage","grade":"High","grade_type":"Priority","base":60750.00000000001,"total":583347.8551495167,"sheet":"Costs","row":196,"base_cell":"P196","schedule_sheet":"Cap Ex-20 Years","schedule_row":191,"total_cell":"AE191","first_year":2025,"frequency":3,"cost_tab_first_year":2025,"cost_tab_frequency":3,"schedule_base":60750.00000000001,"schedule_base_formula":"=Costs!P196","cells":[{"cell":"J196","label":"Area / length","value":1500,"formula":null},{"cell":"K196","label":"Units","value":null,"formula":null},{"cell":"L196","label":"Cost per area / length","value":30,"formula":null},{"cell":"M196","label":"Cost per unit","value":null,"formula":null},{"cell":"N196","label":"Direct total","value":45000,"formula":"=(M196*K196)+(L196*J196)"},{"cell":"O196","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P196","label":"Loaded total","value":60750.00000000001,"formula":"=(1+O196)*N196"}],"notes":[],"annual":[{"year":2025,"value":62876.25,"cell":"K191","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G191<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G191,$I191)=0,TRUE,FALSE),$J191*K$2,0)"},{"year":2026,"value":0,"cell":"L191","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G191<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G191,$I191)=0,TRUE,FALSE),$J191*L$2,0)"},{"year":2027,"value":0,"cell":"M191","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G191<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G191,$I191)=0,TRUE,FALSE),$J191*M$2,0)"},{"year":2028,"value":68706.57603375001,"cell":"N191","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G191<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G191,$I191)=0,TRUE,FALSE),$J191*N$2,0)"},{"year":2029,"value":0,"cell":"O191","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G191<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G191,$I191)=0,TRUE,FALSE),$J191*O$2,0)"},{"year":2030,"value":0,"cell":"P191","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G191<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G191,$I191)=0,TRUE,FALSE),$J191*P$2,0)"},{"year":2031,"value":75077.53070963157,"cell":"Q191","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G191<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G191,$I191)=0,TRUE,FALSE),$J191*Q$2,0)"},{"year":2032,"value":0,"cell":"R191","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G191<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G191,$I191)=0,TRUE,FALSE),$J191*R$2,0)"},{"year":2033,"value":0,"cell":"S191","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G191<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G191,$I191)=0,TRUE,FALSE),$J191*S$2,0)"},{"year":2034,"value":82039.24489974357,"cell":"T191","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G191<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G191,$I191)=0,TRUE,FALSE),$J191*T$2,0)"},{"year":2035,"value":0,"cell":"U191","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G191<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G191,$I191)=0,TRUE,FALSE),$J191*U$2,0)"},{"year":2036,"value":0,"cell":"V191","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G191<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G191,$I191)=0,TRUE,FALSE),$J191*V$2,0)"},{"year":2037,"value":89646.4979615621,"cell":"W191","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G191<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G191,$I191)=0,TRUE,FALSE),$J191*W$2,0)"},{"year":2038,"value":0,"cell":"X191","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G191<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G191,$I191)=0,TRUE,FALSE),$J191*X$2,0)"},{"year":2039,"value":0,"cell":"Y191","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G191<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G191,$I191)=0,TRUE,FALSE),$J191*Y$2,0)"},{"year":2040,"value":97959.14877804386,"cell":"Z191","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G191<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G191,$I191)=0,TRUE,FALSE),$J191*Z$2,0)"},{"year":2041,"value":0,"cell":"AA191","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G191<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G191,$I191)=0,TRUE,FALSE),$J191*AA$2,0)"},{"year":2042,"value":0,"cell":"AB191","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G191<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G191,$I191)=0,TRUE,FALSE),$J191*AB$2,0)"},{"year":2043,"value":107042.60676678554,"cell":"AC191","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G191<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G191,$I191)=0,TRUE,FALSE),$J191*AC$2,0)"},{"year":2044,"value":0,"cell":"AD191","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G191<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G191,$I191)=0,TRUE,FALSE),$J191*AD$2,0)"}],"issues":[],"report":{"page":73,"specific":true,"explanation":"The report distinguishes corroded garage steel from cracked or spalled surfaces that create pedestrian trip hazards. Not every defect in Structure is a load-bearing failure."}},{"id":"costs-197","category":"structure","group":"Structure","item":"Repair Cracked, Spalled, and Delaminated Concrete Tripping Hazards","location":"Throughout Garden Garage","label":"Structural","scope":"Garage","grade":"High","grade_type":"Priority","base":8100.000000000001,"total":80113.10544053362,"sheet":"Costs","row":197,"base_cell":"P197","schedule_sheet":"Cap Ex-20 Years","schedule_row":192,"total_cell":"AE192","first_year":2026,"frequency":3,"cost_tab_first_year":2026,"cost_tab_frequency":3,"schedule_base":8100.000000000001,"schedule_base_formula":"=Costs!P197","cells":[{"cell":"J197","label":"Area / length","value":50,"formula":null},{"cell":"K197","label":"Units","value":null,"formula":null},{"cell":"L197","label":"Cost per area / length","value":120,"formula":null},{"cell":"M197","label":"Cost per unit","value":null,"formula":null},{"cell":"N197","label":"Direct total","value":6000,"formula":"=(M197*K197)+(L197*J197)"},{"cell":"O197","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P197","label":"Loaded total","value":8100.000000000001,"formula":"=(1+O197)*N197"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K192","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G192<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G192,$I192)=0,TRUE,FALSE),$J192*K$2,0)"},{"year":2026,"value":8635.005000000001,"cell":"L192","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G192<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G192,$I192)=0,TRUE,FALSE),$J192*L$2,0)"},{"year":2027,"value":0,"cell":"M192","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G192<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G192,$I192)=0,TRUE,FALSE),$J192*M$2,0)"},{"year":2028,"value":0,"cell":"N192","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G192<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G192,$I192)=0,TRUE,FALSE),$J192*N$2,0)"},{"year":2029,"value":9435.703108635002,"cell":"O192","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G192<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G192,$I192)=0,TRUE,FALSE),$J192*O$2,0)"},{"year":2030,"value":0,"cell":"P192","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G192<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G192,$I192)=0,TRUE,FALSE),$J192*P$2,0)"},{"year":2031,"value":0,"cell":"Q192","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G192<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G192,$I192)=0,TRUE,FALSE),$J192*Q$2,0)"},{"year":2032,"value":10310.647550789401,"cell":"R192","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G192<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G192,$I192)=0,TRUE,FALSE),$J192*R$2,0)"},{"year":2033,"value":0,"cell":"S192","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G192<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G192,$I192)=0,TRUE,FALSE),$J192*S$2,0)"},{"year":2034,"value":0,"cell":"T192","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G192<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G192,$I192)=0,TRUE,FALSE),$J192*T$2,0)"},{"year":2035,"value":11266.72296623145,"cell":"U192","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G192<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G192,$I192)=0,TRUE,FALSE),$J192*U$2,0)"},{"year":2036,"value":0,"cell":"V192","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G192<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G192,$I192)=0,TRUE,FALSE),$J192*V$2,0)"},{"year":2037,"value":0,"cell":"W192","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G192<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G192,$I192)=0,TRUE,FALSE),$J192*W$2,0)"},{"year":2038,"value":12311.452386721194,"cell":"X192","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G192<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G192,$I192)=0,TRUE,FALSE),$J192*X$2,0)"},{"year":2039,"value":0,"cell":"Y192","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G192<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G192,$I192)=0,TRUE,FALSE),$J192*Y$2,0)"},{"year":2040,"value":0,"cell":"Z192","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G192<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G192,$I192)=0,TRUE,FALSE),$J192*Z$2,0)"},{"year":2041,"value":13453.05643218469,"cell":"AA192","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G192<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G192,$I192)=0,TRUE,FALSE),$J192*AA$2,0)"},{"year":2042,"value":0,"cell":"AB192","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G192<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G192,$I192)=0,TRUE,FALSE),$J192*AB$2,0)"},{"year":2043,"value":0,"cell":"AC192","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G192<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G192,$I192)=0,TRUE,FALSE),$J192*AC$2,0)"},{"year":2044,"value":14700.51799597188,"cell":"AD192","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G192<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G192,$I192)=0,TRUE,FALSE),$J192*AD$2,0)"}],"issues":[],"report":{"page":73,"specific":true,"explanation":"The report distinguishes corroded garage steel from cracked or spalled surfaces that create pedestrian trip hazards. Not every defect in Structure is a load-bearing failure."}},{"id":"costs-198","category":"structure","group":"Structure","item":"Replace Above Grade Expansion Joint","location":"Level P7","label":"Waterproofing","scope":"Garage","grade":"Medium","grade_type":"Priority","base":57375.00000000001,"total":161150.81486564747,"sheet":"Costs","row":198,"base_cell":"P198","schedule_sheet":"Cap Ex-20 Years","schedule_row":193,"total_cell":"AE193","first_year":2027,"frequency":15,"cost_tab_first_year":2027,"cost_tab_frequency":15,"schedule_base":57375.00000000001,"schedule_base_formula":"=Costs!P198","cells":[{"cell":"J198","label":"Area / length","value":170,"formula":null},{"cell":"K198","label":"Units","value":null,"formula":null},{"cell":"L198","label":"Cost per area / length","value":250,"formula":null},{"cell":"M198","label":"Cost per unit","value":null,"formula":null},{"cell":"N198","label":"Direct total","value":42500,"formula":"=(M198*K198)+(L198*J198)"},{"cell":"O198","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P198","label":"Loaded total","value":57375.00000000001,"formula":"=(1+O198)*N198"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K193","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G193<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G193,$I193)=0,TRUE,FALSE),$J193*K$2,0)"},{"year":2026,"value":0,"cell":"L193","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G193<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G193,$I193)=0,TRUE,FALSE),$J193*L$2,0)"},{"year":2027,"value":62999.55731250001,"cell":"M193","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G193<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G193,$I193)=0,TRUE,FALSE),$J193*M$2,0)"},{"year":2028,"value":0,"cell":"N193","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G193<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G193,$I193)=0,TRUE,FALSE),$J193*N$2,0)"},{"year":2029,"value":0,"cell":"O193","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G193<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G193,$I193)=0,TRUE,FALSE),$J193*O$2,0)"},{"year":2030,"value":0,"cell":"P193","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G193<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G193,$I193)=0,TRUE,FALSE),$J193*P$2,0)"},{"year":2031,"value":0,"cell":"Q193","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G193<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G193,$I193)=0,TRUE,FALSE),$J193*Q$2,0)"},{"year":2032,"value":0,"cell":"R193","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G193<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G193,$I193)=0,TRUE,FALSE),$J193*R$2,0)"},{"year":2033,"value":0,"cell":"S193","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G193<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G193,$I193)=0,TRUE,FALSE),$J193*S$2,0)"},{"year":2034,"value":0,"cell":"T193","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G193<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G193,$I193)=0,TRUE,FALSE),$J193*T$2,0)"},{"year":2035,"value":0,"cell":"U193","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G193<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G193,$I193)=0,TRUE,FALSE),$J193*U$2,0)"},{"year":2036,"value":0,"cell":"V193","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G193<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G193,$I193)=0,TRUE,FALSE),$J193*V$2,0)"},{"year":2037,"value":0,"cell":"W193","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G193<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G193,$I193)=0,TRUE,FALSE),$J193*W$2,0)"},{"year":2038,"value":0,"cell":"X193","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G193<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G193,$I193)=0,TRUE,FALSE),$J193*X$2,0)"},{"year":2039,"value":0,"cell":"Y193","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G193<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G193,$I193)=0,TRUE,FALSE),$J193*Y$2,0)"},{"year":2040,"value":0,"cell":"Z193","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G193<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G193,$I193)=0,TRUE,FALSE),$J193*Z$2,0)"},{"year":2041,"value":0,"cell":"AA193","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G193<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G193,$I193)=0,TRUE,FALSE),$J193*AA$2,0)"},{"year":2042,"value":98151.25755314747,"cell":"AB193","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G193<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G193,$I193)=0,TRUE,FALSE),$J193*AB$2,0)"},{"year":2043,"value":0,"cell":"AC193","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G193<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G193,$I193)=0,TRUE,FALSE),$J193*AC$2,0)"},{"year":2044,"value":0,"cell":"AD193","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G193<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G193,$I193)=0,TRUE,FALSE),$J193*AD$2,0)"}],"issues":[],"report":{"page":75,"specific":true,"explanation":"The garage report recommends above-grade expansion-joint replacement and repair/protection of damaged below-grade joint headers. It explains their role in limiting water intrusion near post-tension anchors."}},{"id":"costs-199","category":"structure","group":"Structure","item":"Replace Above Grade Expansion Joint","location":"Levels P5 through P6","label":"Waterproofing","scope":"Garage","grade":"Medium","grade_type":"Priority","base":114750.00000000001,"total":304191.3302089669,"sheet":"Costs","row":199,"base_cell":"P199","schedule_sheet":"Cap Ex-20 Years","schedule_row":194,"total_cell":"AE194","first_year":2028,"frequency":10,"cost_tab_first_year":2028,"cost_tab_frequency":10,"schedule_base":114750.00000000001,"schedule_base_formula":"=Costs!P199","cells":[{"cell":"J199","label":"Area / length","value":340,"formula":null},{"cell":"K199","label":"Units","value":null,"formula":null},{"cell":"L199","label":"Cost per area / length","value":250,"formula":null},{"cell":"M199","label":"Cost per unit","value":null,"formula":null},{"cell":"N199","label":"Direct total","value":85000,"formula":"=(M199*K199)+(L199*J199)"},{"cell":"O199","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P199","label":"Loaded total","value":114750.00000000001,"formula":"=(1+O199)*N199"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K194","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G194<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G194,$I194)=0,TRUE,FALSE),$J194*K$2,0)"},{"year":2026,"value":0,"cell":"L194","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G194<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G194,$I194)=0,TRUE,FALSE),$J194*L$2,0)"},{"year":2027,"value":0,"cell":"M194","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G194<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G194,$I194)=0,TRUE,FALSE),$J194*M$2,0)"},{"year":2028,"value":129779.08806375002,"cell":"N194","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G194<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G194,$I194)=0,TRUE,FALSE),$J194*N$2,0)"},{"year":2029,"value":0,"cell":"O194","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G194<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G194,$I194)=0,TRUE,FALSE),$J194*O$2,0)"},{"year":2030,"value":0,"cell":"P194","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G194<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G194,$I194)=0,TRUE,FALSE),$J194*P$2,0)"},{"year":2031,"value":0,"cell":"Q194","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G194<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G194,$I194)=0,TRUE,FALSE),$J194*Q$2,0)"},{"year":2032,"value":0,"cell":"R194","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G194<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G194,$I194)=0,TRUE,FALSE),$J194*R$2,0)"},{"year":2033,"value":0,"cell":"S194","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G194<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G194,$I194)=0,TRUE,FALSE),$J194*S$2,0)"},{"year":2034,"value":0,"cell":"T194","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G194<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G194,$I194)=0,TRUE,FALSE),$J194*T$2,0)"},{"year":2035,"value":0,"cell":"U194","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G194<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G194,$I194)=0,TRUE,FALSE),$J194*U$2,0)"},{"year":2036,"value":0,"cell":"V194","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G194<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G194,$I194)=0,TRUE,FALSE),$J194*V$2,0)"},{"year":2037,"value":0,"cell":"W194","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G194<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G194,$I194)=0,TRUE,FALSE),$J194*W$2,0)"},{"year":2038,"value":174412.2421452169,"cell":"X194","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G194<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G194,$I194)=0,TRUE,FALSE),$J194*X$2,0)"},{"year":2039,"value":0,"cell":"Y194","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G194<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G194,$I194)=0,TRUE,FALSE),$J194*Y$2,0)"},{"year":2040,"value":0,"cell":"Z194","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G194<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G194,$I194)=0,TRUE,FALSE),$J194*Z$2,0)"},{"year":2041,"value":0,"cell":"AA194","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G194<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G194,$I194)=0,TRUE,FALSE),$J194*AA$2,0)"},{"year":2042,"value":0,"cell":"AB194","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G194<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G194,$I194)=0,TRUE,FALSE),$J194*AB$2,0)"},{"year":2043,"value":0,"cell":"AC194","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G194<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G194,$I194)=0,TRUE,FALSE),$J194*AC$2,0)"},{"year":2044,"value":0,"cell":"AD194","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G194<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G194,$I194)=0,TRUE,FALSE),$J194*AD$2,0)"}],"issues":[],"report":{"page":75,"specific":true,"explanation":"The garage report recommends above-grade expansion-joint replacement and repair/protection of damaged below-grade joint headers. It explains their role in limiting water intrusion near post-tension anchors."}},{"id":"costs-200","category":"structure","group":"Structure","item":"Repair on Grade and Below Grade Expansion Joint Headers","location":"Levels P1 through P4","label":"Waterproofing","scope":"Garage","grade":"Medium","grade_type":"Priority","base":16200.000000000002,"total":42944.65838244239,"sheet":"Costs","row":200,"base_cell":"P200","schedule_sheet":"Cap Ex-20 Years","schedule_row":195,"total_cell":"AE195","first_year":2028,"frequency":10,"cost_tab_first_year":2028,"cost_tab_frequency":10,"schedule_base":16200.000000000002,"schedule_base_formula":"=Costs!P200","cells":[{"cell":"J200","label":"Area / length","value":200,"formula":null},{"cell":"K200","label":"Units","value":null,"formula":null},{"cell":"L200","label":"Cost per area / length","value":60,"formula":null},{"cell":"M200","label":"Cost per unit","value":null,"formula":null},{"cell":"N200","label":"Direct total","value":12000,"formula":"=(M200*K200)+(L200*J200)"},{"cell":"O200","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P200","label":"Loaded total","value":16200.000000000002,"formula":"=(1+O200)*N200"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K195","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G195<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G195,$I195)=0,TRUE,FALSE),$J195*K$2,0)"},{"year":2026,"value":0,"cell":"L195","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G195<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G195,$I195)=0,TRUE,FALSE),$J195*L$2,0)"},{"year":2027,"value":0,"cell":"M195","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G195<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G195,$I195)=0,TRUE,FALSE),$J195*M$2,0)"},{"year":2028,"value":18321.753609000003,"cell":"N195","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G195<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G195,$I195)=0,TRUE,FALSE),$J195*N$2,0)"},{"year":2029,"value":0,"cell":"O195","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G195<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G195,$I195)=0,TRUE,FALSE),$J195*O$2,0)"},{"year":2030,"value":0,"cell":"P195","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G195<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G195,$I195)=0,TRUE,FALSE),$J195*P$2,0)"},{"year":2031,"value":0,"cell":"Q195","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G195<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G195,$I195)=0,TRUE,FALSE),$J195*Q$2,0)"},{"year":2032,"value":0,"cell":"R195","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G195<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G195,$I195)=0,TRUE,FALSE),$J195*R$2,0)"},{"year":2033,"value":0,"cell":"S195","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G195<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G195,$I195)=0,TRUE,FALSE),$J195*S$2,0)"},{"year":2034,"value":0,"cell":"T195","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G195<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G195,$I195)=0,TRUE,FALSE),$J195*T$2,0)"},{"year":2035,"value":0,"cell":"U195","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G195<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G195,$I195)=0,TRUE,FALSE),$J195*U$2,0)"},{"year":2036,"value":0,"cell":"V195","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G195<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G195,$I195)=0,TRUE,FALSE),$J195*V$2,0)"},{"year":2037,"value":0,"cell":"W195","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G195<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G195,$I195)=0,TRUE,FALSE),$J195*W$2,0)"},{"year":2038,"value":24622.904773442388,"cell":"X195","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G195<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G195,$I195)=0,TRUE,FALSE),$J195*X$2,0)"},{"year":2039,"value":0,"cell":"Y195","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G195<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G195,$I195)=0,TRUE,FALSE),$J195*Y$2,0)"},{"year":2040,"value":0,"cell":"Z195","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G195<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G195,$I195)=0,TRUE,FALSE),$J195*Z$2,0)"},{"year":2041,"value":0,"cell":"AA195","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G195<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G195,$I195)=0,TRUE,FALSE),$J195*AA$2,0)"},{"year":2042,"value":0,"cell":"AB195","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G195<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G195,$I195)=0,TRUE,FALSE),$J195*AB$2,0)"},{"year":2043,"value":0,"cell":"AC195","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G195<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G195,$I195)=0,TRUE,FALSE),$J195*AC$2,0)"},{"year":2044,"value":0,"cell":"AD195","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G195<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G195,$I195)=0,TRUE,FALSE),$J195*AD$2,0)"}],"issues":[],"report":{"page":75,"specific":true,"explanation":"The garage report recommends above-grade expansion-joint replacement and repair/protection of damaged below-grade joint headers. It explains their role in limiting water intrusion near post-tension anchors."}},{"id":"costs-201","category":"structure","group":"Structure","item":"Install Sealant (Joint and Cove)","location":"Level P7","label":"Waterproofing","scope":"Garage","grade":"High","grade_type":"Priority","base":26352,"total":138039.63932357755,"sheet":"Costs","row":201,"base_cell":"P201","schedule_sheet":"Cap Ex-20 Years","schedule_row":196,"total_cell":"AE196","first_year":2025,"frequency":5,"cost_tab_first_year":2025,"cost_tab_frequency":5,"schedule_base":26352,"schedule_base_formula":"=Costs!P201","cells":[{"cell":"J201","label":"Area / length","value":2440,"formula":null},{"cell":"K201","label":"Units","value":null,"formula":null},{"cell":"L201","label":"Cost per area / length","value":8,"formula":null},{"cell":"M201","label":"Cost per unit","value":null,"formula":null},{"cell":"N201","label":"Direct total","value":19520,"formula":"=(M201*K201)+(L201*J201)"},{"cell":"O201","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P201","label":"Loaded total","value":26352,"formula":"=(1+O201)*N201"}],"notes":[],"annual":[{"year":2025,"value":27274.32,"cell":"K196","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G196<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G196,$I196)=0,TRUE,FALSE),$J196*K$2,0)"},{"year":2026,"value":0,"cell":"L196","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G196<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G196,$I196)=0,TRUE,FALSE),$J196*L$2,0)"},{"year":2027,"value":0,"cell":"M196","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G196<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G196,$I196)=0,TRUE,FALSE),$J196*M$2,0)"},{"year":2028,"value":0,"cell":"N196","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G196<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G196,$I196)=0,TRUE,FALSE),$J196*N$2,0)"},{"year":2029,"value":0,"cell":"O196","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G196<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G196,$I196)=0,TRUE,FALSE),$J196*O$2,0)"},{"year":2030,"value":31618.41207016198,"cell":"P196","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G196<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G196,$I196)=0,TRUE,FALSE),$J196*P$2,0)"},{"year":2031,"value":0,"cell":"Q196","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G196<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G196,$I196)=0,TRUE,FALSE),$J196*Q$2,0)"},{"year":2032,"value":0,"cell":"R196","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G196<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G196,$I196)=0,TRUE,FALSE),$J196*R$2,0)"},{"year":2033,"value":0,"cell":"S196","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G196<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G196,$I196)=0,TRUE,FALSE),$J196*S$2,0)"},{"year":2034,"value":0,"cell":"T196","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G196<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G196,$I196)=0,TRUE,FALSE),$J196*T$2,0)"},{"year":2035,"value":36654.40538347298,"cell":"U196","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G196<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G196,$I196)=0,TRUE,FALSE),$J196*U$2,0)"},{"year":2036,"value":0,"cell":"V196","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G196<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G196,$I196)=0,TRUE,FALSE),$J196*V$2,0)"},{"year":2037,"value":0,"cell":"W196","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G196<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G196,$I196)=0,TRUE,FALSE),$J196*W$2,0)"},{"year":2038,"value":0,"cell":"X196","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G196<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G196,$I196)=0,TRUE,FALSE),$J196*X$2,0)"},{"year":2039,"value":0,"cell":"Y196","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G196<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G196,$I196)=0,TRUE,FALSE),$J196*Y$2,0)"},{"year":2040,"value":42492.50186994258,"cell":"Z196","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G196<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G196,$I196)=0,TRUE,FALSE),$J196*Z$2,0)"},{"year":2041,"value":0,"cell":"AA196","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G196<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G196,$I196)=0,TRUE,FALSE),$J196*AA$2,0)"},{"year":2042,"value":0,"cell":"AB196","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G196<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G196,$I196)=0,TRUE,FALSE),$J196*AB$2,0)"},{"year":2043,"value":0,"cell":"AC196","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G196<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G196,$I196)=0,TRUE,FALSE),$J196*AC$2,0)"},{"year":2044,"value":0,"cell":"AD196","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G196<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G196,$I196)=0,TRUE,FALSE),$J196*AD$2,0)"}],"issues":[],"report":{"page":76,"specific":true,"explanation":"The report identifies missing construction-joint and perimeter cove sealants and recommends installation within two years."}},{"id":"costs-202","category":"structure","group":"Structure","item":"Install Sealant (Joint and Cove)","location":"Level P2 through P6","label":"Waterproofing","scope":"Garage","grade":"High","grade_type":"Priority","base":131760,"total":710904.1425164244,"sheet":"Costs","row":202,"base_cell":"P202","schedule_sheet":"Cap Ex-20 Years","schedule_row":197,"total_cell":"AE197","first_year":2026,"frequency":5,"cost_tab_first_year":2026,"cost_tab_frequency":5,"schedule_base":131760,"schedule_base_formula":"=Costs!P202","cells":[{"cell":"J202","label":"Area / length","value":12200,"formula":null},{"cell":"K202","label":"Units","value":null,"formula":null},{"cell":"L202","label":"Cost per area / length","value":8,"formula":null},{"cell":"M202","label":"Cost per unit","value":null,"formula":null},{"cell":"N202","label":"Direct total","value":97600,"formula":"=(M202*K202)+(L202*J202)"},{"cell":"O202","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P202","label":"Loaded total","value":131760,"formula":"=(1+O202)*N202"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K197","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G197<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G197,$I197)=0,TRUE,FALSE),$J197*K$2,0)"},{"year":2026,"value":140462.748,"cell":"L197","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G197<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G197,$I197)=0,TRUE,FALSE),$J197*L$2,0)"},{"year":2027,"value":0,"cell":"M197","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G197<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G197,$I197)=0,TRUE,FALSE),$J197*M$2,0)"},{"year":2028,"value":0,"cell":"N197","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G197<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G197,$I197)=0,TRUE,FALSE),$J197*N$2,0)"},{"year":2029,"value":0,"cell":"O197","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G197<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G197,$I197)=0,TRUE,FALSE),$J197*O$2,0)"},{"year":2030,"value":0,"cell":"P197","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G197<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G197,$I197)=0,TRUE,FALSE),$J197*P$2,0)"},{"year":2031,"value":162834.82216133422,"cell":"Q197","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G197<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G197,$I197)=0,TRUE,FALSE),$J197*Q$2,0)"},{"year":2032,"value":0,"cell":"R197","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G197<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G197,$I197)=0,TRUE,FALSE),$J197*R$2,0)"},{"year":2033,"value":0,"cell":"S197","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G197<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G197,$I197)=0,TRUE,FALSE),$J197*S$2,0)"},{"year":2034,"value":0,"cell":"T197","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G197<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G197,$I197)=0,TRUE,FALSE),$J197*T$2,0)"},{"year":2035,"value":0,"cell":"U197","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G197<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G197,$I197)=0,TRUE,FALSE),$J197*U$2,0)"},{"year":2036,"value":188770.18772488585,"cell":"V197","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G197<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G197,$I197)=0,TRUE,FALSE),$J197*V$2,0)"},{"year":2037,"value":0,"cell":"W197","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G197<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G197,$I197)=0,TRUE,FALSE),$J197*W$2,0)"},{"year":2038,"value":0,"cell":"X197","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G197<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G197,$I197)=0,TRUE,FALSE),$J197*X$2,0)"},{"year":2039,"value":0,"cell":"Y197","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G197<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G197,$I197)=0,TRUE,FALSE),$J197*Y$2,0)"},{"year":2040,"value":0,"cell":"Z197","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G197<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G197,$I197)=0,TRUE,FALSE),$J197*Z$2,0)"},{"year":2041,"value":218836.38463020427,"cell":"AA197","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G197<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G197,$I197)=0,TRUE,FALSE),$J197*AA$2,0)"},{"year":2042,"value":0,"cell":"AB197","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G197<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G197,$I197)=0,TRUE,FALSE),$J197*AB$2,0)"},{"year":2043,"value":0,"cell":"AC197","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G197<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G197,$I197)=0,TRUE,FALSE),$J197*AC$2,0)"},{"year":2044,"value":0,"cell":"AD197","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G197<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G197,$I197)=0,TRUE,FALSE),$J197*AD$2,0)"}],"issues":[],"report":{"page":76,"specific":true,"explanation":"The report identifies missing construction-joint and perimeter cove sealants and recommends installation within two years."}},{"id":"costs-203","category":"structure","group":"Structure","item":"Seal Pipe Penetrations","location":"Throughout Garden Garage","label":"Waterproofing","scope":"Garage","grade":"High","grade_type":"Priority","base":16200.000000000002,"total":40479.45931043679,"sheet":"Costs","row":203,"base_cell":"P203","schedule_sheet":"Cap Ex-20 Years","schedule_row":198,"total_cell":"AE198","first_year":2026,"frequency":10,"cost_tab_first_year":2026,"cost_tab_frequency":10,"schedule_base":16200.000000000002,"schedule_base_formula":"=Costs!P203","cells":[{"cell":"J203","label":"Area / length","value":null,"formula":null},{"cell":"K203","label":"Units","value":100,"formula":null},{"cell":"L203","label":"Cost per area / length","value":null,"formula":null},{"cell":"M203","label":"Cost per unit","value":120,"formula":null},{"cell":"N203","label":"Direct total","value":12000,"formula":"=(M203*K203)+(L203*J203)"},{"cell":"O203","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P203","label":"Loaded total","value":16200.000000000002,"formula":"=(1+O203)*N203"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K198","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G198<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G198,$I198)=0,TRUE,FALSE),$J198*K$2,0)"},{"year":2026,"value":17270.010000000002,"cell":"L198","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G198<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G198,$I198)=0,TRUE,FALSE),$J198*L$2,0)"},{"year":2027,"value":0,"cell":"M198","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G198<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G198,$I198)=0,TRUE,FALSE),$J198*M$2,0)"},{"year":2028,"value":0,"cell":"N198","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G198<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G198,$I198)=0,TRUE,FALSE),$J198*N$2,0)"},{"year":2029,"value":0,"cell":"O198","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G198<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G198,$I198)=0,TRUE,FALSE),$J198*O$2,0)"},{"year":2030,"value":0,"cell":"P198","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G198<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G198,$I198)=0,TRUE,FALSE),$J198*P$2,0)"},{"year":2031,"value":0,"cell":"Q198","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G198<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G198,$I198)=0,TRUE,FALSE),$J198*Q$2,0)"},{"year":2032,"value":0,"cell":"R198","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G198<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G198,$I198)=0,TRUE,FALSE),$J198*R$2,0)"},{"year":2033,"value":0,"cell":"S198","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G198<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G198,$I198)=0,TRUE,FALSE),$J198*S$2,0)"},{"year":2034,"value":0,"cell":"T198","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G198<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G198,$I198)=0,TRUE,FALSE),$J198*T$2,0)"},{"year":2035,"value":0,"cell":"U198","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G198<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G198,$I198)=0,TRUE,FALSE),$J198*U$2,0)"},{"year":2036,"value":23209.449310436787,"cell":"V198","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G198<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G198,$I198)=0,TRUE,FALSE),$J198*V$2,0)"},{"year":2037,"value":0,"cell":"W198","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G198<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G198,$I198)=0,TRUE,FALSE),$J198*W$2,0)"},{"year":2038,"value":0,"cell":"X198","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G198<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G198,$I198)=0,TRUE,FALSE),$J198*X$2,0)"},{"year":2039,"value":0,"cell":"Y198","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G198<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G198,$I198)=0,TRUE,FALSE),$J198*Y$2,0)"},{"year":2040,"value":0,"cell":"Z198","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G198<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G198,$I198)=0,TRUE,FALSE),$J198*Z$2,0)"},{"year":2041,"value":0,"cell":"AA198","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G198<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G198,$I198)=0,TRUE,FALSE),$J198*AA$2,0)"},{"year":2042,"value":0,"cell":"AB198","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G198<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G198,$I198)=0,TRUE,FALSE),$J198*AB$2,0)"},{"year":2043,"value":0,"cell":"AC198","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G198<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G198,$I198)=0,TRUE,FALSE),$J198*AC$2,0)"},{"year":2044,"value":0,"cell":"AD198","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G198<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G198,$I198)=0,TRUE,FALSE),$J198*AD$2,0)"}],"issues":[],"report":{"page":77,"specific":true,"explanation":"Unsealed garage pipe penetrations are identified as potential water-entry paths, with sealing recommended within one year."}},{"id":"costs-204","category":"structure","group":"Structure","item":"Install Vehicle Barriers Around Stairwells","location":"Throughout Garden Garage","label":"Miscellaneous","scope":"Garage","grade":"High","grade_type":"Priority","base":21600,"total":22356,"sheet":"Costs","row":204,"base_cell":"P204","schedule_sheet":"Cap Ex-20 Years","schedule_row":199,"total_cell":"AE199","first_year":2025,"frequency":20,"cost_tab_first_year":2024,"cost_tab_frequency":20,"schedule_base":21600,"schedule_base_formula":"=Costs!P204","cells":[{"cell":"J204","label":"Area / length","value":null,"formula":null},{"cell":"K204","label":"Units","value":1,"formula":null},{"cell":"L204","label":"Cost per area / length","value":null,"formula":null},{"cell":"M204","label":"Cost per unit","value":16000,"formula":null},{"cell":"N204","label":"Direct total","value":16000,"formula":"=(M204*K204)+(L204*J204)"},{"cell":"O204","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P204","label":"Loaded total","value":21600,"formula":"=(1+O204)*N204"}],"notes":[],"annual":[{"year":2025,"value":22356,"cell":"K199","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G199<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G199,$I199)=0,TRUE,FALSE),$J199*K$2,0)"},{"year":2026,"value":0,"cell":"L199","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G199<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G199,$I199)=0,TRUE,FALSE),$J199*L$2,0)"},{"year":2027,"value":0,"cell":"M199","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G199<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G199,$I199)=0,TRUE,FALSE),$J199*M$2,0)"},{"year":2028,"value":0,"cell":"N199","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G199<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G199,$I199)=0,TRUE,FALSE),$J199*N$2,0)"},{"year":2029,"value":0,"cell":"O199","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G199<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G199,$I199)=0,TRUE,FALSE),$J199*O$2,0)"},{"year":2030,"value":0,"cell":"P199","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G199<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G199,$I199)=0,TRUE,FALSE),$J199*P$2,0)"},{"year":2031,"value":0,"cell":"Q199","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G199<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G199,$I199)=0,TRUE,FALSE),$J199*Q$2,0)"},{"year":2032,"value":0,"cell":"R199","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G199<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G199,$I199)=0,TRUE,FALSE),$J199*R$2,0)"},{"year":2033,"value":0,"cell":"S199","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G199<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G199,$I199)=0,TRUE,FALSE),$J199*S$2,0)"},{"year":2034,"value":0,"cell":"T199","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G199<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G199,$I199)=0,TRUE,FALSE),$J199*T$2,0)"},{"year":2035,"value":0,"cell":"U199","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G199<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G199,$I199)=0,TRUE,FALSE),$J199*U$2,0)"},{"year":2036,"value":0,"cell":"V199","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G199<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G199,$I199)=0,TRUE,FALSE),$J199*V$2,0)"},{"year":2037,"value":0,"cell":"W199","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G199<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G199,$I199)=0,TRUE,FALSE),$J199*W$2,0)"},{"year":2038,"value":0,"cell":"X199","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G199<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G199,$I199)=0,TRUE,FALSE),$J199*X$2,0)"},{"year":2039,"value":0,"cell":"Y199","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G199<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G199,$I199)=0,TRUE,FALSE),$J199*Y$2,0)"},{"year":2040,"value":0,"cell":"Z199","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G199<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G199,$I199)=0,TRUE,FALSE),$J199*Z$2,0)"},{"year":2041,"value":0,"cell":"AA199","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G199<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G199,$I199)=0,TRUE,FALSE),$J199*AA$2,0)"},{"year":2042,"value":0,"cell":"AB199","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G199<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G199,$I199)=0,TRUE,FALSE),$J199*AB$2,0)"},{"year":2043,"value":0,"cell":"AC199","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G199<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G199,$I199)=0,TRUE,FALSE),$J199*AC$2,0)"},{"year":2044,"value":0,"cell":"AD199","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G199<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G199,$I199)=0,TRUE,FALSE),$J199*AD$2,0)"}],"issues":["The first year or frequency differs between Costs and Cap Ex-20 Years. Annual amounts below preserve the schedule tab."],"report":{"page":77,"specific":true,"explanation":"The report recommends barriers around garage stairwells and repair of cracked nonstructural masonry that could become unstable. The workbook separates these scopes."}},{"id":"costs-205","category":"structure","group":"Structure","item":"Repair Damaged CMU Walls","location":"Levels P1 through P4","label":"Miscellaneous","scope":"Garage","grade":"High","grade_type":"Priority","base":2430,"total":13110.937054606185,"sheet":"Costs","row":205,"base_cell":"P205","schedule_sheet":"Cap Ex-20 Years","schedule_row":200,"total_cell":"AE200","first_year":2026,"frequency":5,"cost_tab_first_year":2026,"cost_tab_frequency":5,"schedule_base":2430,"schedule_base_formula":"=Costs!P205","cells":[{"cell":"J205","label":"Area / length","value":20,"formula":null},{"cell":"K205","label":"Units","value":null,"formula":null},{"cell":"L205","label":"Cost per area / length","value":90,"formula":null},{"cell":"M205","label":"Cost per unit","value":null,"formula":null},{"cell":"N205","label":"Direct total","value":1800,"formula":"=(M205*K205)+(L205*J205)"},{"cell":"O205","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P205","label":"Loaded total","value":2430,"formula":"=(1+O205)*N205"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K200","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G200<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G200,$I200)=0,TRUE,FALSE),$J200*K$2,0)"},{"year":2026,"value":2590.5015,"cell":"L200","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G200<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G200,$I200)=0,TRUE,FALSE),$J200*L$2,0)"},{"year":2027,"value":0,"cell":"M200","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G200<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G200,$I200)=0,TRUE,FALSE),$J200*M$2,0)"},{"year":2028,"value":0,"cell":"N200","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G200<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G200,$I200)=0,TRUE,FALSE),$J200*N$2,0)"},{"year":2029,"value":0,"cell":"O200","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G200<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G200,$I200)=0,TRUE,FALSE),$J200*O$2,0)"},{"year":2030,"value":0,"cell":"P200","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G200<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G200,$I200)=0,TRUE,FALSE),$J200*P$2,0)"},{"year":2031,"value":3003.1012283852624,"cell":"Q200","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G200<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G200,$I200)=0,TRUE,FALSE),$J200*Q$2,0)"},{"year":2032,"value":0,"cell":"R200","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G200<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G200,$I200)=0,TRUE,FALSE),$J200*R$2,0)"},{"year":2033,"value":0,"cell":"S200","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G200<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G200,$I200)=0,TRUE,FALSE),$J200*S$2,0)"},{"year":2034,"value":0,"cell":"T200","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G200<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G200,$I200)=0,TRUE,FALSE),$J200*T$2,0)"},{"year":2035,"value":0,"cell":"U200","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G200<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G200,$I200)=0,TRUE,FALSE),$J200*U$2,0)"},{"year":2036,"value":3481.4173965655177,"cell":"V200","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G200<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G200,$I200)=0,TRUE,FALSE),$J200*V$2,0)"},{"year":2037,"value":0,"cell":"W200","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G200<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G200,$I200)=0,TRUE,FALSE),$J200*W$2,0)"},{"year":2038,"value":0,"cell":"X200","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G200<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G200,$I200)=0,TRUE,FALSE),$J200*X$2,0)"},{"year":2039,"value":0,"cell":"Y200","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G200<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G200,$I200)=0,TRUE,FALSE),$J200*Y$2,0)"},{"year":2040,"value":0,"cell":"Z200","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G200<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G200,$I200)=0,TRUE,FALSE),$J200*Z$2,0)"},{"year":2041,"value":4035.916929655407,"cell":"AA200","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G200<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G200,$I200)=0,TRUE,FALSE),$J200*AA$2,0)"},{"year":2042,"value":0,"cell":"AB200","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G200<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G200,$I200)=0,TRUE,FALSE),$J200*AB$2,0)"},{"year":2043,"value":0,"cell":"AC200","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G200<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G200,$I200)=0,TRUE,FALSE),$J200*AC$2,0)"},{"year":2044,"value":0,"cell":"AD200","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G200<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G200,$I200)=0,TRUE,FALSE),$J200*AD$2,0)"}],"issues":[],"report":{"page":77,"specific":true,"explanation":"The report recommends barriers around garage stairwells and repair of cracked nonstructural masonry that could become unstable. The workbook separates these scopes."}},{"id":"costs-206","category":"structure","group":"Structure","item":"Remove Helicopter Pad","location":"Level P7","label":"Miscellaneous","scope":"Garage","grade":"Medium","grade_type":"Priority","base":6750,"total":7634.064003750001,"sheet":"Costs","row":206,"base_cell":"P206","schedule_sheet":"Cap Ex-20 Years","schedule_row":201,"total_cell":"AE201","first_year":2028,"frequency":30,"cost_tab_first_year":2028,"cost_tab_frequency":30,"schedule_base":6750,"schedule_base_formula":"=Costs!P206","cells":[{"cell":"J206","label":"Area / length","value":null,"formula":null},{"cell":"K206","label":"Units","value":1,"formula":null},{"cell":"L206","label":"Cost per area / length","value":null,"formula":null},{"cell":"M206","label":"Cost per unit","value":5000,"formula":null},{"cell":"N206","label":"Direct total","value":5000,"formula":"=(M206*K206)+(L206*J206)"},{"cell":"O206","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P206","label":"Loaded total","value":6750,"formula":"=(1+O206)*N206"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K201","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G201<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G201,$I201)=0,TRUE,FALSE),$J201*K$2,0)"},{"year":2026,"value":0,"cell":"L201","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G201<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G201,$I201)=0,TRUE,FALSE),$J201*L$2,0)"},{"year":2027,"value":0,"cell":"M201","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G201<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G201,$I201)=0,TRUE,FALSE),$J201*M$2,0)"},{"year":2028,"value":7634.064003750001,"cell":"N201","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G201<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G201,$I201)=0,TRUE,FALSE),$J201*N$2,0)"},{"year":2029,"value":0,"cell":"O201","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G201<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G201,$I201)=0,TRUE,FALSE),$J201*O$2,0)"},{"year":2030,"value":0,"cell":"P201","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G201<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G201,$I201)=0,TRUE,FALSE),$J201*P$2,0)"},{"year":2031,"value":0,"cell":"Q201","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G201<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G201,$I201)=0,TRUE,FALSE),$J201*Q$2,0)"},{"year":2032,"value":0,"cell":"R201","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G201<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G201,$I201)=0,TRUE,FALSE),$J201*R$2,0)"},{"year":2033,"value":0,"cell":"S201","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G201<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G201,$I201)=0,TRUE,FALSE),$J201*S$2,0)"},{"year":2034,"value":0,"cell":"T201","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G201<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G201,$I201)=0,TRUE,FALSE),$J201*T$2,0)"},{"year":2035,"value":0,"cell":"U201","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G201<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G201,$I201)=0,TRUE,FALSE),$J201*U$2,0)"},{"year":2036,"value":0,"cell":"V201","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G201<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G201,$I201)=0,TRUE,FALSE),$J201*V$2,0)"},{"year":2037,"value":0,"cell":"W201","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G201<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G201,$I201)=0,TRUE,FALSE),$J201*W$2,0)"},{"year":2038,"value":0,"cell":"X201","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G201<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G201,$I201)=0,TRUE,FALSE),$J201*X$2,0)"},{"year":2039,"value":0,"cell":"Y201","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G201<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G201,$I201)=0,TRUE,FALSE),$J201*Y$2,0)"},{"year":2040,"value":0,"cell":"Z201","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G201<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G201,$I201)=0,TRUE,FALSE),$J201*Z$2,0)"},{"year":2041,"value":0,"cell":"AA201","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G201<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G201,$I201)=0,TRUE,FALSE),$J201*AA$2,0)"},{"year":2042,"value":0,"cell":"AB201","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G201<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G201,$I201)=0,TRUE,FALSE),$J201*AB$2,0)"},{"year":2043,"value":0,"cell":"AC201","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G201<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G201,$I201)=0,TRUE,FALSE),$J201*AC$2,0)"},{"year":2044,"value":0,"cell":"AD201","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G201<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G201,$I201)=0,TRUE,FALSE),$J201*AD$2,0)"}],"issues":[],"report":{"page":78,"specific":true,"explanation":"The report recommends removing the helipad marker and prohibiting helicopter landings unless structural capacity is established; staff said it had not been used for several years."}},{"id":"costs-207","category":"structure","group":"Structure","item":"Restripe Garage","location":"Throughout Garden Garage","label":"Miscellaneous","scope":"Garage","grade":"High","grade_type":"Priority","base":47250,"total":247509.59919698842,"sheet":"Costs","row":207,"base_cell":"P207","schedule_sheet":"Cap Ex-20 Years","schedule_row":202,"total_cell":"AE202","first_year":2025,"frequency":5,"cost_tab_first_year":2025,"cost_tab_frequency":5,"schedule_base":47250,"schedule_base_formula":"=Costs!P207","cells":[{"cell":"J207","label":"Area / length","value":null,"formula":null},{"cell":"K207","label":"Units","value":1,"formula":null},{"cell":"L207","label":"Cost per area / length","value":null,"formula":null},{"cell":"M207","label":"Cost per unit","value":35000,"formula":null},{"cell":"N207","label":"Direct total","value":35000,"formula":"=(M207*K207)+(L207*J207)"},{"cell":"O207","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P207","label":"Loaded total","value":47250,"formula":"=(1+O207)*N207"}],"notes":[],"annual":[{"year":2025,"value":48903.74999999999,"cell":"K202","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G202<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G202,$I202)=0,TRUE,FALSE),$J202*K$2,0)"},{"year":2026,"value":0,"cell":"L202","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G202<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G202,$I202)=0,TRUE,FALSE),$J202*L$2,0)"},{"year":2027,"value":0,"cell":"M202","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G202<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G202,$I202)=0,TRUE,FALSE),$J202*M$2,0)"},{"year":2028,"value":0,"cell":"N202","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G202<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G202,$I202)=0,TRUE,FALSE),$J202*N$2,0)"},{"year":2029,"value":0,"cell":"O202","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G202<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G202,$I202)=0,TRUE,FALSE),$J202*O$2,0)"},{"year":2030,"value":56692.84951104863,"cell":"P202","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G202<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G202,$I202)=0,TRUE,FALSE),$J202*P$2,0)"},{"year":2031,"value":0,"cell":"Q202","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G202<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G202,$I202)=0,TRUE,FALSE),$J202*Q$2,0)"},{"year":2032,"value":0,"cell":"R202","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G202<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G202,$I202)=0,TRUE,FALSE),$J202*R$2,0)"},{"year":2033,"value":0,"cell":"S202","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G202<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G202,$I202)=0,TRUE,FALSE),$J202*S$2,0)"},{"year":2034,"value":0,"cell":"T202","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G202<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G202,$I202)=0,TRUE,FALSE),$J202*T$2,0)"},{"year":2035,"value":65722.55063635012,"cell":"U202","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G202<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G202,$I202)=0,TRUE,FALSE),$J202*U$2,0)"},{"year":2036,"value":0,"cell":"V202","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G202<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G202,$I202)=0,TRUE,FALSE),$J202*V$2,0)"},{"year":2037,"value":0,"cell":"W202","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G202<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G202,$I202)=0,TRUE,FALSE),$J202*W$2,0)"},{"year":2038,"value":0,"cell":"X202","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G202<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G202,$I202)=0,TRUE,FALSE),$J202*X$2,0)"},{"year":2039,"value":0,"cell":"Y202","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G202<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G202,$I202)=0,TRUE,FALSE),$J202*Y$2,0)"},{"year":2040,"value":76190.44904958966,"cell":"Z202","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G202<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G202,$I202)=0,TRUE,FALSE),$J202*Z$2,0)"},{"year":2041,"value":0,"cell":"AA202","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G202<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G202,$I202)=0,TRUE,FALSE),$J202*AA$2,0)"},{"year":2042,"value":0,"cell":"AB202","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G202<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G202,$I202)=0,TRUE,FALSE),$J202*AB$2,0)"},{"year":2043,"value":0,"cell":"AC202","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G202<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G202,$I202)=0,TRUE,FALSE),$J202*AC$2,0)"},{"year":2044,"value":0,"cell":"AD202","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G202<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G202,$I202)=0,TRUE,FALSE),$J202*AD$2,0)"}],"issues":[],"report":{"page":79,"specific":true,"explanation":"The report recommends repainting faded garage parking-stall striping within two years."}},{"id":"costs-214","category":"technology","group":"Technology","item":"Infrastructure - LED Equipment Room Construction","location":"","label":"","scope":"","grade":"High","grade_type":"Priority","base":128250.00000000001,"total":132738.75,"sheet":"Costs","row":214,"base_cell":"P214","schedule_sheet":"Cap Ex-20 Years","schedule_row":206,"total_cell":"AE206","first_year":2025,"frequency":25,"cost_tab_first_year":2025,"cost_tab_frequency":25,"schedule_base":128250.00000000001,"schedule_base_formula":"=Costs!P214","cells":[{"cell":"J214","label":"Area / length","value":null,"formula":null},{"cell":"K214","label":"Units","value":1,"formula":null},{"cell":"L214","label":"Cost per area / length","value":null,"formula":null},{"cell":"M214","label":"Cost per unit","value":95000,"formula":null},{"cell":"N214","label":"Direct total","value":95000,"formula":"=(M214*K214)+(L214*J214)"},{"cell":"O214","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P214","label":"Loaded total","value":128250.00000000001,"formula":"=(1+O214)*N214"}],"notes":[],"annual":[{"year":2025,"value":132738.75,"cell":"K206","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G206<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G206,$I206)=0,TRUE,FALSE),$J206*K$2,0)"},{"year":2026,"value":0,"cell":"L206","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G206<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G206,$I206)=0,TRUE,FALSE),$J206*L$2,0)"},{"year":2027,"value":0,"cell":"M206","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G206<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G206,$I206)=0,TRUE,FALSE),$J206*M$2,0)"},{"year":2028,"value":0,"cell":"N206","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G206<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G206,$I206)=0,TRUE,FALSE),$J206*N$2,0)"},{"year":2029,"value":0,"cell":"O206","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G206<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G206,$I206)=0,TRUE,FALSE),$J206*O$2,0)"},{"year":2030,"value":0,"cell":"P206","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G206<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G206,$I206)=0,TRUE,FALSE),$J206*P$2,0)"},{"year":2031,"value":0,"cell":"Q206","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G206<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G206,$I206)=0,TRUE,FALSE),$J206*Q$2,0)"},{"year":2032,"value":0,"cell":"R206","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G206<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G206,$I206)=0,TRUE,FALSE),$J206*R$2,0)"},{"year":2033,"value":0,"cell":"S206","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G206<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G206,$I206)=0,TRUE,FALSE),$J206*S$2,0)"},{"year":2034,"value":0,"cell":"T206","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G206<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G206,$I206)=0,TRUE,FALSE),$J206*T$2,0)"},{"year":2035,"value":0,"cell":"U206","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G206<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G206,$I206)=0,TRUE,FALSE),$J206*U$2,0)"},{"year":2036,"value":0,"cell":"V206","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G206<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G206,$I206)=0,TRUE,FALSE),$J206*V$2,0)"},{"year":2037,"value":0,"cell":"W206","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G206<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G206,$I206)=0,TRUE,FALSE),$J206*W$2,0)"},{"year":2038,"value":0,"cell":"X206","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G206<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G206,$I206)=0,TRUE,FALSE),$J206*X$2,0)"},{"year":2039,"value":0,"cell":"Y206","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G206<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G206,$I206)=0,TRUE,FALSE),$J206*Y$2,0)"},{"year":2040,"value":0,"cell":"Z206","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G206<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G206,$I206)=0,TRUE,FALSE),$J206*Z$2,0)"},{"year":2041,"value":0,"cell":"AA206","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G206<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G206,$I206)=0,TRUE,FALSE),$J206*AA$2,0)"},{"year":2042,"value":0,"cell":"AB206","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G206<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G206,$I206)=0,TRUE,FALSE),$J206*AB$2,0)"},{"year":2043,"value":0,"cell":"AC206","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G206<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G206,$I206)=0,TRUE,FALSE),$J206*AC$2,0)"},{"year":2044,"value":0,"cell":"AD206","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G206<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G206,$I206)=0,TRUE,FALSE),$J206*AD$2,0)"}],"issues":[],"report":{"page":81,"specific":true,"explanation":"The report recommends a dedicated room for LED/scoring equipment, with power, cooling, pathways, access control and organized storage."}},{"id":"costs-215","category":"technology","group":"Technology","item":"Infrastructure - Video Production Suite Construction","location":"","label":"","scope":"","grade":"High","grade_type":"Priority","base":2160000,"total":2235600,"sheet":"Costs","row":215,"base_cell":"P215","schedule_sheet":"Cap Ex-20 Years","schedule_row":207,"total_cell":"AE207","first_year":2025,"frequency":25,"cost_tab_first_year":2025,"cost_tab_frequency":25,"schedule_base":2160000,"schedule_base_formula":"=Costs!P215","cells":[{"cell":"J215","label":"Area / length","value":null,"formula":null},{"cell":"K215","label":"Units","value":1,"formula":null},{"cell":"L215","label":"Cost per area / length","value":null,"formula":null},{"cell":"M215","label":"Cost per unit","value":1600000,"formula":null},{"cell":"N215","label":"Direct total","value":1600000,"formula":"=(M215*K215)+(L215*J215)"},{"cell":"O215","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P215","label":"Loaded total","value":2160000,"formula":"=(1+O215)*N215"}],"notes":[],"annual":[{"year":2025,"value":2235600,"cell":"K207","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G207<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G207,$I207)=0,TRUE,FALSE),$J207*K$2,0)"},{"year":2026,"value":0,"cell":"L207","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G207<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G207,$I207)=0,TRUE,FALSE),$J207*L$2,0)"},{"year":2027,"value":0,"cell":"M207","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G207<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G207,$I207)=0,TRUE,FALSE),$J207*M$2,0)"},{"year":2028,"value":0,"cell":"N207","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G207<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G207,$I207)=0,TRUE,FALSE),$J207*N$2,0)"},{"year":2029,"value":0,"cell":"O207","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G207<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G207,$I207)=0,TRUE,FALSE),$J207*O$2,0)"},{"year":2030,"value":0,"cell":"P207","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G207<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G207,$I207)=0,TRUE,FALSE),$J207*P$2,0)"},{"year":2031,"value":0,"cell":"Q207","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G207<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G207,$I207)=0,TRUE,FALSE),$J207*Q$2,0)"},{"year":2032,"value":0,"cell":"R207","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G207<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G207,$I207)=0,TRUE,FALSE),$J207*R$2,0)"},{"year":2033,"value":0,"cell":"S207","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G207<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G207,$I207)=0,TRUE,FALSE),$J207*S$2,0)"},{"year":2034,"value":0,"cell":"T207","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G207<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G207,$I207)=0,TRUE,FALSE),$J207*T$2,0)"},{"year":2035,"value":0,"cell":"U207","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G207<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G207,$I207)=0,TRUE,FALSE),$J207*U$2,0)"},{"year":2036,"value":0,"cell":"V207","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G207<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G207,$I207)=0,TRUE,FALSE),$J207*V$2,0)"},{"year":2037,"value":0,"cell":"W207","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G207<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G207,$I207)=0,TRUE,FALSE),$J207*W$2,0)"},{"year":2038,"value":0,"cell":"X207","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G207<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G207,$I207)=0,TRUE,FALSE),$J207*X$2,0)"},{"year":2039,"value":0,"cell":"Y207","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G207<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G207,$I207)=0,TRUE,FALSE),$J207*Y$2,0)"},{"year":2040,"value":0,"cell":"Z207","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G207<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G207,$I207)=0,TRUE,FALSE),$J207*Z$2,0)"},{"year":2041,"value":0,"cell":"AA207","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G207<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G207,$I207)=0,TRUE,FALSE),$J207*AA$2,0)"},{"year":2042,"value":0,"cell":"AB207","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G207<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G207,$I207)=0,TRUE,FALSE),$J207*AB$2,0)"},{"year":2043,"value":0,"cell":"AC207","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G207<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G207,$I207)=0,TRUE,FALSE),$J207*AC$2,0)"},{"year":2044,"value":0,"cell":"AD207","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G207<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G207,$I207)=0,TRUE,FALSE),$J207*AD$2,0)"}],"issues":[],"report":{"page":82,"specific":true,"explanation":"The report recommends enlarging the production rack room and Low Post control room for equipment, staffing and workflow."}},{"id":"costs-216","category":"technology","group":"Technology","item":"Bowl Audio - Speaker System (Speaker, Amp, DSP)","location":"","label":"","scope":"","grade":"High","grade_type":"Priority","base":2970000,"total":7421234.206913411,"sheet":"Costs","row":216,"base_cell":"P216","schedule_sheet":"Cap Ex-20 Years","schedule_row":208,"total_cell":"AE208","first_year":2026,"frequency":10,"cost_tab_first_year":2026,"cost_tab_frequency":10,"schedule_base":2970000,"schedule_base_formula":"=Costs!P216","cells":[{"cell":"J216","label":"Area / length","value":null,"formula":null},{"cell":"K216","label":"Units","value":1,"formula":null},{"cell":"L216","label":"Cost per area / length","value":null,"formula":null},{"cell":"M216","label":"Cost per unit","value":2200000,"formula":null},{"cell":"N216","label":"Direct total","value":2200000,"formula":"=(M216*K216)+(L216*J216)"},{"cell":"O216","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P216","label":"Loaded total","value":2970000,"formula":"=(1+O216)*N216"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K208","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G208<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G208,$I208)=0,TRUE,FALSE),$J208*K$2,0)"},{"year":2026,"value":3166168.5,"cell":"L208","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G208<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G208,$I208)=0,TRUE,FALSE),$J208*L$2,0)"},{"year":2027,"value":0,"cell":"M208","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G208<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G208,$I208)=0,TRUE,FALSE),$J208*M$2,0)"},{"year":2028,"value":0,"cell":"N208","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G208<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G208,$I208)=0,TRUE,FALSE),$J208*N$2,0)"},{"year":2029,"value":0,"cell":"O208","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G208<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G208,$I208)=0,TRUE,FALSE),$J208*O$2,0)"},{"year":2030,"value":0,"cell":"P208","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G208<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G208,$I208)=0,TRUE,FALSE),$J208*P$2,0)"},{"year":2031,"value":0,"cell":"Q208","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G208<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G208,$I208)=0,TRUE,FALSE),$J208*Q$2,0)"},{"year":2032,"value":0,"cell":"R208","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G208<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G208,$I208)=0,TRUE,FALSE),$J208*R$2,0)"},{"year":2033,"value":0,"cell":"S208","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G208<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G208,$I208)=0,TRUE,FALSE),$J208*S$2,0)"},{"year":2034,"value":0,"cell":"T208","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G208<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G208,$I208)=0,TRUE,FALSE),$J208*T$2,0)"},{"year":2035,"value":0,"cell":"U208","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G208<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G208,$I208)=0,TRUE,FALSE),$J208*U$2,0)"},{"year":2036,"value":4255065.706913411,"cell":"V208","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G208<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G208,$I208)=0,TRUE,FALSE),$J208*V$2,0)"},{"year":2037,"value":0,"cell":"W208","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G208<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G208,$I208)=0,TRUE,FALSE),$J208*W$2,0)"},{"year":2038,"value":0,"cell":"X208","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G208<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G208,$I208)=0,TRUE,FALSE),$J208*X$2,0)"},{"year":2039,"value":0,"cell":"Y208","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G208<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G208,$I208)=0,TRUE,FALSE),$J208*Y$2,0)"},{"year":2040,"value":0,"cell":"Z208","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G208<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G208,$I208)=0,TRUE,FALSE),$J208*Z$2,0)"},{"year":2041,"value":0,"cell":"AA208","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G208<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G208,$I208)=0,TRUE,FALSE),$J208*AA$2,0)"},{"year":2042,"value":0,"cell":"AB208","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G208<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G208,$I208)=0,TRUE,FALSE),$J208*AB$2,0)"},{"year":2043,"value":0,"cell":"AC208","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G208<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G208,$I208)=0,TRUE,FALSE),$J208*AC$2,0)"},{"year":2044,"value":0,"cell":"AD208","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G208<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G208,$I208)=0,TRUE,FALSE),$J208*AD$2,0)"}],"issues":[],"report":{"page":7,"specific":true,"explanation":"The report says the bowl speaker system was meeting expectations but had reached end of life, and discusses benefits of modern replacements."}},{"id":"costs-217","category":"technology","group":"Technology","item":"Bowl Audio - Mixing Console & Control","location":"","label":"","scope":"","grade":"High","grade_type":"Priority","base":67500,"total":168664.4137934866,"sheet":"Costs","row":217,"base_cell":"P217","schedule_sheet":"Cap Ex-20 Years","schedule_row":209,"total_cell":"AE209","first_year":2026,"frequency":10,"cost_tab_first_year":2026,"cost_tab_frequency":10,"schedule_base":67500,"schedule_base_formula":"=Costs!P217","cells":[{"cell":"J217","label":"Area / length","value":null,"formula":null},{"cell":"K217","label":"Units","value":1,"formula":null},{"cell":"L217","label":"Cost per area / length","value":null,"formula":null},{"cell":"M217","label":"Cost per unit","value":50000,"formula":null},{"cell":"N217","label":"Direct total","value":50000,"formula":"=(M217*K217)+(L217*J217)"},{"cell":"O217","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P217","label":"Loaded total","value":67500,"formula":"=(1+O217)*N217"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K209","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G209<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G209,$I209)=0,TRUE,FALSE),$J209*K$2,0)"},{"year":2026,"value":71958.375,"cell":"L209","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G209<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G209,$I209)=0,TRUE,FALSE),$J209*L$2,0)"},{"year":2027,"value":0,"cell":"M209","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G209<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G209,$I209)=0,TRUE,FALSE),$J209*M$2,0)"},{"year":2028,"value":0,"cell":"N209","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G209<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G209,$I209)=0,TRUE,FALSE),$J209*N$2,0)"},{"year":2029,"value":0,"cell":"O209","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G209<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G209,$I209)=0,TRUE,FALSE),$J209*O$2,0)"},{"year":2030,"value":0,"cell":"P209","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G209<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G209,$I209)=0,TRUE,FALSE),$J209*P$2,0)"},{"year":2031,"value":0,"cell":"Q209","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G209<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G209,$I209)=0,TRUE,FALSE),$J209*Q$2,0)"},{"year":2032,"value":0,"cell":"R209","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G209<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G209,$I209)=0,TRUE,FALSE),$J209*R$2,0)"},{"year":2033,"value":0,"cell":"S209","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G209<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G209,$I209)=0,TRUE,FALSE),$J209*S$2,0)"},{"year":2034,"value":0,"cell":"T209","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G209<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G209,$I209)=0,TRUE,FALSE),$J209*T$2,0)"},{"year":2035,"value":0,"cell":"U209","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G209<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G209,$I209)=0,TRUE,FALSE),$J209*U$2,0)"},{"year":2036,"value":96706.0387934866,"cell":"V209","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G209<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G209,$I209)=0,TRUE,FALSE),$J209*V$2,0)"},{"year":2037,"value":0,"cell":"W209","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G209<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G209,$I209)=0,TRUE,FALSE),$J209*W$2,0)"},{"year":2038,"value":0,"cell":"X209","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G209<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G209,$I209)=0,TRUE,FALSE),$J209*X$2,0)"},{"year":2039,"value":0,"cell":"Y209","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G209<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G209,$I209)=0,TRUE,FALSE),$J209*Y$2,0)"},{"year":2040,"value":0,"cell":"Z209","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G209<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G209,$I209)=0,TRUE,FALSE),$J209*Z$2,0)"},{"year":2041,"value":0,"cell":"AA209","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G209<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G209,$I209)=0,TRUE,FALSE),$J209*AA$2,0)"},{"year":2042,"value":0,"cell":"AB209","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G209<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G209,$I209)=0,TRUE,FALSE),$J209*AB$2,0)"},{"year":2043,"value":0,"cell":"AC209","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G209<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G209,$I209)=0,TRUE,FALSE),$J209*AC$2,0)"},{"year":2044,"value":0,"cell":"AD209","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G209<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G209,$I209)=0,TRUE,FALSE),$J209*AD$2,0)"}],"issues":[],"report":{"page":83,"specific":true,"explanation":"The report recommends a replacement mixing console and upgraded wireless microphones, citing lifecycle, audio quality and interference resistance."}},{"id":"costs-218","category":"technology","group":"Technology","item":"Bowl Audio - Wireless Microphones & IEM Systems","location":"","label":"","scope":"","grade":"High","grade_type":"Priority","base":40500,"total":101198.64827609196,"sheet":"Costs","row":218,"base_cell":"P218","schedule_sheet":"Cap Ex-20 Years","schedule_row":210,"total_cell":"AE210","first_year":2026,"frequency":10,"cost_tab_first_year":2026,"cost_tab_frequency":10,"schedule_base":40500,"schedule_base_formula":"=Costs!P218","cells":[{"cell":"J218","label":"Area / length","value":null,"formula":null},{"cell":"K218","label":"Units","value":1,"formula":null},{"cell":"L218","label":"Cost per area / length","value":null,"formula":null},{"cell":"M218","label":"Cost per unit","value":30000,"formula":null},{"cell":"N218","label":"Direct total","value":30000,"formula":"=(M218*K218)+(L218*J218)"},{"cell":"O218","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P218","label":"Loaded total","value":40500,"formula":"=(1+O218)*N218"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K210","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G210<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G210,$I210)=0,TRUE,FALSE),$J210*K$2,0)"},{"year":2026,"value":43175.024999999994,"cell":"L210","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G210<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G210,$I210)=0,TRUE,FALSE),$J210*L$2,0)"},{"year":2027,"value":0,"cell":"M210","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G210<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G210,$I210)=0,TRUE,FALSE),$J210*M$2,0)"},{"year":2028,"value":0,"cell":"N210","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G210<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G210,$I210)=0,TRUE,FALSE),$J210*N$2,0)"},{"year":2029,"value":0,"cell":"O210","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G210<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G210,$I210)=0,TRUE,FALSE),$J210*O$2,0)"},{"year":2030,"value":0,"cell":"P210","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G210<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G210,$I210)=0,TRUE,FALSE),$J210*P$2,0)"},{"year":2031,"value":0,"cell":"Q210","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G210<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G210,$I210)=0,TRUE,FALSE),$J210*Q$2,0)"},{"year":2032,"value":0,"cell":"R210","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G210<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G210,$I210)=0,TRUE,FALSE),$J210*R$2,0)"},{"year":2033,"value":0,"cell":"S210","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G210<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G210,$I210)=0,TRUE,FALSE),$J210*S$2,0)"},{"year":2034,"value":0,"cell":"T210","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G210<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G210,$I210)=0,TRUE,FALSE),$J210*T$2,0)"},{"year":2035,"value":0,"cell":"U210","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G210<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G210,$I210)=0,TRUE,FALSE),$J210*U$2,0)"},{"year":2036,"value":58023.62327609196,"cell":"V210","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G210<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G210,$I210)=0,TRUE,FALSE),$J210*V$2,0)"},{"year":2037,"value":0,"cell":"W210","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G210<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G210,$I210)=0,TRUE,FALSE),$J210*W$2,0)"},{"year":2038,"value":0,"cell":"X210","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G210<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G210,$I210)=0,TRUE,FALSE),$J210*X$2,0)"},{"year":2039,"value":0,"cell":"Y210","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G210<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G210,$I210)=0,TRUE,FALSE),$J210*Y$2,0)"},{"year":2040,"value":0,"cell":"Z210","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G210<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G210,$I210)=0,TRUE,FALSE),$J210*Z$2,0)"},{"year":2041,"value":0,"cell":"AA210","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G210<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G210,$I210)=0,TRUE,FALSE),$J210*AA$2,0)"},{"year":2042,"value":0,"cell":"AB210","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G210<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G210,$I210)=0,TRUE,FALSE),$J210*AB$2,0)"},{"year":2043,"value":0,"cell":"AC210","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G210<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G210,$I210)=0,TRUE,FALSE),$J210*AC$2,0)"},{"year":2044,"value":0,"cell":"AD210","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G210<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G210,$I210)=0,TRUE,FALSE),$J210*AD$2,0)"}],"issues":[],"report":{"page":83,"specific":true,"explanation":"The report recommends a replacement mixing console and upgraded wireless microphones, citing lifecycle, audio quality and interference resistance."}},{"id":"costs-219","category":"technology","group":"Technology","item":"LED Displays - Center Hung Main Display","location":"","label":"","scope":"","grade":"High","grade_type":"Priority","base":4725000,"total":11462630.06363501,"sheet":"Costs","row":219,"base_cell":"P219","schedule_sheet":"Cap Ex-20 Years","schedule_row":211,"total_cell":"AE211","first_year":2025,"frequency":10,"cost_tab_first_year":2025,"cost_tab_frequency":10,"schedule_base":4725000,"schedule_base_formula":"=Costs!P219","cells":[{"cell":"J219","label":"Area / length","value":null,"formula":null},{"cell":"K219","label":"Units","value":1,"formula":null},{"cell":"L219","label":"Cost per area / length","value":null,"formula":null},{"cell":"M219","label":"Cost per unit","value":3500000,"formula":null},{"cell":"N219","label":"Direct total","value":3500000,"formula":"=(M219*K219)+(L219*J219)"},{"cell":"O219","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P219","label":"Loaded total","value":4725000,"formula":"=(1+O219)*N219"}],"notes":[],"annual":[{"year":2025,"value":4890375,"cell":"K211","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G211<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G211,$I211)=0,TRUE,FALSE),$J211*K$2,0)"},{"year":2026,"value":0,"cell":"L211","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G211<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G211,$I211)=0,TRUE,FALSE),$J211*L$2,0)"},{"year":2027,"value":0,"cell":"M211","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G211<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G211,$I211)=0,TRUE,FALSE),$J211*M$2,0)"},{"year":2028,"value":0,"cell":"N211","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G211<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G211,$I211)=0,TRUE,FALSE),$J211*N$2,0)"},{"year":2029,"value":0,"cell":"O211","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G211<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G211,$I211)=0,TRUE,FALSE),$J211*O$2,0)"},{"year":2030,"value":0,"cell":"P211","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G211<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G211,$I211)=0,TRUE,FALSE),$J211*P$2,0)"},{"year":2031,"value":0,"cell":"Q211","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G211<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G211,$I211)=0,TRUE,FALSE),$J211*Q$2,0)"},{"year":2032,"value":0,"cell":"R211","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G211<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G211,$I211)=0,TRUE,FALSE),$J211*R$2,0)"},{"year":2033,"value":0,"cell":"S211","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G211<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G211,$I211)=0,TRUE,FALSE),$J211*S$2,0)"},{"year":2034,"value":0,"cell":"T211","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G211<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G211,$I211)=0,TRUE,FALSE),$J211*T$2,0)"},{"year":2035,"value":6572255.063635011,"cell":"U211","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G211<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G211,$I211)=0,TRUE,FALSE),$J211*U$2,0)"},{"year":2036,"value":0,"cell":"V211","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G211<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G211,$I211)=0,TRUE,FALSE),$J211*V$2,0)"},{"year":2037,"value":0,"cell":"W211","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G211<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G211,$I211)=0,TRUE,FALSE),$J211*W$2,0)"},{"year":2038,"value":0,"cell":"X211","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G211<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G211,$I211)=0,TRUE,FALSE),$J211*X$2,0)"},{"year":2039,"value":0,"cell":"Y211","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G211<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G211,$I211)=0,TRUE,FALSE),$J211*Y$2,0)"},{"year":2040,"value":0,"cell":"Z211","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G211<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G211,$I211)=0,TRUE,FALSE),$J211*Z$2,0)"},{"year":2041,"value":0,"cell":"AA211","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G211<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G211,$I211)=0,TRUE,FALSE),$J211*AA$2,0)"},{"year":2042,"value":0,"cell":"AB211","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G211<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G211,$I211)=0,TRUE,FALSE),$J211*AB$2,0)"},{"year":2043,"value":0,"cell":"AC211","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G211<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G211,$I211)=0,TRUE,FALSE),$J211*AC$2,0)"},{"year":2044,"value":0,"cell":"AD211","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G211<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G211,$I211)=0,TRUE,FALSE),$J211*AD$2,0)"}],"issues":[],"report":{"page":7,"specific":true,"explanation":"The technology summary describes the video-display replacement program. This schedule includes 2025 and 2035 occurrences; it is not a completion record."}},{"id":"costs-220","category":"technology","group":"Technology","item":"LED Displays - Center Hung Rings (2)","location":"","label":"","scope":"","grade":"High","grade_type":"Priority","base":540000,"total":1310014.86441543,"sheet":"Costs","row":220,"base_cell":"P220","schedule_sheet":"Cap Ex-20 Years","schedule_row":212,"total_cell":"AE212","first_year":2025,"frequency":10,"cost_tab_first_year":2025,"cost_tab_frequency":10,"schedule_base":540000,"schedule_base_formula":"=Costs!P220","cells":[{"cell":"J220","label":"Area / length","value":null,"formula":null},{"cell":"K220","label":"Units","value":1,"formula":null},{"cell":"L220","label":"Cost per area / length","value":null,"formula":null},{"cell":"M220","label":"Cost per unit","value":400000,"formula":null},{"cell":"N220","label":"Direct total","value":400000,"formula":"=(M220*K220)+(L220*J220)"},{"cell":"O220","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P220","label":"Loaded total","value":540000,"formula":"=(1+O220)*N220"}],"notes":[],"annual":[{"year":2025,"value":558900,"cell":"K212","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G212<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G212,$I212)=0,TRUE,FALSE),$J212*K$2,0)"},{"year":2026,"value":0,"cell":"L212","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G212<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G212,$I212)=0,TRUE,FALSE),$J212*L$2,0)"},{"year":2027,"value":0,"cell":"M212","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G212<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G212,$I212)=0,TRUE,FALSE),$J212*M$2,0)"},{"year":2028,"value":0,"cell":"N212","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G212<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G212,$I212)=0,TRUE,FALSE),$J212*N$2,0)"},{"year":2029,"value":0,"cell":"O212","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G212<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G212,$I212)=0,TRUE,FALSE),$J212*O$2,0)"},{"year":2030,"value":0,"cell":"P212","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G212<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G212,$I212)=0,TRUE,FALSE),$J212*P$2,0)"},{"year":2031,"value":0,"cell":"Q212","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G212<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G212,$I212)=0,TRUE,FALSE),$J212*Q$2,0)"},{"year":2032,"value":0,"cell":"R212","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G212<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G212,$I212)=0,TRUE,FALSE),$J212*R$2,0)"},{"year":2033,"value":0,"cell":"S212","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G212<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G212,$I212)=0,TRUE,FALSE),$J212*S$2,0)"},{"year":2034,"value":0,"cell":"T212","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G212<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G212,$I212)=0,TRUE,FALSE),$J212*T$2,0)"},{"year":2035,"value":751114.8644154299,"cell":"U212","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G212<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G212,$I212)=0,TRUE,FALSE),$J212*U$2,0)"},{"year":2036,"value":0,"cell":"V212","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G212<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G212,$I212)=0,TRUE,FALSE),$J212*V$2,0)"},{"year":2037,"value":0,"cell":"W212","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G212<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G212,$I212)=0,TRUE,FALSE),$J212*W$2,0)"},{"year":2038,"value":0,"cell":"X212","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G212<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G212,$I212)=0,TRUE,FALSE),$J212*X$2,0)"},{"year":2039,"value":0,"cell":"Y212","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G212<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G212,$I212)=0,TRUE,FALSE),$J212*Y$2,0)"},{"year":2040,"value":0,"cell":"Z212","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G212<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G212,$I212)=0,TRUE,FALSE),$J212*Z$2,0)"},{"year":2041,"value":0,"cell":"AA212","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G212<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G212,$I212)=0,TRUE,FALSE),$J212*AA$2,0)"},{"year":2042,"value":0,"cell":"AB212","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G212<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G212,$I212)=0,TRUE,FALSE),$J212*AB$2,0)"},{"year":2043,"value":0,"cell":"AC212","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G212<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G212,$I212)=0,TRUE,FALSE),$J212*AC$2,0)"},{"year":2044,"value":0,"cell":"AD212","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G212<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G212,$I212)=0,TRUE,FALSE),$J212*AD$2,0)"}],"issues":[],"report":{"page":85,"specific":true,"explanation":"The display section distinguishes end-of-life center-hung displays from newer ribbon, vomitory and tunnel displays, with different replacement windows. The workbook provides the exact scope and occurrences for this row."}},{"id":"costs-221","category":"technology","group":"Technology","item":"LED Displays - Center Hung Hoist","location":"","label":"","scope":"","grade":"High","grade_type":"Priority","base":405000,"total":419174.99999999994,"sheet":"Costs","row":221,"base_cell":"P221","schedule_sheet":"Cap Ex-20 Years","schedule_row":213,"total_cell":"AE213","first_year":2025,"frequency":30,"cost_tab_first_year":2025,"cost_tab_frequency":30,"schedule_base":405000,"schedule_base_formula":"=Costs!P221","cells":[{"cell":"J221","label":"Area / length","value":null,"formula":null},{"cell":"K221","label":"Units","value":1,"formula":null},{"cell":"L221","label":"Cost per area / length","value":null,"formula":null},{"cell":"M221","label":"Cost per unit","value":300000,"formula":null},{"cell":"N221","label":"Direct total","value":300000,"formula":"=(M221*K221)+(L221*J221)"},{"cell":"O221","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P221","label":"Loaded total","value":405000,"formula":"=(1+O221)*N221"}],"notes":[],"annual":[{"year":2025,"value":419174.99999999994,"cell":"K213","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G213<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G213,$I213)=0,TRUE,FALSE),$J213*K$2,0)"},{"year":2026,"value":0,"cell":"L213","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G213<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G213,$I213)=0,TRUE,FALSE),$J213*L$2,0)"},{"year":2027,"value":0,"cell":"M213","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G213<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G213,$I213)=0,TRUE,FALSE),$J213*M$2,0)"},{"year":2028,"value":0,"cell":"N213","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G213<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G213,$I213)=0,TRUE,FALSE),$J213*N$2,0)"},{"year":2029,"value":0,"cell":"O213","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G213<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G213,$I213)=0,TRUE,FALSE),$J213*O$2,0)"},{"year":2030,"value":0,"cell":"P213","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G213<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G213,$I213)=0,TRUE,FALSE),$J213*P$2,0)"},{"year":2031,"value":0,"cell":"Q213","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G213<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G213,$I213)=0,TRUE,FALSE),$J213*Q$2,0)"},{"year":2032,"value":0,"cell":"R213","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G213<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G213,$I213)=0,TRUE,FALSE),$J213*R$2,0)"},{"year":2033,"value":0,"cell":"S213","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G213<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G213,$I213)=0,TRUE,FALSE),$J213*S$2,0)"},{"year":2034,"value":0,"cell":"T213","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G213<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G213,$I213)=0,TRUE,FALSE),$J213*T$2,0)"},{"year":2035,"value":0,"cell":"U213","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G213<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G213,$I213)=0,TRUE,FALSE),$J213*U$2,0)"},{"year":2036,"value":0,"cell":"V213","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G213<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G213,$I213)=0,TRUE,FALSE),$J213*V$2,0)"},{"year":2037,"value":0,"cell":"W213","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G213<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G213,$I213)=0,TRUE,FALSE),$J213*W$2,0)"},{"year":2038,"value":0,"cell":"X213","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G213<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G213,$I213)=0,TRUE,FALSE),$J213*X$2,0)"},{"year":2039,"value":0,"cell":"Y213","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G213<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G213,$I213)=0,TRUE,FALSE),$J213*Y$2,0)"},{"year":2040,"value":0,"cell":"Z213","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G213<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G213,$I213)=0,TRUE,FALSE),$J213*Z$2,0)"},{"year":2041,"value":0,"cell":"AA213","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G213<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G213,$I213)=0,TRUE,FALSE),$J213*AA$2,0)"},{"year":2042,"value":0,"cell":"AB213","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G213<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G213,$I213)=0,TRUE,FALSE),$J213*AB$2,0)"},{"year":2043,"value":0,"cell":"AC213","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G213<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G213,$I213)=0,TRUE,FALSE),$J213*AC$2,0)"},{"year":2044,"value":0,"cell":"AD213","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G213<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G213,$I213)=0,TRUE,FALSE),$J213*AD$2,0)"}],"issues":[],"report":{"page":85,"specific":true,"explanation":"The display section distinguishes end-of-life center-hung displays from newer ribbon, vomitory and tunnel displays, with different replacement windows. The workbook provides the exact scope and occurrences for this row."}},{"id":"costs-222","category":"technology","group":"Technology","item":"LED Displays - 360 Ribbon","location":"","label":"","scope":"","grade":"Medium","grade_type":"Priority","base":2700000,"total":6948973.848291649,"sheet":"Costs","row":222,"base_cell":"P222","schedule_sheet":"Cap Ex-20 Years","schedule_row":214,"total_cell":"AE214","first_year":2027,"frequency":10,"cost_tab_first_year":2027,"cost_tab_frequency":10,"schedule_base":2700000,"schedule_base_formula":"=Costs!P222","cells":[{"cell":"J222","label":"Area / length","value":null,"formula":null},{"cell":"K222","label":"Units","value":1,"formula":null},{"cell":"L222","label":"Cost per area / length","value":null,"formula":null},{"cell":"M222","label":"Cost per unit","value":2000000,"formula":null},{"cell":"N222","label":"Direct total","value":2000000,"formula":"=(M222*K222)+(L222*J222)"},{"cell":"O222","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P222","label":"Loaded total","value":2700000,"formula":"=(1+O222)*N222"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K214","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G214<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G214,$I214)=0,TRUE,FALSE),$J214*K$2,0)"},{"year":2026,"value":0,"cell":"L214","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G214<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G214,$I214)=0,TRUE,FALSE),$J214*L$2,0)"},{"year":2027,"value":2964685.0500000003,"cell":"M214","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G214<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G214,$I214)=0,TRUE,FALSE),$J214*M$2,0)"},{"year":2028,"value":0,"cell":"N214","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G214<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G214,$I214)=0,TRUE,FALSE),$J214*N$2,0)"},{"year":2029,"value":0,"cell":"O214","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G214<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G214,$I214)=0,TRUE,FALSE),$J214*O$2,0)"},{"year":2030,"value":0,"cell":"P214","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G214<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G214,$I214)=0,TRUE,FALSE),$J214*P$2,0)"},{"year":2031,"value":0,"cell":"Q214","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G214<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G214,$I214)=0,TRUE,FALSE),$J214*Q$2,0)"},{"year":2032,"value":0,"cell":"R214","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G214<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G214,$I214)=0,TRUE,FALSE),$J214*R$2,0)"},{"year":2033,"value":0,"cell":"S214","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G214<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G214,$I214)=0,TRUE,FALSE),$J214*S$2,0)"},{"year":2034,"value":0,"cell":"T214","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G214<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G214,$I214)=0,TRUE,FALSE),$J214*T$2,0)"},{"year":2035,"value":0,"cell":"U214","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G214<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G214,$I214)=0,TRUE,FALSE),$J214*U$2,0)"},{"year":2036,"value":0,"cell":"V214","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G214<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G214,$I214)=0,TRUE,FALSE),$J214*V$2,0)"},{"year":2037,"value":3984288.7982916483,"cell":"W214","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G214<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G214,$I214)=0,TRUE,FALSE),$J214*W$2,0)"},{"year":2038,"value":0,"cell":"X214","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G214<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G214,$I214)=0,TRUE,FALSE),$J214*X$2,0)"},{"year":2039,"value":0,"cell":"Y214","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G214<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G214,$I214)=0,TRUE,FALSE),$J214*Y$2,0)"},{"year":2040,"value":0,"cell":"Z214","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G214<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G214,$I214)=0,TRUE,FALSE),$J214*Z$2,0)"},{"year":2041,"value":0,"cell":"AA214","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G214<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G214,$I214)=0,TRUE,FALSE),$J214*AA$2,0)"},{"year":2042,"value":0,"cell":"AB214","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G214<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G214,$I214)=0,TRUE,FALSE),$J214*AB$2,0)"},{"year":2043,"value":0,"cell":"AC214","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G214<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G214,$I214)=0,TRUE,FALSE),$J214*AC$2,0)"},{"year":2044,"value":0,"cell":"AD214","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G214<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G214,$I214)=0,TRUE,FALSE),$J214*AD$2,0)"}],"issues":[],"report":{"page":85,"specific":true,"explanation":"The display section distinguishes end-of-life center-hung displays from newer ribbon, vomitory and tunnel displays, with different replacement windows. The workbook provides the exact scope and occurrences for this row."}},{"id":"costs-223","category":"technology","group":"Technology","item":"LED Displays - Vomitory","location":"","label":"","scope":"","grade":"Low","grade_type":"Priority","base":162000,"total":455599.8807793313,"sheet":"Costs","row":223,"base_cell":"P223","schedule_sheet":"Cap Ex-20 Years","schedule_row":215,"total_cell":"AE215","first_year":2030,"frequency":10,"cost_tab_first_year":2030,"cost_tab_frequency":10,"schedule_base":162000,"schedule_base_formula":"=Costs!P223","cells":[{"cell":"J223","label":"Area / length","value":null,"formula":null},{"cell":"K223","label":"Units","value":1,"formula":null},{"cell":"L223","label":"Cost per area / length","value":null,"formula":null},{"cell":"M223","label":"Cost per unit","value":120000,"formula":null},{"cell":"N223","label":"Direct total","value":120000,"formula":"=(M223*K223)+(L223*J223)"},{"cell":"O223","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P223","label":"Loaded total","value":162000,"formula":"=(1+O223)*N223"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K215","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G215<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G215,$I215)=0,TRUE,FALSE),$J215*K$2,0)"},{"year":2026,"value":0,"cell":"L215","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G215<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G215,$I215)=0,TRUE,FALSE),$J215*L$2,0)"},{"year":2027,"value":0,"cell":"M215","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G215<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G215,$I215)=0,TRUE,FALSE),$J215*M$2,0)"},{"year":2028,"value":0,"cell":"N215","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G215<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G215,$I215)=0,TRUE,FALSE),$J215*N$2,0)"},{"year":2029,"value":0,"cell":"O215","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G215<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G215,$I215)=0,TRUE,FALSE),$J215*O$2,0)"},{"year":2030,"value":194375.48403788102,"cell":"P215","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G215<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G215,$I215)=0,TRUE,FALSE),$J215*P$2,0)"},{"year":2031,"value":0,"cell":"Q215","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G215<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G215,$I215)=0,TRUE,FALSE),$J215*Q$2,0)"},{"year":2032,"value":0,"cell":"R215","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G215<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G215,$I215)=0,TRUE,FALSE),$J215*R$2,0)"},{"year":2033,"value":0,"cell":"S215","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G215<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G215,$I215)=0,TRUE,FALSE),$J215*S$2,0)"},{"year":2034,"value":0,"cell":"T215","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G215<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G215,$I215)=0,TRUE,FALSE),$J215*T$2,0)"},{"year":2035,"value":0,"cell":"U215","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G215<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G215,$I215)=0,TRUE,FALSE),$J215*U$2,0)"},{"year":2036,"value":0,"cell":"V215","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G215<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G215,$I215)=0,TRUE,FALSE),$J215*V$2,0)"},{"year":2037,"value":0,"cell":"W215","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G215<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G215,$I215)=0,TRUE,FALSE),$J215*W$2,0)"},{"year":2038,"value":0,"cell":"X215","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G215<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G215,$I215)=0,TRUE,FALSE),$J215*X$2,0)"},{"year":2039,"value":0,"cell":"Y215","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G215<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G215,$I215)=0,TRUE,FALSE),$J215*Y$2,0)"},{"year":2040,"value":261224.39674145027,"cell":"Z215","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G215<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G215,$I215)=0,TRUE,FALSE),$J215*Z$2,0)"},{"year":2041,"value":0,"cell":"AA215","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G215<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G215,$I215)=0,TRUE,FALSE),$J215*AA$2,0)"},{"year":2042,"value":0,"cell":"AB215","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G215<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G215,$I215)=0,TRUE,FALSE),$J215*AB$2,0)"},{"year":2043,"value":0,"cell":"AC215","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G215<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G215,$I215)=0,TRUE,FALSE),$J215*AC$2,0)"},{"year":2044,"value":0,"cell":"AD215","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G215<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G215,$I215)=0,TRUE,FALSE),$J215*AD$2,0)"}],"issues":[],"report":{"page":85,"specific":true,"explanation":"The display section distinguishes end-of-life center-hung displays from newer ribbon, vomitory and tunnel displays, with different replacement windows. The workbook provides the exact scope and occurrences for this row."}},{"id":"costs-224","category":"technology","group":"Technology","item":"LED Displays - Entry Tunnel","location":"","label":"","scope":"","grade":"Low","grade_type":"Priority","base":108000,"total":303733.25385288754,"sheet":"Costs","row":224,"base_cell":"P224","schedule_sheet":"Cap Ex-20 Years","schedule_row":216,"total_cell":"AE216","first_year":2030,"frequency":10,"cost_tab_first_year":2030,"cost_tab_frequency":10,"schedule_base":108000,"schedule_base_formula":"=Costs!P224","cells":[{"cell":"J224","label":"Area / length","value":null,"formula":null},{"cell":"K224","label":"Units","value":1,"formula":null},{"cell":"L224","label":"Cost per area / length","value":null,"formula":null},{"cell":"M224","label":"Cost per unit","value":80000,"formula":null},{"cell":"N224","label":"Direct total","value":80000,"formula":"=(M224*K224)+(L224*J224)"},{"cell":"O224","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P224","label":"Loaded total","value":108000,"formula":"=(1+O224)*N224"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K216","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G216<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G216,$I216)=0,TRUE,FALSE),$J216*K$2,0)"},{"year":2026,"value":0,"cell":"L216","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G216<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G216,$I216)=0,TRUE,FALSE),$J216*L$2,0)"},{"year":2027,"value":0,"cell":"M216","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G216<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G216,$I216)=0,TRUE,FALSE),$J216*M$2,0)"},{"year":2028,"value":0,"cell":"N216","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G216<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G216,$I216)=0,TRUE,FALSE),$J216*N$2,0)"},{"year":2029,"value":0,"cell":"O216","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G216<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G216,$I216)=0,TRUE,FALSE),$J216*O$2,0)"},{"year":2030,"value":129583.65602525402,"cell":"P216","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G216<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G216,$I216)=0,TRUE,FALSE),$J216*P$2,0)"},{"year":2031,"value":0,"cell":"Q216","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G216<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G216,$I216)=0,TRUE,FALSE),$J216*Q$2,0)"},{"year":2032,"value":0,"cell":"R216","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G216<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G216,$I216)=0,TRUE,FALSE),$J216*R$2,0)"},{"year":2033,"value":0,"cell":"S216","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G216<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G216,$I216)=0,TRUE,FALSE),$J216*S$2,0)"},{"year":2034,"value":0,"cell":"T216","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G216<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G216,$I216)=0,TRUE,FALSE),$J216*T$2,0)"},{"year":2035,"value":0,"cell":"U216","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G216<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G216,$I216)=0,TRUE,FALSE),$J216*U$2,0)"},{"year":2036,"value":0,"cell":"V216","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G216<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G216,$I216)=0,TRUE,FALSE),$J216*V$2,0)"},{"year":2037,"value":0,"cell":"W216","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G216<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G216,$I216)=0,TRUE,FALSE),$J216*W$2,0)"},{"year":2038,"value":0,"cell":"X216","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G216<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G216,$I216)=0,TRUE,FALSE),$J216*X$2,0)"},{"year":2039,"value":0,"cell":"Y216","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G216<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G216,$I216)=0,TRUE,FALSE),$J216*Y$2,0)"},{"year":2040,"value":174149.59782763352,"cell":"Z216","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G216<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G216,$I216)=0,TRUE,FALSE),$J216*Z$2,0)"},{"year":2041,"value":0,"cell":"AA216","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G216<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G216,$I216)=0,TRUE,FALSE),$J216*AA$2,0)"},{"year":2042,"value":0,"cell":"AB216","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G216<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G216,$I216)=0,TRUE,FALSE),$J216*AB$2,0)"},{"year":2043,"value":0,"cell":"AC216","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G216<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G216,$I216)=0,TRUE,FALSE),$J216*AC$2,0)"},{"year":2044,"value":0,"cell":"AD216","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G216<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G216,$I216)=0,TRUE,FALSE),$J216*AD$2,0)"}],"issues":[],"report":{"page":85,"specific":true,"explanation":"The display section distinguishes end-of-life center-hung displays from newer ribbon, vomitory and tunnel displays, with different replacement windows. The workbook provides the exact scope and occurrences for this row."}},{"id":"costs-225","category":"technology","group":"Technology","item":"LED Displays - Scoring/Timing","location":"","label":"","scope":"","grade":"High","grade_type":"Priority","base":270000,"total":655007.432207715,"sheet":"Costs","row":225,"base_cell":"P225","schedule_sheet":"Cap Ex-20 Years","schedule_row":217,"total_cell":"AE217","first_year":2025,"frequency":10,"cost_tab_first_year":2025,"cost_tab_frequency":10,"schedule_base":270000,"schedule_base_formula":"=Costs!P225","cells":[{"cell":"J225","label":"Area / length","value":null,"formula":null},{"cell":"K225","label":"Units","value":1,"formula":null},{"cell":"L225","label":"Cost per area / length","value":null,"formula":null},{"cell":"M225","label":"Cost per unit","value":200000,"formula":null},{"cell":"N225","label":"Direct total","value":200000,"formula":"=(M225*K225)+(L225*J225)"},{"cell":"O225","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P225","label":"Loaded total","value":270000,"formula":"=(1+O225)*N225"}],"notes":[],"annual":[{"year":2025,"value":279450,"cell":"K217","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G217<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G217,$I217)=0,TRUE,FALSE),$J217*K$2,0)"},{"year":2026,"value":0,"cell":"L217","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G217<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G217,$I217)=0,TRUE,FALSE),$J217*L$2,0)"},{"year":2027,"value":0,"cell":"M217","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G217<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G217,$I217)=0,TRUE,FALSE),$J217*M$2,0)"},{"year":2028,"value":0,"cell":"N217","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G217<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G217,$I217)=0,TRUE,FALSE),$J217*N$2,0)"},{"year":2029,"value":0,"cell":"O217","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G217<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G217,$I217)=0,TRUE,FALSE),$J217*O$2,0)"},{"year":2030,"value":0,"cell":"P217","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G217<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G217,$I217)=0,TRUE,FALSE),$J217*P$2,0)"},{"year":2031,"value":0,"cell":"Q217","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G217<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G217,$I217)=0,TRUE,FALSE),$J217*Q$2,0)"},{"year":2032,"value":0,"cell":"R217","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G217<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G217,$I217)=0,TRUE,FALSE),$J217*R$2,0)"},{"year":2033,"value":0,"cell":"S217","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G217<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G217,$I217)=0,TRUE,FALSE),$J217*S$2,0)"},{"year":2034,"value":0,"cell":"T217","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G217<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G217,$I217)=0,TRUE,FALSE),$J217*T$2,0)"},{"year":2035,"value":375557.43220771494,"cell":"U217","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G217<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G217,$I217)=0,TRUE,FALSE),$J217*U$2,0)"},{"year":2036,"value":0,"cell":"V217","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G217<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G217,$I217)=0,TRUE,FALSE),$J217*V$2,0)"},{"year":2037,"value":0,"cell":"W217","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G217<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G217,$I217)=0,TRUE,FALSE),$J217*W$2,0)"},{"year":2038,"value":0,"cell":"X217","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G217<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G217,$I217)=0,TRUE,FALSE),$J217*X$2,0)"},{"year":2039,"value":0,"cell":"Y217","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G217<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G217,$I217)=0,TRUE,FALSE),$J217*Y$2,0)"},{"year":2040,"value":0,"cell":"Z217","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G217<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G217,$I217)=0,TRUE,FALSE),$J217*Z$2,0)"},{"year":2041,"value":0,"cell":"AA217","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G217<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G217,$I217)=0,TRUE,FALSE),$J217*AA$2,0)"},{"year":2042,"value":0,"cell":"AB217","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G217<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G217,$I217)=0,TRUE,FALSE),$J217*AB$2,0)"},{"year":2043,"value":0,"cell":"AC217","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G217<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G217,$I217)=0,TRUE,FALSE),$J217*AC$2,0)"},{"year":2044,"value":0,"cell":"AD217","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G217<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G217,$I217)=0,TRUE,FALSE),$J217*AD$2,0)"}],"issues":[],"report":{"page":85,"specific":true,"explanation":"The display section distinguishes end-of-life center-hung displays from newer ribbon, vomitory and tunnel displays, with different replacement windows. The workbook provides the exact scope and occurrences for this row."}},{"id":"costs-226","category":"technology","group":"Technology","item":"Broadcast Cabling","location":"","label":"","scope":"","grade":"High","grade_type":"Priority","base":1620000,"total":1727001,"sheet":"Costs","row":226,"base_cell":"P226","schedule_sheet":"Cap Ex-20 Years","schedule_row":218,"total_cell":"AE218","first_year":2026,"frequency":25,"cost_tab_first_year":2026,"cost_tab_frequency":25,"schedule_base":1620000,"schedule_base_formula":"=Costs!P226","cells":[{"cell":"J226","label":"Area / length","value":null,"formula":null},{"cell":"K226","label":"Units","value":1,"formula":null},{"cell":"L226","label":"Cost per area / length","value":null,"formula":null},{"cell":"M226","label":"Cost per unit","value":1200000,"formula":null},{"cell":"N226","label":"Direct total","value":1200000,"formula":"=(M226*K226)+(L226*J226)"},{"cell":"O226","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P226","label":"Loaded total","value":1620000,"formula":"=(1+O226)*N226"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K218","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G218<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G218,$I218)=0,TRUE,FALSE),$J218*K$2,0)"},{"year":2026,"value":1727001,"cell":"L218","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G218<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G218,$I218)=0,TRUE,FALSE),$J218*L$2,0)"},{"year":2027,"value":0,"cell":"M218","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G218<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G218,$I218)=0,TRUE,FALSE),$J218*M$2,0)"},{"year":2028,"value":0,"cell":"N218","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G218<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G218,$I218)=0,TRUE,FALSE),$J218*N$2,0)"},{"year":2029,"value":0,"cell":"O218","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G218<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G218,$I218)=0,TRUE,FALSE),$J218*O$2,0)"},{"year":2030,"value":0,"cell":"P218","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G218<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G218,$I218)=0,TRUE,FALSE),$J218*P$2,0)"},{"year":2031,"value":0,"cell":"Q218","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G218<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G218,$I218)=0,TRUE,FALSE),$J218*Q$2,0)"},{"year":2032,"value":0,"cell":"R218","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G218<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G218,$I218)=0,TRUE,FALSE),$J218*R$2,0)"},{"year":2033,"value":0,"cell":"S218","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G218<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G218,$I218)=0,TRUE,FALSE),$J218*S$2,0)"},{"year":2034,"value":0,"cell":"T218","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G218<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G218,$I218)=0,TRUE,FALSE),$J218*T$2,0)"},{"year":2035,"value":0,"cell":"U218","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G218<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G218,$I218)=0,TRUE,FALSE),$J218*U$2,0)"},{"year":2036,"value":0,"cell":"V218","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G218<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G218,$I218)=0,TRUE,FALSE),$J218*V$2,0)"},{"year":2037,"value":0,"cell":"W218","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G218<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G218,$I218)=0,TRUE,FALSE),$J218*W$2,0)"},{"year":2038,"value":0,"cell":"X218","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G218<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G218,$I218)=0,TRUE,FALSE),$J218*X$2,0)"},{"year":2039,"value":0,"cell":"Y218","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G218<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G218,$I218)=0,TRUE,FALSE),$J218*Y$2,0)"},{"year":2040,"value":0,"cell":"Z218","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G218<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G218,$I218)=0,TRUE,FALSE),$J218*Z$2,0)"},{"year":2041,"value":0,"cell":"AA218","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G218<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G218,$I218)=0,TRUE,FALSE),$J218*AA$2,0)"},{"year":2042,"value":0,"cell":"AB218","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G218<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G218,$I218)=0,TRUE,FALSE),$J218*AB$2,0)"},{"year":2043,"value":0,"cell":"AC218","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G218<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G218,$I218)=0,TRUE,FALSE),$J218*AC$2,0)"},{"year":2044,"value":0,"cell":"AD218","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G218<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G218,$I218)=0,TRUE,FALSE),$J218*AD$2,0)"}],"issues":[],"report":{"page":84,"specific":true,"explanation":"The report describes aged or poorly organized broadcast cabling and recommends an overhaul with labeled protective housings."}},{"id":"costs-227","category":"technology","group":"Technology","item":"Production Suite - Broadcast Core Equipment","location":"","label":"","scope":"","grade":"High","grade_type":"Priority","base":4050000.0000000005,"total":9825111.483115725,"sheet":"Costs","row":227,"base_cell":"P227","schedule_sheet":"Cap Ex-20 Years","schedule_row":219,"total_cell":"AE219","first_year":2025,"frequency":10,"cost_tab_first_year":2025,"cost_tab_frequency":10,"schedule_base":4050000.0000000005,"schedule_base_formula":"=Costs!P227","cells":[{"cell":"J227","label":"Area / length","value":null,"formula":null},{"cell":"K227","label":"Units","value":1,"formula":null},{"cell":"L227","label":"Cost per area / length","value":null,"formula":null},{"cell":"M227","label":"Cost per unit","value":3000000,"formula":null},{"cell":"N227","label":"Direct total","value":3000000,"formula":"=(M227*K227)+(L227*J227)"},{"cell":"O227","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P227","label":"Loaded total","value":4050000.0000000005,"formula":"=(1+O227)*N227"}],"notes":[],"annual":[{"year":2025,"value":4191750,"cell":"K219","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G219<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G219,$I219)=0,TRUE,FALSE),$J219*K$2,0)"},{"year":2026,"value":0,"cell":"L219","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G219<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G219,$I219)=0,TRUE,FALSE),$J219*L$2,0)"},{"year":2027,"value":0,"cell":"M219","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G219<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G219,$I219)=0,TRUE,FALSE),$J219*M$2,0)"},{"year":2028,"value":0,"cell":"N219","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G219<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G219,$I219)=0,TRUE,FALSE),$J219*N$2,0)"},{"year":2029,"value":0,"cell":"O219","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G219<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G219,$I219)=0,TRUE,FALSE),$J219*O$2,0)"},{"year":2030,"value":0,"cell":"P219","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G219<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G219,$I219)=0,TRUE,FALSE),$J219*P$2,0)"},{"year":2031,"value":0,"cell":"Q219","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G219<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G219,$I219)=0,TRUE,FALSE),$J219*Q$2,0)"},{"year":2032,"value":0,"cell":"R219","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G219<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G219,$I219)=0,TRUE,FALSE),$J219*R$2,0)"},{"year":2033,"value":0,"cell":"S219","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G219<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G219,$I219)=0,TRUE,FALSE),$J219*S$2,0)"},{"year":2034,"value":0,"cell":"T219","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G219<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G219,$I219)=0,TRUE,FALSE),$J219*T$2,0)"},{"year":2035,"value":5633361.483115724,"cell":"U219","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G219<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G219,$I219)=0,TRUE,FALSE),$J219*U$2,0)"},{"year":2036,"value":0,"cell":"V219","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G219<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G219,$I219)=0,TRUE,FALSE),$J219*V$2,0)"},{"year":2037,"value":0,"cell":"W219","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G219<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G219,$I219)=0,TRUE,FALSE),$J219*W$2,0)"},{"year":2038,"value":0,"cell":"X219","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G219<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G219,$I219)=0,TRUE,FALSE),$J219*X$2,0)"},{"year":2039,"value":0,"cell":"Y219","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G219<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G219,$I219)=0,TRUE,FALSE),$J219*Y$2,0)"},{"year":2040,"value":0,"cell":"Z219","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G219<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G219,$I219)=0,TRUE,FALSE),$J219*Z$2,0)"},{"year":2041,"value":0,"cell":"AA219","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G219<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G219,$I219)=0,TRUE,FALSE),$J219*AA$2,0)"},{"year":2042,"value":0,"cell":"AB219","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G219<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G219,$I219)=0,TRUE,FALSE),$J219*AB$2,0)"},{"year":2043,"value":0,"cell":"AC219","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G219<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G219,$I219)=0,TRUE,FALSE),$J219*AC$2,0)"},{"year":2044,"value":0,"cell":"AD219","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G219<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G219,$I219)=0,TRUE,FALSE),$J219*AD$2,0)"}],"issues":[],"report":{"page":90,"specific":true,"explanation":"The production-suite recommendations call for additional space, personnel capacity and updated equipment/workflows. This is system context; no separate narrative cost for this row is supplied."}},{"id":"costs-228","category":"technology","group":"Technology","item":"Production Suite - Low Post Control Room","location":"","label":"","scope":"","grade":"High","grade_type":"Priority","base":810000,"total":1965022.2966231448,"sheet":"Costs","row":228,"base_cell":"P228","schedule_sheet":"Cap Ex-20 Years","schedule_row":220,"total_cell":"AE220","first_year":2025,"frequency":10,"cost_tab_first_year":2025,"cost_tab_frequency":10,"schedule_base":810000,"schedule_base_formula":"=Costs!P228","cells":[{"cell":"J228","label":"Area / length","value":null,"formula":null},{"cell":"K228","label":"Units","value":1,"formula":null},{"cell":"L228","label":"Cost per area / length","value":null,"formula":null},{"cell":"M228","label":"Cost per unit","value":600000,"formula":null},{"cell":"N228","label":"Direct total","value":600000,"formula":"=(M228*K228)+(L228*J228)"},{"cell":"O228","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P228","label":"Loaded total","value":810000,"formula":"=(1+O228)*N228"}],"notes":[],"annual":[{"year":2025,"value":838349.9999999999,"cell":"K220","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G220<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G220,$I220)=0,TRUE,FALSE),$J220*K$2,0)"},{"year":2026,"value":0,"cell":"L220","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G220<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G220,$I220)=0,TRUE,FALSE),$J220*L$2,0)"},{"year":2027,"value":0,"cell":"M220","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G220<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G220,$I220)=0,TRUE,FALSE),$J220*M$2,0)"},{"year":2028,"value":0,"cell":"N220","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G220<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G220,$I220)=0,TRUE,FALSE),$J220*N$2,0)"},{"year":2029,"value":0,"cell":"O220","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G220<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G220,$I220)=0,TRUE,FALSE),$J220*O$2,0)"},{"year":2030,"value":0,"cell":"P220","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G220<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G220,$I220)=0,TRUE,FALSE),$J220*P$2,0)"},{"year":2031,"value":0,"cell":"Q220","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G220<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G220,$I220)=0,TRUE,FALSE),$J220*Q$2,0)"},{"year":2032,"value":0,"cell":"R220","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G220<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G220,$I220)=0,TRUE,FALSE),$J220*R$2,0)"},{"year":2033,"value":0,"cell":"S220","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G220<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G220,$I220)=0,TRUE,FALSE),$J220*S$2,0)"},{"year":2034,"value":0,"cell":"T220","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G220<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G220,$I220)=0,TRUE,FALSE),$J220*T$2,0)"},{"year":2035,"value":1126672.2966231448,"cell":"U220","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G220<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G220,$I220)=0,TRUE,FALSE),$J220*U$2,0)"},{"year":2036,"value":0,"cell":"V220","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G220<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G220,$I220)=0,TRUE,FALSE),$J220*V$2,0)"},{"year":2037,"value":0,"cell":"W220","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G220<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G220,$I220)=0,TRUE,FALSE),$J220*W$2,0)"},{"year":2038,"value":0,"cell":"X220","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G220<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G220,$I220)=0,TRUE,FALSE),$J220*X$2,0)"},{"year":2039,"value":0,"cell":"Y220","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G220<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G220,$I220)=0,TRUE,FALSE),$J220*Y$2,0)"},{"year":2040,"value":0,"cell":"Z220","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G220<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G220,$I220)=0,TRUE,FALSE),$J220*Z$2,0)"},{"year":2041,"value":0,"cell":"AA220","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G220<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G220,$I220)=0,TRUE,FALSE),$J220*AA$2,0)"},{"year":2042,"value":0,"cell":"AB220","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G220<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G220,$I220)=0,TRUE,FALSE),$J220*AB$2,0)"},{"year":2043,"value":0,"cell":"AC220","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G220<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G220,$I220)=0,TRUE,FALSE),$J220*AC$2,0)"},{"year":2044,"value":0,"cell":"AD220","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G220<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G220,$I220)=0,TRUE,FALSE),$J220*AD$2,0)"}],"issues":[],"report":{"page":90,"specific":true,"explanation":"The production-suite recommendations call for additional space, personnel capacity and updated equipment/workflows. This is system context; no separate narrative cost for this row is supplied."}},{"id":"costs-229","category":"technology","group":"Technology","item":"Production Suite - Studio","location":"","label":"","scope":"","grade":"Medium","grade_type":"Priority","base":1080000,"total":4728815.92742537,"sheet":"Costs","row":229,"base_cell":"P229","schedule_sheet":"Cap Ex-20 Years","schedule_row":221,"total_cell":"AE221","first_year":2028,"frequency":8,"cost_tab_first_year":2028,"cost_tab_frequency":8,"schedule_base":1080000,"schedule_base_formula":"=Costs!P229","cells":[{"cell":"J229","label":"Area / length","value":null,"formula":null},{"cell":"K229","label":"Units","value":1,"formula":null},{"cell":"L229","label":"Cost per area / length","value":null,"formula":null},{"cell":"M229","label":"Cost per unit","value":800000,"formula":null},{"cell":"N229","label":"Direct total","value":800000,"formula":"=(M229*K229)+(L229*J229)"},{"cell":"O229","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P229","label":"Loaded total","value":1080000,"formula":"=(1+O229)*N229"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K221","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G221<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G221,$I221)=0,TRUE,FALSE),$J221*K$2,0)"},{"year":2026,"value":0,"cell":"L221","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G221<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G221,$I221)=0,TRUE,FALSE),$J221*L$2,0)"},{"year":2027,"value":0,"cell":"M221","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G221<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G221,$I221)=0,TRUE,FALSE),$J221*M$2,0)"},{"year":2028,"value":1221450.2406000001,"cell":"N221","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G221<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G221,$I221)=0,TRUE,FALSE),$J221*N$2,0)"},{"year":2029,"value":0,"cell":"O221","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G221<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G221,$I221)=0,TRUE,FALSE),$J221*O$2,0)"},{"year":2030,"value":0,"cell":"P221","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G221<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G221,$I221)=0,TRUE,FALSE),$J221*P$2,0)"},{"year":2031,"value":0,"cell":"Q221","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G221<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G221,$I221)=0,TRUE,FALSE),$J221*Q$2,0)"},{"year":2032,"value":0,"cell":"R221","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G221<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G221,$I221)=0,TRUE,FALSE),$J221*R$2,0)"},{"year":2033,"value":0,"cell":"S221","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G221<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G221,$I221)=0,TRUE,FALSE),$J221*S$2,0)"},{"year":2034,"value":0,"cell":"T221","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G221<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G221,$I221)=0,TRUE,FALSE),$J221*T$2,0)"},{"year":2035,"value":0,"cell":"U221","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G221<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G221,$I221)=0,TRUE,FALSE),$J221*U$2,0)"},{"year":2036,"value":1547296.6206957856,"cell":"V221","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G221<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G221,$I221)=0,TRUE,FALSE),$J221*V$2,0)"},{"year":2037,"value":0,"cell":"W221","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G221<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G221,$I221)=0,TRUE,FALSE),$J221*W$2,0)"},{"year":2038,"value":0,"cell":"X221","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G221<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G221,$I221)=0,TRUE,FALSE),$J221*X$2,0)"},{"year":2039,"value":0,"cell":"Y221","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G221<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G221,$I221)=0,TRUE,FALSE),$J221*Y$2,0)"},{"year":2040,"value":0,"cell":"Z221","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G221<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G221,$I221)=0,TRUE,FALSE),$J221*Z$2,0)"},{"year":2041,"value":0,"cell":"AA221","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G221<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G221,$I221)=0,TRUE,FALSE),$J221*AA$2,0)"},{"year":2042,"value":0,"cell":"AB221","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G221<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G221,$I221)=0,TRUE,FALSE),$J221*AB$2,0)"},{"year":2043,"value":0,"cell":"AC221","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G221<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G221,$I221)=0,TRUE,FALSE),$J221*AC$2,0)"},{"year":2044,"value":1960069.0661295839,"cell":"AD221","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G221<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G221,$I221)=0,TRUE,FALSE),$J221*AD$2,0)"}],"issues":[],"report":{"page":90,"specific":true,"explanation":"The production-suite recommendations call for additional space, personnel capacity and updated equipment/workflows. This is system context; no separate narrative cost for this row is supplied."}},{"id":"costs-230","category":"technology","group":"Technology","item":"Ancillary AV - Televisions & IPTV","location":"","label":"","scope":"","grade":"Low","grade_type":"Priority","base":2295000,"total":6622029.093227543,"sheet":"Costs","row":230,"base_cell":"P230","schedule_sheet":"Cap Ex-20 Years","schedule_row":222,"total_cell":"AE222","first_year":2032,"frequency":8,"cost_tab_first_year":2032,"cost_tab_frequency":8,"schedule_base":2295000,"schedule_base_formula":"=Costs!P230","cells":[{"cell":"J230","label":"Area / length","value":null,"formula":null},{"cell":"K230","label":"Units","value":1,"formula":null},{"cell":"L230","label":"Cost per area / length","value":null,"formula":null},{"cell":"M230","label":"Cost per unit","value":1700000,"formula":null},{"cell":"N230","label":"Direct total","value":1700000,"formula":"=(M230*K230)+(L230*J230)"},{"cell":"O230","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P230","label":"Loaded total","value":2295000,"formula":"=(1+O230)*N230"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K222","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G222<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G222,$I222)=0,TRUE,FALSE),$J222*K$2,0)"},{"year":2026,"value":0,"cell":"L222","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G222<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G222,$I222)=0,TRUE,FALSE),$J222*L$2,0)"},{"year":2027,"value":0,"cell":"M222","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G222<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G222,$I222)=0,TRUE,FALSE),$J222*M$2,0)"},{"year":2028,"value":0,"cell":"N222","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G222<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G222,$I222)=0,TRUE,FALSE),$J222*N$2,0)"},{"year":2029,"value":0,"cell":"O222","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G222<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G222,$I222)=0,TRUE,FALSE),$J222*O$2,0)"},{"year":2030,"value":0,"cell":"P222","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G222<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G222,$I222)=0,TRUE,FALSE),$J222*P$2,0)"},{"year":2031,"value":0,"cell":"Q222","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G222<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G222,$I222)=0,TRUE,FALSE),$J222*Q$2,0)"},{"year":2032,"value":2921350.1393903303,"cell":"R222","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G222<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G222,$I222)=0,TRUE,FALSE),$J222*R$2,0)"},{"year":2033,"value":0,"cell":"S222","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G222<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G222,$I222)=0,TRUE,FALSE),$J222*S$2,0)"},{"year":2034,"value":0,"cell":"T222","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G222<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G222,$I222)=0,TRUE,FALSE),$J222*T$2,0)"},{"year":2035,"value":0,"cell":"U222","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G222<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G222,$I222)=0,TRUE,FALSE),$J222*U$2,0)"},{"year":2036,"value":0,"cell":"V222","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G222<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G222,$I222)=0,TRUE,FALSE),$J222*V$2,0)"},{"year":2037,"value":0,"cell":"W222","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G222<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G222,$I222)=0,TRUE,FALSE),$J222*W$2,0)"},{"year":2038,"value":0,"cell":"X222","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G222<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G222,$I222)=0,TRUE,FALSE),$J222*X$2,0)"},{"year":2039,"value":0,"cell":"Y222","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G222<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G222,$I222)=0,TRUE,FALSE),$J222*Y$2,0)"},{"year":2040,"value":3700678.953837212,"cell":"Z222","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G222<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G222,$I222)=0,TRUE,FALSE),$J222*Z$2,0)"},{"year":2041,"value":0,"cell":"AA222","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G222<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G222,$I222)=0,TRUE,FALSE),$J222*AA$2,0)"},{"year":2042,"value":0,"cell":"AB222","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G222<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G222,$I222)=0,TRUE,FALSE),$J222*AB$2,0)"},{"year":2043,"value":0,"cell":"AC222","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G222<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G222,$I222)=0,TRUE,FALSE),$J222*AC$2,0)"},{"year":2044,"value":0,"cell":"AD222","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G222<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G222,$I222)=0,TRUE,FALSE),$J222*AD$2,0)"}],"issues":[],"report":{"page":86,"specific":true,"explanation":"The ancillary-AV section describes television upgrades already under way, a shared AV network and aging club/lounge systems; these have different current conditions and purposes."}},{"id":"costs-231","category":"technology","group":"Technology","item":"Ancillary AV - AV Network & Headend","location":"","label":"","scope":"","grade":"High","grade_type":"Priority","base":391500,"total":978253.6000022222,"sheet":"Costs","row":231,"base_cell":"P231","schedule_sheet":"Cap Ex-20 Years","schedule_row":223,"total_cell":"AE223","first_year":2026,"frequency":10,"cost_tab_first_year":2026,"cost_tab_frequency":10,"schedule_base":391500,"schedule_base_formula":"=Costs!P231","cells":[{"cell":"J231","label":"Area / length","value":null,"formula":null},{"cell":"K231","label":"Units","value":1,"formula":null},{"cell":"L231","label":"Cost per area / length","value":null,"formula":null},{"cell":"M231","label":"Cost per unit","value":290000,"formula":null},{"cell":"N231","label":"Direct total","value":290000,"formula":"=(M231*K231)+(L231*J231)"},{"cell":"O231","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P231","label":"Loaded total","value":391500,"formula":"=(1+O231)*N231"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K223","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G223<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G223,$I223)=0,TRUE,FALSE),$J223*K$2,0)"},{"year":2026,"value":417358.57499999995,"cell":"L223","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G223<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G223,$I223)=0,TRUE,FALSE),$J223*L$2,0)"},{"year":2027,"value":0,"cell":"M223","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G223<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G223,$I223)=0,TRUE,FALSE),$J223*M$2,0)"},{"year":2028,"value":0,"cell":"N223","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G223<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G223,$I223)=0,TRUE,FALSE),$J223*N$2,0)"},{"year":2029,"value":0,"cell":"O223","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G223<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G223,$I223)=0,TRUE,FALSE),$J223*O$2,0)"},{"year":2030,"value":0,"cell":"P223","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G223<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G223,$I223)=0,TRUE,FALSE),$J223*P$2,0)"},{"year":2031,"value":0,"cell":"Q223","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G223<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G223,$I223)=0,TRUE,FALSE),$J223*Q$2,0)"},{"year":2032,"value":0,"cell":"R223","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G223<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G223,$I223)=0,TRUE,FALSE),$J223*R$2,0)"},{"year":2033,"value":0,"cell":"S223","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G223<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G223,$I223)=0,TRUE,FALSE),$J223*S$2,0)"},{"year":2034,"value":0,"cell":"T223","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G223<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G223,$I223)=0,TRUE,FALSE),$J223*T$2,0)"},{"year":2035,"value":0,"cell":"U223","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G223<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G223,$I223)=0,TRUE,FALSE),$J223*U$2,0)"},{"year":2036,"value":560895.0250022223,"cell":"V223","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G223<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G223,$I223)=0,TRUE,FALSE),$J223*V$2,0)"},{"year":2037,"value":0,"cell":"W223","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G223<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G223,$I223)=0,TRUE,FALSE),$J223*W$2,0)"},{"year":2038,"value":0,"cell":"X223","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G223<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G223,$I223)=0,TRUE,FALSE),$J223*X$2,0)"},{"year":2039,"value":0,"cell":"Y223","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G223<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G223,$I223)=0,TRUE,FALSE),$J223*Y$2,0)"},{"year":2040,"value":0,"cell":"Z223","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G223<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G223,$I223)=0,TRUE,FALSE),$J223*Z$2,0)"},{"year":2041,"value":0,"cell":"AA223","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G223<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G223,$I223)=0,TRUE,FALSE),$J223*AA$2,0)"},{"year":2042,"value":0,"cell":"AB223","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G223<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G223,$I223)=0,TRUE,FALSE),$J223*AB$2,0)"},{"year":2043,"value":0,"cell":"AC223","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G223<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G223,$I223)=0,TRUE,FALSE),$J223*AC$2,0)"},{"year":2044,"value":0,"cell":"AD223","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G223<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G223,$I223)=0,TRUE,FALSE),$J223*AD$2,0)"}],"issues":[],"report":{"page":86,"specific":true,"explanation":"The ancillary-AV section describes television upgrades already under way, a shared AV network and aging club/lounge systems; these have different current conditions and purposes."}},{"id":"costs-232","category":"technology","group":"Technology","item":"Ancillary AV - Clubs & Lounges","location":"","label":"","scope":"","grade":"High","grade_type":"Priority","base":2430000,"total":6071918.896565517,"sheet":"Costs","row":232,"base_cell":"P232","schedule_sheet":"Cap Ex-20 Years","schedule_row":224,"total_cell":"AE224","first_year":2026,"frequency":10,"cost_tab_first_year":2026,"cost_tab_frequency":10,"schedule_base":2430000,"schedule_base_formula":"=Costs!P232","cells":[{"cell":"J232","label":"Area / length","value":null,"formula":null},{"cell":"K232","label":"Units","value":1,"formula":null},{"cell":"L232","label":"Cost per area / length","value":null,"formula":null},{"cell":"M232","label":"Cost per unit","value":1800000,"formula":null},{"cell":"N232","label":"Direct total","value":1800000,"formula":"=(M232*K232)+(L232*J232)"},{"cell":"O232","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P232","label":"Loaded total","value":2430000,"formula":"=(1+O232)*N232"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K224","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G224<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G224,$I224)=0,TRUE,FALSE),$J224*K$2,0)"},{"year":2026,"value":2590501.5,"cell":"L224","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G224<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G224,$I224)=0,TRUE,FALSE),$J224*L$2,0)"},{"year":2027,"value":0,"cell":"M224","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G224<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G224,$I224)=0,TRUE,FALSE),$J224*M$2,0)"},{"year":2028,"value":0,"cell":"N224","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G224<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G224,$I224)=0,TRUE,FALSE),$J224*N$2,0)"},{"year":2029,"value":0,"cell":"O224","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G224<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G224,$I224)=0,TRUE,FALSE),$J224*O$2,0)"},{"year":2030,"value":0,"cell":"P224","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G224<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G224,$I224)=0,TRUE,FALSE),$J224*P$2,0)"},{"year":2031,"value":0,"cell":"Q224","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G224<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G224,$I224)=0,TRUE,FALSE),$J224*Q$2,0)"},{"year":2032,"value":0,"cell":"R224","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G224<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G224,$I224)=0,TRUE,FALSE),$J224*R$2,0)"},{"year":2033,"value":0,"cell":"S224","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G224<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G224,$I224)=0,TRUE,FALSE),$J224*S$2,0)"},{"year":2034,"value":0,"cell":"T224","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G224<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G224,$I224)=0,TRUE,FALSE),$J224*T$2,0)"},{"year":2035,"value":0,"cell":"U224","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G224<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G224,$I224)=0,TRUE,FALSE),$J224*U$2,0)"},{"year":2036,"value":3481417.3965655174,"cell":"V224","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G224<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G224,$I224)=0,TRUE,FALSE),$J224*V$2,0)"},{"year":2037,"value":0,"cell":"W224","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G224<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G224,$I224)=0,TRUE,FALSE),$J224*W$2,0)"},{"year":2038,"value":0,"cell":"X224","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G224<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G224,$I224)=0,TRUE,FALSE),$J224*X$2,0)"},{"year":2039,"value":0,"cell":"Y224","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G224<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G224,$I224)=0,TRUE,FALSE),$J224*Y$2,0)"},{"year":2040,"value":0,"cell":"Z224","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G224<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G224,$I224)=0,TRUE,FALSE),$J224*Z$2,0)"},{"year":2041,"value":0,"cell":"AA224","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G224<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G224,$I224)=0,TRUE,FALSE),$J224*AA$2,0)"},{"year":2042,"value":0,"cell":"AB224","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G224<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G224,$I224)=0,TRUE,FALSE),$J224*AB$2,0)"},{"year":2043,"value":0,"cell":"AC224","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G224<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G224,$I224)=0,TRUE,FALSE),$J224*AC$2,0)"},{"year":2044,"value":0,"cell":"AD224","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G224<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G224,$I224)=0,TRUE,FALSE),$J224*AD$2,0)"}],"issues":[],"report":{"page":86,"specific":true,"explanation":"The ancillary-AV section describes television upgrades already under way, a shared AV network and aging club/lounge systems; these have different current conditions and purposes."}},{"id":"costs-233","category":"technology","group":"Technology","item":"Ancillary AV - Suites","location":"","label":"","scope":"","grade":"High","grade_type":"Priority","base":1066500,"total":2664897.737937088,"sheet":"Costs","row":233,"base_cell":"P233","schedule_sheet":"Cap Ex-20 Years","schedule_row":225,"total_cell":"AE225","first_year":2026,"frequency":10,"cost_tab_first_year":2026,"cost_tab_frequency":10,"schedule_base":1066500,"schedule_base_formula":"=Costs!P233","cells":[{"cell":"J233","label":"Area / length","value":null,"formula":null},{"cell":"K233","label":"Units","value":1,"formula":null},{"cell":"L233","label":"Cost per area / length","value":null,"formula":null},{"cell":"M233","label":"Cost per unit","value":790000,"formula":null},{"cell":"N233","label":"Direct total","value":790000,"formula":"=(M233*K233)+(L233*J233)"},{"cell":"O233","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P233","label":"Loaded total","value":1066500,"formula":"=(1+O233)*N233"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K225","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G225<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G225,$I225)=0,TRUE,FALSE),$J225*K$2,0)"},{"year":2026,"value":1136942.325,"cell":"L225","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G225<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G225,$I225)=0,TRUE,FALSE),$J225*L$2,0)"},{"year":2027,"value":0,"cell":"M225","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G225<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G225,$I225)=0,TRUE,FALSE),$J225*M$2,0)"},{"year":2028,"value":0,"cell":"N225","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G225<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G225,$I225)=0,TRUE,FALSE),$J225*N$2,0)"},{"year":2029,"value":0,"cell":"O225","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G225<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G225,$I225)=0,TRUE,FALSE),$J225*O$2,0)"},{"year":2030,"value":0,"cell":"P225","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G225<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G225,$I225)=0,TRUE,FALSE),$J225*P$2,0)"},{"year":2031,"value":0,"cell":"Q225","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G225<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G225,$I225)=0,TRUE,FALSE),$J225*Q$2,0)"},{"year":2032,"value":0,"cell":"R225","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G225<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G225,$I225)=0,TRUE,FALSE),$J225*R$2,0)"},{"year":2033,"value":0,"cell":"S225","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G225<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G225,$I225)=0,TRUE,FALSE),$J225*S$2,0)"},{"year":2034,"value":0,"cell":"T225","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G225<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G225,$I225)=0,TRUE,FALSE),$J225*T$2,0)"},{"year":2035,"value":0,"cell":"U225","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G225<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G225,$I225)=0,TRUE,FALSE),$J225*U$2,0)"},{"year":2036,"value":1527955.4129370884,"cell":"V225","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G225<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G225,$I225)=0,TRUE,FALSE),$J225*V$2,0)"},{"year":2037,"value":0,"cell":"W225","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G225<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G225,$I225)=0,TRUE,FALSE),$J225*W$2,0)"},{"year":2038,"value":0,"cell":"X225","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G225<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G225,$I225)=0,TRUE,FALSE),$J225*X$2,0)"},{"year":2039,"value":0,"cell":"Y225","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G225<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G225,$I225)=0,TRUE,FALSE),$J225*Y$2,0)"},{"year":2040,"value":0,"cell":"Z225","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G225<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G225,$I225)=0,TRUE,FALSE),$J225*Z$2,0)"},{"year":2041,"value":0,"cell":"AA225","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G225<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G225,$I225)=0,TRUE,FALSE),$J225*AA$2,0)"},{"year":2042,"value":0,"cell":"AB225","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G225<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G225,$I225)=0,TRUE,FALSE),$J225*AB$2,0)"},{"year":2043,"value":0,"cell":"AC225","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G225<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G225,$I225)=0,TRUE,FALSE),$J225*AC$2,0)"},{"year":2044,"value":0,"cell":"AD225","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G225<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G225,$I225)=0,TRUE,FALSE),$J225*AD$2,0)"}],"issues":[],"report":{"page":87,"specific":true,"explanation":"The report recommends suite speakers, controls and larger screens, including advertising graphics. It describes concourse/entry systems as functional while recommending expansion when spaces are updated."}},{"id":"costs-234","category":"technology","group":"Technology","item":"Ancillary AV - Concourses and Entries","location":"","label":"","scope":"","grade":"High","grade_type":"Priority","base":567000,"total":1416781.0758652873,"sheet":"Costs","row":234,"base_cell":"P234","schedule_sheet":"Cap Ex-20 Years","schedule_row":226,"total_cell":"AE226","first_year":2026,"frequency":10,"cost_tab_first_year":2026,"cost_tab_frequency":10,"schedule_base":567000,"schedule_base_formula":"=Costs!P234","cells":[{"cell":"J234","label":"Area / length","value":null,"formula":null},{"cell":"K234","label":"Units","value":1,"formula":null},{"cell":"L234","label":"Cost per area / length","value":null,"formula":null},{"cell":"M234","label":"Cost per unit","value":420000,"formula":null},{"cell":"N234","label":"Direct total","value":420000,"formula":"=(M234*K234)+(L234*J234)"},{"cell":"O234","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P234","label":"Loaded total","value":567000,"formula":"=(1+O234)*N234"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K226","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G226<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G226,$I226)=0,TRUE,FALSE),$J226*K$2,0)"},{"year":2026,"value":604450.35,"cell":"L226","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G226<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G226,$I226)=0,TRUE,FALSE),$J226*L$2,0)"},{"year":2027,"value":0,"cell":"M226","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G226<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G226,$I226)=0,TRUE,FALSE),$J226*M$2,0)"},{"year":2028,"value":0,"cell":"N226","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G226<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G226,$I226)=0,TRUE,FALSE),$J226*N$2,0)"},{"year":2029,"value":0,"cell":"O226","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G226<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G226,$I226)=0,TRUE,FALSE),$J226*O$2,0)"},{"year":2030,"value":0,"cell":"P226","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G226<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G226,$I226)=0,TRUE,FALSE),$J226*P$2,0)"},{"year":2031,"value":0,"cell":"Q226","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G226<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G226,$I226)=0,TRUE,FALSE),$J226*Q$2,0)"},{"year":2032,"value":0,"cell":"R226","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G226<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G226,$I226)=0,TRUE,FALSE),$J226*R$2,0)"},{"year":2033,"value":0,"cell":"S226","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G226<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G226,$I226)=0,TRUE,FALSE),$J226*S$2,0)"},{"year":2034,"value":0,"cell":"T226","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G226<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G226,$I226)=0,TRUE,FALSE),$J226*T$2,0)"},{"year":2035,"value":0,"cell":"U226","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G226<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G226,$I226)=0,TRUE,FALSE),$J226*U$2,0)"},{"year":2036,"value":812330.7258652875,"cell":"V226","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G226<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G226,$I226)=0,TRUE,FALSE),$J226*V$2,0)"},{"year":2037,"value":0,"cell":"W226","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G226<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G226,$I226)=0,TRUE,FALSE),$J226*W$2,0)"},{"year":2038,"value":0,"cell":"X226","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G226<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G226,$I226)=0,TRUE,FALSE),$J226*X$2,0)"},{"year":2039,"value":0,"cell":"Y226","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G226<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G226,$I226)=0,TRUE,FALSE),$J226*Y$2,0)"},{"year":2040,"value":0,"cell":"Z226","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G226<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G226,$I226)=0,TRUE,FALSE),$J226*Z$2,0)"},{"year":2041,"value":0,"cell":"AA226","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G226<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G226,$I226)=0,TRUE,FALSE),$J226*AA$2,0)"},{"year":2042,"value":0,"cell":"AB226","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G226<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G226,$I226)=0,TRUE,FALSE),$J226*AB$2,0)"},{"year":2043,"value":0,"cell":"AC226","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G226<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G226,$I226)=0,TRUE,FALSE),$J226*AC$2,0)"},{"year":2044,"value":0,"cell":"AD226","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G226<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G226,$I226)=0,TRUE,FALSE),$J226*AD$2,0)"}],"issues":[],"report":{"page":87,"specific":true,"explanation":"The report recommends suite speakers, controls and larger screens, including advertising graphics. It describes concourse/entry systems as functional while recommending expansion when spaces are updated."}},{"id":"costs-235","category":"technology","group":"Technology","item":"Ancillary AV - Back of House","location":"","label":"","scope":"","grade":"High","grade_type":"Priority","base":391500,"total":978253.6000022222,"sheet":"Costs","row":235,"base_cell":"P235","schedule_sheet":"Cap Ex-20 Years","schedule_row":227,"total_cell":"AE227","first_year":2026,"frequency":10,"cost_tab_first_year":2026,"cost_tab_frequency":10,"schedule_base":391500,"schedule_base_formula":"=Costs!P235","cells":[{"cell":"J235","label":"Area / length","value":null,"formula":null},{"cell":"K235","label":"Units","value":1,"formula":null},{"cell":"L235","label":"Cost per area / length","value":null,"formula":null},{"cell":"M235","label":"Cost per unit","value":290000,"formula":null},{"cell":"N235","label":"Direct total","value":290000,"formula":"=(M235*K235)+(L235*J235)"},{"cell":"O235","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P235","label":"Loaded total","value":391500,"formula":"=(1+O235)*N235"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K227","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G227<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G227,$I227)=0,TRUE,FALSE),$J227*K$2,0)"},{"year":2026,"value":417358.57499999995,"cell":"L227","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G227<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G227,$I227)=0,TRUE,FALSE),$J227*L$2,0)"},{"year":2027,"value":0,"cell":"M227","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G227<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G227,$I227)=0,TRUE,FALSE),$J227*M$2,0)"},{"year":2028,"value":0,"cell":"N227","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G227<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G227,$I227)=0,TRUE,FALSE),$J227*N$2,0)"},{"year":2029,"value":0,"cell":"O227","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G227<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G227,$I227)=0,TRUE,FALSE),$J227*O$2,0)"},{"year":2030,"value":0,"cell":"P227","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G227<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G227,$I227)=0,TRUE,FALSE),$J227*P$2,0)"},{"year":2031,"value":0,"cell":"Q227","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G227<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G227,$I227)=0,TRUE,FALSE),$J227*Q$2,0)"},{"year":2032,"value":0,"cell":"R227","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G227<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G227,$I227)=0,TRUE,FALSE),$J227*R$2,0)"},{"year":2033,"value":0,"cell":"S227","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G227<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G227,$I227)=0,TRUE,FALSE),$J227*S$2,0)"},{"year":2034,"value":0,"cell":"T227","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G227<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G227,$I227)=0,TRUE,FALSE),$J227*T$2,0)"},{"year":2035,"value":0,"cell":"U227","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G227<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G227,$I227)=0,TRUE,FALSE),$J227*U$2,0)"},{"year":2036,"value":560895.0250022223,"cell":"V227","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G227<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G227,$I227)=0,TRUE,FALSE),$J227*V$2,0)"},{"year":2037,"value":0,"cell":"W227","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G227<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G227,$I227)=0,TRUE,FALSE),$J227*W$2,0)"},{"year":2038,"value":0,"cell":"X227","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G227<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G227,$I227)=0,TRUE,FALSE),$J227*X$2,0)"},{"year":2039,"value":0,"cell":"Y227","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G227<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G227,$I227)=0,TRUE,FALSE),$J227*Y$2,0)"},{"year":2040,"value":0,"cell":"Z227","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G227<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G227,$I227)=0,TRUE,FALSE),$J227*Z$2,0)"},{"year":2041,"value":0,"cell":"AA227","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G227<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G227,$I227)=0,TRUE,FALSE),$J227*AA$2,0)"},{"year":2042,"value":0,"cell":"AB227","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G227<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G227,$I227)=0,TRUE,FALSE),$J227*AB$2,0)"},{"year":2043,"value":0,"cell":"AC227","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G227<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G227,$I227)=0,TRUE,FALSE),$J227*AC$2,0)"},{"year":2044,"value":0,"cell":"AD227","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G227<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G227,$I227)=0,TRUE,FALSE),$J227*AD$2,0)"}],"issues":[],"report":{"page":88,"specific":true,"explanation":"The back-of-house recommendations cover speakers and controls for operational areas; televisions there had recently been updated."}},{"id":"costs-236","category":"technology","group":"Technology","item":"Telecom - Additional Backbone Fiber","location":"","label":"","scope":"","grade":"Medium","grade_type":"Priority","base":378000,"total":427507.58421,"sheet":"Costs","row":236,"base_cell":"P236","schedule_sheet":"Cap Ex-20 Years","schedule_row":228,"total_cell":"AE228","first_year":2028,"frequency":25,"cost_tab_first_year":2028,"cost_tab_frequency":25,"schedule_base":378000,"schedule_base_formula":"=Costs!P236","cells":[{"cell":"J236","label":"Area / length","value":null,"formula":null},{"cell":"K236","label":"Units","value":1,"formula":null},{"cell":"L236","label":"Cost per area / length","value":null,"formula":null},{"cell":"M236","label":"Cost per unit","value":280000,"formula":null},{"cell":"N236","label":"Direct total","value":280000,"formula":"=(M236*K236)+(L236*J236)"},{"cell":"O236","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P236","label":"Loaded total","value":378000,"formula":"=(1+O236)*N236"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K228","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G228<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G228,$I228)=0,TRUE,FALSE),$J228*K$2,0)"},{"year":2026,"value":0,"cell":"L228","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G228<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G228,$I228)=0,TRUE,FALSE),$J228*L$2,0)"},{"year":2027,"value":0,"cell":"M228","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G228<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G228,$I228)=0,TRUE,FALSE),$J228*M$2,0)"},{"year":2028,"value":427507.58421,"cell":"N228","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G228<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G228,$I228)=0,TRUE,FALSE),$J228*N$2,0)"},{"year":2029,"value":0,"cell":"O228","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G228<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G228,$I228)=0,TRUE,FALSE),$J228*O$2,0)"},{"year":2030,"value":0,"cell":"P228","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G228<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G228,$I228)=0,TRUE,FALSE),$J228*P$2,0)"},{"year":2031,"value":0,"cell":"Q228","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G228<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G228,$I228)=0,TRUE,FALSE),$J228*Q$2,0)"},{"year":2032,"value":0,"cell":"R228","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G228<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G228,$I228)=0,TRUE,FALSE),$J228*R$2,0)"},{"year":2033,"value":0,"cell":"S228","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G228<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G228,$I228)=0,TRUE,FALSE),$J228*S$2,0)"},{"year":2034,"value":0,"cell":"T228","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G228<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G228,$I228)=0,TRUE,FALSE),$J228*T$2,0)"},{"year":2035,"value":0,"cell":"U228","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G228<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G228,$I228)=0,TRUE,FALSE),$J228*U$2,0)"},{"year":2036,"value":0,"cell":"V228","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G228<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G228,$I228)=0,TRUE,FALSE),$J228*V$2,0)"},{"year":2037,"value":0,"cell":"W228","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G228<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G228,$I228)=0,TRUE,FALSE),$J228*W$2,0)"},{"year":2038,"value":0,"cell":"X228","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G228<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G228,$I228)=0,TRUE,FALSE),$J228*X$2,0)"},{"year":2039,"value":0,"cell":"Y228","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G228<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G228,$I228)=0,TRUE,FALSE),$J228*Y$2,0)"},{"year":2040,"value":0,"cell":"Z228","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G228<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G228,$I228)=0,TRUE,FALSE),$J228*Z$2,0)"},{"year":2041,"value":0,"cell":"AA228","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G228<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G228,$I228)=0,TRUE,FALSE),$J228*AA$2,0)"},{"year":2042,"value":0,"cell":"AB228","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G228<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G228,$I228)=0,TRUE,FALSE),$J228*AB$2,0)"},{"year":2043,"value":0,"cell":"AC228","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G228<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G228,$I228)=0,TRUE,FALSE),$J228*AC$2,0)"},{"year":2044,"value":0,"cell":"AD228","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G228<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G228,$I228)=0,TRUE,FALSE),$J228*AD$2,0)"}],"issues":[],"report":{"page":88,"specific":true,"explanation":"Existing telecom cabling is described as well maintained and excellent. Added fiber and upgraded access-point cabling are recommended for greater future bandwidth."}},{"id":"costs-237","category":"technology","group":"Technology","item":"Telecom - WAP Cabling Upgrade","location":"","label":"","scope":"","grade":"Medium","grade_type":"Priority","base":661500,"total":748138.2723675,"sheet":"Costs","row":237,"base_cell":"P237","schedule_sheet":"Cap Ex-20 Years","schedule_row":229,"total_cell":"AE229","first_year":2028,"frequency":25,"cost_tab_first_year":2028,"cost_tab_frequency":25,"schedule_base":661500,"schedule_base_formula":"=Costs!P237","cells":[{"cell":"J237","label":"Area / length","value":null,"formula":null},{"cell":"K237","label":"Units","value":1,"formula":null},{"cell":"L237","label":"Cost per area / length","value":null,"formula":null},{"cell":"M237","label":"Cost per unit","value":490000,"formula":null},{"cell":"N237","label":"Direct total","value":490000,"formula":"=(M237*K237)+(L237*J237)"},{"cell":"O237","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P237","label":"Loaded total","value":661500,"formula":"=(1+O237)*N237"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K229","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G229<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G229,$I229)=0,TRUE,FALSE),$J229*K$2,0)"},{"year":2026,"value":0,"cell":"L229","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G229<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G229,$I229)=0,TRUE,FALSE),$J229*L$2,0)"},{"year":2027,"value":0,"cell":"M229","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G229<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G229,$I229)=0,TRUE,FALSE),$J229*M$2,0)"},{"year":2028,"value":748138.2723675,"cell":"N229","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G229<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G229,$I229)=0,TRUE,FALSE),$J229*N$2,0)"},{"year":2029,"value":0,"cell":"O229","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G229<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G229,$I229)=0,TRUE,FALSE),$J229*O$2,0)"},{"year":2030,"value":0,"cell":"P229","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G229<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G229,$I229)=0,TRUE,FALSE),$J229*P$2,0)"},{"year":2031,"value":0,"cell":"Q229","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G229<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G229,$I229)=0,TRUE,FALSE),$J229*Q$2,0)"},{"year":2032,"value":0,"cell":"R229","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G229<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G229,$I229)=0,TRUE,FALSE),$J229*R$2,0)"},{"year":2033,"value":0,"cell":"S229","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G229<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G229,$I229)=0,TRUE,FALSE),$J229*S$2,0)"},{"year":2034,"value":0,"cell":"T229","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G229<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G229,$I229)=0,TRUE,FALSE),$J229*T$2,0)"},{"year":2035,"value":0,"cell":"U229","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G229<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G229,$I229)=0,TRUE,FALSE),$J229*U$2,0)"},{"year":2036,"value":0,"cell":"V229","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G229<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G229,$I229)=0,TRUE,FALSE),$J229*V$2,0)"},{"year":2037,"value":0,"cell":"W229","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G229<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G229,$I229)=0,TRUE,FALSE),$J229*W$2,0)"},{"year":2038,"value":0,"cell":"X229","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G229<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G229,$I229)=0,TRUE,FALSE),$J229*X$2,0)"},{"year":2039,"value":0,"cell":"Y229","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G229<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G229,$I229)=0,TRUE,FALSE),$J229*Y$2,0)"},{"year":2040,"value":0,"cell":"Z229","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G229<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G229,$I229)=0,TRUE,FALSE),$J229*Z$2,0)"},{"year":2041,"value":0,"cell":"AA229","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G229<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G229,$I229)=0,TRUE,FALSE),$J229*AA$2,0)"},{"year":2042,"value":0,"cell":"AB229","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G229<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G229,$I229)=0,TRUE,FALSE),$J229*AB$2,0)"},{"year":2043,"value":0,"cell":"AC229","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G229<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G229,$I229)=0,TRUE,FALSE),$J229*AC$2,0)"},{"year":2044,"value":0,"cell":"AD229","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G229<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G229,$I229)=0,TRUE,FALSE),$J229*AD$2,0)"}],"issues":[],"report":{"page":88,"specific":true,"explanation":"Existing telecom cabling is described as well maintained and excellent. Added fiber and upgraded access-point cabling are recommended for greater future bandwidth."}},{"id":"costs-238","category":"technology","group":"Technology","item":"Security - Access Control Systems","location":"","label":"","scope":"","grade":"High","grade_type":"Priority","base":540000,"total":1396430.4924480794,"sheet":"Costs","row":238,"base_cell":"P238","schedule_sheet":"Cap Ex-20 Years","schedule_row":230,"total_cell":"AE230","first_year":2026,"frequency":12,"cost_tab_first_year":2026,"cost_tab_frequency":12,"schedule_base":540000,"schedule_base_formula":"=Costs!P238","cells":[{"cell":"J238","label":"Area / length","value":null,"formula":null},{"cell":"K238","label":"Units","value":1,"formula":null},{"cell":"L238","label":"Cost per area / length","value":null,"formula":null},{"cell":"M238","label":"Cost per unit","value":400000,"formula":null},{"cell":"N238","label":"Direct total","value":400000,"formula":"=(M238*K238)+(L238*J238)"},{"cell":"O238","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P238","label":"Loaded total","value":540000,"formula":"=(1+O238)*N238"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K230","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G230<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G230,$I230)=0,TRUE,FALSE),$J230*K$2,0)"},{"year":2026,"value":575667,"cell":"L230","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G230<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G230,$I230)=0,TRUE,FALSE),$J230*L$2,0)"},{"year":2027,"value":0,"cell":"M230","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G230<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G230,$I230)=0,TRUE,FALSE),$J230*M$2,0)"},{"year":2028,"value":0,"cell":"N230","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G230<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G230,$I230)=0,TRUE,FALSE),$J230*N$2,0)"},{"year":2029,"value":0,"cell":"O230","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G230<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G230,$I230)=0,TRUE,FALSE),$J230*O$2,0)"},{"year":2030,"value":0,"cell":"P230","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G230<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G230,$I230)=0,TRUE,FALSE),$J230*P$2,0)"},{"year":2031,"value":0,"cell":"Q230","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G230<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G230,$I230)=0,TRUE,FALSE),$J230*Q$2,0)"},{"year":2032,"value":0,"cell":"R230","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G230<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G230,$I230)=0,TRUE,FALSE),$J230*R$2,0)"},{"year":2033,"value":0,"cell":"S230","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G230<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G230,$I230)=0,TRUE,FALSE),$J230*S$2,0)"},{"year":2034,"value":0,"cell":"T230","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G230<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G230,$I230)=0,TRUE,FALSE),$J230*T$2,0)"},{"year":2035,"value":0,"cell":"U230","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G230<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G230,$I230)=0,TRUE,FALSE),$J230*U$2,0)"},{"year":2036,"value":0,"cell":"V230","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G230<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G230,$I230)=0,TRUE,FALSE),$J230*V$2,0)"},{"year":2037,"value":0,"cell":"W230","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G230<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G230,$I230)=0,TRUE,FALSE),$J230*W$2,0)"},{"year":2038,"value":820763.4924480795,"cell":"X230","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G230<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G230,$I230)=0,TRUE,FALSE),$J230*X$2,0)"},{"year":2039,"value":0,"cell":"Y230","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G230<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G230,$I230)=0,TRUE,FALSE),$J230*Y$2,0)"},{"year":2040,"value":0,"cell":"Z230","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G230<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G230,$I230)=0,TRUE,FALSE),$J230*Z$2,0)"},{"year":2041,"value":0,"cell":"AA230","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G230<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G230,$I230)=0,TRUE,FALSE),$J230*AA$2,0)"},{"year":2042,"value":0,"cell":"AB230","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G230<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G230,$I230)=0,TRUE,FALSE),$J230*AB$2,0)"},{"year":2043,"value":0,"cell":"AC230","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G230<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G230,$I230)=0,TRUE,FALSE),$J230*AC$2,0)"},{"year":2044,"value":0,"cell":"AD230","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G230<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G230,$I230)=0,TRUE,FALSE),$J230*AD$2,0)"}],"issues":[],"report":{"page":81,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-239","category":"technology","group":"Technology","item":"Security - Video Surveillance Cameras","location":"","label":"","scope":"","grade":"High","grade_type":"Priority","base":1012500.0000000001,"total":4178777.3889728384,"sheet":"Costs","row":239,"base_cell":"P239","schedule_sheet":"Cap Ex-20 Years","schedule_row":231,"total_cell":"AE231","first_year":2026,"frequency":8,"cost_tab_first_year":2026,"cost_tab_frequency":8,"schedule_base":1012500.0000000001,"schedule_base_formula":"=Costs!P239","cells":[{"cell":"J239","label":"Area / length","value":null,"formula":null},{"cell":"K239","label":"Units","value":1,"formula":null},{"cell":"L239","label":"Cost per area / length","value":null,"formula":null},{"cell":"M239","label":"Cost per unit","value":750000,"formula":null},{"cell":"N239","label":"Direct total","value":750000,"formula":"=(M239*K239)+(L239*J239)"},{"cell":"O239","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P239","label":"Loaded total","value":1012500.0000000001,"formula":"=(1+O239)*N239"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K231","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G231<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G231,$I231)=0,TRUE,FALSE),$J231*K$2,0)"},{"year":2026,"value":1079375.625,"cell":"L231","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G231<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G231,$I231)=0,TRUE,FALSE),$J231*L$2,0)"},{"year":2027,"value":0,"cell":"M231","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G231<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G231,$I231)=0,TRUE,FALSE),$J231*M$2,0)"},{"year":2028,"value":0,"cell":"N231","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G231<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G231,$I231)=0,TRUE,FALSE),$J231*N$2,0)"},{"year":2029,"value":0,"cell":"O231","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G231<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G231,$I231)=0,TRUE,FALSE),$J231*O$2,0)"},{"year":2030,"value":0,"cell":"P231","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G231<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G231,$I231)=0,TRUE,FALSE),$J231*P$2,0)"},{"year":2031,"value":0,"cell":"Q231","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G231<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G231,$I231)=0,TRUE,FALSE),$J231*Q$2,0)"},{"year":2032,"value":0,"cell":"R231","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G231<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G231,$I231)=0,TRUE,FALSE),$J231*R$2,0)"},{"year":2033,"value":0,"cell":"S231","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G231<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G231,$I231)=0,TRUE,FALSE),$J231*S$2,0)"},{"year":2034,"value":1367320.7483290595,"cell":"T231","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G231<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G231,$I231)=0,TRUE,FALSE),$J231*T$2,0)"},{"year":2035,"value":0,"cell":"U231","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G231<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G231,$I231)=0,TRUE,FALSE),$J231*U$2,0)"},{"year":2036,"value":0,"cell":"V231","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G231<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G231,$I231)=0,TRUE,FALSE),$J231*V$2,0)"},{"year":2037,"value":0,"cell":"W231","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G231<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G231,$I231)=0,TRUE,FALSE),$J231*W$2,0)"},{"year":2038,"value":0,"cell":"X231","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G231<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G231,$I231)=0,TRUE,FALSE),$J231*X$2,0)"},{"year":2039,"value":0,"cell":"Y231","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G231<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G231,$I231)=0,TRUE,FALSE),$J231*Y$2,0)"},{"year":2040,"value":0,"cell":"Z231","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G231<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G231,$I231)=0,TRUE,FALSE),$J231*Z$2,0)"},{"year":2041,"value":0,"cell":"AA231","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G231<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G231,$I231)=0,TRUE,FALSE),$J231*AA$2,0)"},{"year":2042,"value":1732081.015643779,"cell":"AB231","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G231<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G231,$I231)=0,TRUE,FALSE),$J231*AB$2,0)"},{"year":2043,"value":0,"cell":"AC231","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G231<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G231,$I231)=0,TRUE,FALSE),$J231*AC$2,0)"},{"year":2044,"value":0,"cell":"AD231","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G231<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G231,$I231)=0,TRUE,FALSE),$J231*AD$2,0)"}],"issues":[],"report":{"page":81,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-240","category":"technology","group":"Technology","item":"Security - Video Network Equipment","location":"","label":"","scope":"","grade":"Medium","grade_type":"Priority","base":54000,"total":221071.08418803324,"sheet":"Costs","row":240,"base_cell":"P240","schedule_sheet":"Cap Ex-20 Years","schedule_row":232,"total_cell":"AE232","first_year":2028,"frequency":6,"cost_tab_first_year":2028,"cost_tab_frequency":6,"schedule_base":54000,"schedule_base_formula":"=Costs!P240","cells":[{"cell":"J240","label":"Area / length","value":null,"formula":null},{"cell":"K240","label":"Units","value":1,"formula":null},{"cell":"L240","label":"Cost per area / length","value":null,"formula":null},{"cell":"M240","label":"Cost per unit","value":40000,"formula":null},{"cell":"N240","label":"Direct total","value":40000,"formula":"=(M240*K240)+(L240*J240)"},{"cell":"O240","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P240","label":"Loaded total","value":54000,"formula":"=(1+O240)*N240"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K232","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G232<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G232,$I232)=0,TRUE,FALSE),$J232*K$2,0)"},{"year":2026,"value":0,"cell":"L232","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G232<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G232,$I232)=0,TRUE,FALSE),$J232*L$2,0)"},{"year":2027,"value":0,"cell":"M232","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G232<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G232,$I232)=0,TRUE,FALSE),$J232*M$2,0)"},{"year":2028,"value":61072.512030000005,"cell":"N232","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G232<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G232,$I232)=0,TRUE,FALSE),$J232*N$2,0)"},{"year":2029,"value":0,"cell":"O232","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G232<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G232,$I232)=0,TRUE,FALSE),$J232*O$2,0)"},{"year":2030,"value":0,"cell":"P232","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G232<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G232,$I232)=0,TRUE,FALSE),$J232*P$2,0)"},{"year":2031,"value":0,"cell":"Q232","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G232<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G232,$I232)=0,TRUE,FALSE),$J232*Q$2,0)"},{"year":2032,"value":0,"cell":"R232","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G232<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G232,$I232)=0,TRUE,FALSE),$J232*R$2,0)"},{"year":2033,"value":0,"cell":"S232","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G232<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G232,$I232)=0,TRUE,FALSE),$J232*S$2,0)"},{"year":2034,"value":72923.7732442165,"cell":"T232","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G232<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G232,$I232)=0,TRUE,FALSE),$J232*T$2,0)"},{"year":2035,"value":0,"cell":"U232","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G232<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G232,$I232)=0,TRUE,FALSE),$J232*U$2,0)"},{"year":2036,"value":0,"cell":"V232","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G232<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G232,$I232)=0,TRUE,FALSE),$J232*V$2,0)"},{"year":2037,"value":0,"cell":"W232","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G232<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G232,$I232)=0,TRUE,FALSE),$J232*W$2,0)"},{"year":2038,"value":0,"cell":"X232","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G232<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G232,$I232)=0,TRUE,FALSE),$J232*X$2,0)"},{"year":2039,"value":0,"cell":"Y232","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G232<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G232,$I232)=0,TRUE,FALSE),$J232*Y$2,0)"},{"year":2040,"value":87074.79891381676,"cell":"Z232","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G232<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G232,$I232)=0,TRUE,FALSE),$J232*Z$2,0)"},{"year":2041,"value":0,"cell":"AA232","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G232<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G232,$I232)=0,TRUE,FALSE),$J232*AA$2,0)"},{"year":2042,"value":0,"cell":"AB232","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G232<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G232,$I232)=0,TRUE,FALSE),$J232*AB$2,0)"},{"year":2043,"value":0,"cell":"AC232","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G232<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G232,$I232)=0,TRUE,FALSE),$J232*AC$2,0)"},{"year":2044,"value":0,"cell":"AD232","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G232<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G232,$I232)=0,TRUE,FALSE),$J232*AD$2,0)"}],"issues":[],"report":{"page":81,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-241","category":"technology","group":"Technology","item":"Security - Security Command Center Updates","location":"","label":"","scope":"","grade":"High","grade_type":"Priority","base":135000,"total":143916.75,"sheet":"Costs","row":241,"base_cell":"P241","schedule_sheet":"Cap Ex-20 Years","schedule_row":233,"total_cell":"AE233","first_year":2026,"frequency":25,"cost_tab_first_year":2026,"cost_tab_frequency":25,"schedule_base":135000,"schedule_base_formula":"=Costs!P241","cells":[{"cell":"J241","label":"Area / length","value":null,"formula":null},{"cell":"K241","label":"Units","value":1,"formula":null},{"cell":"L241","label":"Cost per area / length","value":null,"formula":null},{"cell":"M241","label":"Cost per unit","value":100000,"formula":null},{"cell":"N241","label":"Direct total","value":100000,"formula":"=(M241*K241)+(L241*J241)"},{"cell":"O241","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P241","label":"Loaded total","value":135000,"formula":"=(1+O241)*N241"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K233","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G233<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G233,$I233)=0,TRUE,FALSE),$J233*K$2,0)"},{"year":2026,"value":143916.75,"cell":"L233","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G233<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G233,$I233)=0,TRUE,FALSE),$J233*L$2,0)"},{"year":2027,"value":0,"cell":"M233","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G233<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G233,$I233)=0,TRUE,FALSE),$J233*M$2,0)"},{"year":2028,"value":0,"cell":"N233","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G233<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G233,$I233)=0,TRUE,FALSE),$J233*N$2,0)"},{"year":2029,"value":0,"cell":"O233","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G233<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G233,$I233)=0,TRUE,FALSE),$J233*O$2,0)"},{"year":2030,"value":0,"cell":"P233","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G233<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G233,$I233)=0,TRUE,FALSE),$J233*P$2,0)"},{"year":2031,"value":0,"cell":"Q233","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G233<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G233,$I233)=0,TRUE,FALSE),$J233*Q$2,0)"},{"year":2032,"value":0,"cell":"R233","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G233<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G233,$I233)=0,TRUE,FALSE),$J233*R$2,0)"},{"year":2033,"value":0,"cell":"S233","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G233<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G233,$I233)=0,TRUE,FALSE),$J233*S$2,0)"},{"year":2034,"value":0,"cell":"T233","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G233<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G233,$I233)=0,TRUE,FALSE),$J233*T$2,0)"},{"year":2035,"value":0,"cell":"U233","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G233<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G233,$I233)=0,TRUE,FALSE),$J233*U$2,0)"},{"year":2036,"value":0,"cell":"V233","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G233<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G233,$I233)=0,TRUE,FALSE),$J233*V$2,0)"},{"year":2037,"value":0,"cell":"W233","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G233<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G233,$I233)=0,TRUE,FALSE),$J233*W$2,0)"},{"year":2038,"value":0,"cell":"X233","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G233<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G233,$I233)=0,TRUE,FALSE),$J233*X$2,0)"},{"year":2039,"value":0,"cell":"Y233","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G233<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G233,$I233)=0,TRUE,FALSE),$J233*Y$2,0)"},{"year":2040,"value":0,"cell":"Z233","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G233<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G233,$I233)=0,TRUE,FALSE),$J233*Z$2,0)"},{"year":2041,"value":0,"cell":"AA233","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G233<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G233,$I233)=0,TRUE,FALSE),$J233*AA$2,0)"},{"year":2042,"value":0,"cell":"AB233","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G233<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G233,$I233)=0,TRUE,FALSE),$J233*AB$2,0)"},{"year":2043,"value":0,"cell":"AC233","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G233<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G233,$I233)=0,TRUE,FALSE),$J233*AC$2,0)"},{"year":2044,"value":0,"cell":"AD233","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G233<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G233,$I233)=0,TRUE,FALSE),$J233*AD$2,0)"}],"issues":[],"report":{"page":81,"specific":false,"explanation":"Category-section reference. No narrower item-specific report passage is asserted; the workbook row is the item-level source."}},{"id":"costs-247","category":"vertical","group":"Vertical Transportation","item":"Escalator #1","location":"Modernization","label":"","scope":"","grade":"Medium","grade_type":"Priority","base":1215000,"total":1415355.46629525,"sheet":"Costs","row":247,"base_cell":"P247","schedule_sheet":"Cap Ex-20 Years","schedule_row":237,"total_cell":"AE237","first_year":2029,"frequency":25,"cost_tab_first_year":2029,"cost_tab_frequency":25,"schedule_base":1215000,"schedule_base_formula":"=[1]Costs!P259","cells":[{"cell":"J247","label":"Area / length","value":null,"formula":null},{"cell":"K247","label":"Units","value":1,"formula":null},{"cell":"L247","label":"Cost per area / length","value":null,"formula":null},{"cell":"M247","label":"Cost per unit","value":900000,"formula":null},{"cell":"N247","label":"Direct total","value":900000,"formula":"=(M247*K247)+(L247*J247)"},{"cell":"O247","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P247","label":"Loaded total","value":1215000,"formula":"=(1+O247)*N247"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K237","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G237<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G237,$I237)=0,TRUE,FALSE),$J237*K$2,0)"},{"year":2026,"value":0,"cell":"L237","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G237<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G237,$I237)=0,TRUE,FALSE),$J237*L$2,0)"},{"year":2027,"value":0,"cell":"M237","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G237<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G237,$I237)=0,TRUE,FALSE),$J237*M$2,0)"},{"year":2028,"value":0,"cell":"N237","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G237<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G237,$I237)=0,TRUE,FALSE),$J237*N$2,0)"},{"year":2029,"value":1415355.46629525,"cell":"O237","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G237<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G237,$I237)=0,TRUE,FALSE),$J237*O$2,0)"},{"year":2030,"value":0,"cell":"P237","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G237<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G237,$I237)=0,TRUE,FALSE),$J237*P$2,0)"},{"year":2031,"value":0,"cell":"Q237","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G237<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G237,$I237)=0,TRUE,FALSE),$J237*Q$2,0)"},{"year":2032,"value":0,"cell":"R237","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G237<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G237,$I237)=0,TRUE,FALSE),$J237*R$2,0)"},{"year":2033,"value":0,"cell":"S237","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G237<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G237,$I237)=0,TRUE,FALSE),$J237*S$2,0)"},{"year":2034,"value":0,"cell":"T237","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G237<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G237,$I237)=0,TRUE,FALSE),$J237*T$2,0)"},{"year":2035,"value":0,"cell":"U237","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G237<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G237,$I237)=0,TRUE,FALSE),$J237*U$2,0)"},{"year":2036,"value":0,"cell":"V237","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G237<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G237,$I237)=0,TRUE,FALSE),$J237*V$2,0)"},{"year":2037,"value":0,"cell":"W237","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G237<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G237,$I237)=0,TRUE,FALSE),$J237*W$2,0)"},{"year":2038,"value":0,"cell":"X237","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G237<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G237,$I237)=0,TRUE,FALSE),$J237*X$2,0)"},{"year":2039,"value":0,"cell":"Y237","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G237<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G237,$I237)=0,TRUE,FALSE),$J237*Y$2,0)"},{"year":2040,"value":0,"cell":"Z237","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G237<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G237,$I237)=0,TRUE,FALSE),$J237*Z$2,0)"},{"year":2041,"value":0,"cell":"AA237","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G237<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G237,$I237)=0,TRUE,FALSE),$J237*AA$2,0)"},{"year":2042,"value":0,"cell":"AB237","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G237<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G237,$I237)=0,TRUE,FALSE),$J237*AB$2,0)"},{"year":2043,"value":0,"cell":"AC237","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G237<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G237,$I237)=0,TRUE,FALSE),$J237*AC$2,0)"},{"year":2044,"value":0,"cell":"AD237","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G237<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G237,$I237)=0,TRUE,FALSE),$J237*AD$2,0)"}],"issues":["This schedule cost references an unavailable external workbook. The original saved value is preserved."],"report":{"page":100,"specific":true,"explanation":"The report rates and describes all four escalators, including failed demarcation lighting on Nos. 2 and 4. Its later recommendations distinguish repairs from sequential modernization."}},{"id":"costs-248","category":"vertical","group":"Vertical Transportation","item":"Escalator #2","location":"Modernization","label":"","scope":"","grade":"Medium","grade_type":"Priority","base":810000,"total":943570.3108635,"sheet":"Costs","row":248,"base_cell":"P248","schedule_sheet":"Cap Ex-20 Years","schedule_row":238,"total_cell":"AE238","first_year":2029,"frequency":25,"cost_tab_first_year":2029,"cost_tab_frequency":25,"schedule_base":810000,"schedule_base_formula":"=[1]Costs!P260","cells":[{"cell":"J248","label":"Area / length","value":null,"formula":null},{"cell":"K248","label":"Units","value":1,"formula":null},{"cell":"L248","label":"Cost per area / length","value":null,"formula":null},{"cell":"M248","label":"Cost per unit","value":600000,"formula":null},{"cell":"N248","label":"Direct total","value":600000,"formula":"=(M248*K248)+(L248*J248)"},{"cell":"O248","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P248","label":"Loaded total","value":810000,"formula":"=(1+O248)*N248"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K238","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G238<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G238,$I238)=0,TRUE,FALSE),$J238*K$2,0)"},{"year":2026,"value":0,"cell":"L238","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G238<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G238,$I238)=0,TRUE,FALSE),$J238*L$2,0)"},{"year":2027,"value":0,"cell":"M238","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G238<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G238,$I238)=0,TRUE,FALSE),$J238*M$2,0)"},{"year":2028,"value":0,"cell":"N238","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G238<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G238,$I238)=0,TRUE,FALSE),$J238*N$2,0)"},{"year":2029,"value":943570.3108635,"cell":"O238","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G238<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G238,$I238)=0,TRUE,FALSE),$J238*O$2,0)"},{"year":2030,"value":0,"cell":"P238","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G238<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G238,$I238)=0,TRUE,FALSE),$J238*P$2,0)"},{"year":2031,"value":0,"cell":"Q238","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G238<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G238,$I238)=0,TRUE,FALSE),$J238*Q$2,0)"},{"year":2032,"value":0,"cell":"R238","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G238<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G238,$I238)=0,TRUE,FALSE),$J238*R$2,0)"},{"year":2033,"value":0,"cell":"S238","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G238<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G238,$I238)=0,TRUE,FALSE),$J238*S$2,0)"},{"year":2034,"value":0,"cell":"T238","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G238<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G238,$I238)=0,TRUE,FALSE),$J238*T$2,0)"},{"year":2035,"value":0,"cell":"U238","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G238<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G238,$I238)=0,TRUE,FALSE),$J238*U$2,0)"},{"year":2036,"value":0,"cell":"V238","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G238<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G238,$I238)=0,TRUE,FALSE),$J238*V$2,0)"},{"year":2037,"value":0,"cell":"W238","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G238<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G238,$I238)=0,TRUE,FALSE),$J238*W$2,0)"},{"year":2038,"value":0,"cell":"X238","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G238<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G238,$I238)=0,TRUE,FALSE),$J238*X$2,0)"},{"year":2039,"value":0,"cell":"Y238","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G238<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G238,$I238)=0,TRUE,FALSE),$J238*Y$2,0)"},{"year":2040,"value":0,"cell":"Z238","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G238<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G238,$I238)=0,TRUE,FALSE),$J238*Z$2,0)"},{"year":2041,"value":0,"cell":"AA238","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G238<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G238,$I238)=0,TRUE,FALSE),$J238*AA$2,0)"},{"year":2042,"value":0,"cell":"AB238","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G238<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G238,$I238)=0,TRUE,FALSE),$J238*AB$2,0)"},{"year":2043,"value":0,"cell":"AC238","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G238<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G238,$I238)=0,TRUE,FALSE),$J238*AC$2,0)"},{"year":2044,"value":0,"cell":"AD238","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G238<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G238,$I238)=0,TRUE,FALSE),$J238*AD$2,0)"}],"issues":["This schedule cost references an unavailable external workbook. The original saved value is preserved."],"report":{"page":100,"specific":true,"explanation":"The report rates and describes all four escalators, including failed demarcation lighting on Nos. 2 and 4. Its later recommendations distinguish repairs from sequential modernization."}},{"id":"costs-249","category":"vertical","group":"Vertical Transportation","item":"Escalator #3","location":"Modernization","label":"","scope":"","grade":"Medium","grade_type":"Priority","base":1215000,"total":1415355.46629525,"sheet":"Costs","row":249,"base_cell":"P249","schedule_sheet":"Cap Ex-20 Years","schedule_row":239,"total_cell":"AE239","first_year":2029,"frequency":25,"cost_tab_first_year":2029,"cost_tab_frequency":25,"schedule_base":1215000,"schedule_base_formula":"=[1]Costs!P261","cells":[{"cell":"J249","label":"Area / length","value":null,"formula":null},{"cell":"K249","label":"Units","value":1,"formula":null},{"cell":"L249","label":"Cost per area / length","value":null,"formula":null},{"cell":"M249","label":"Cost per unit","value":900000,"formula":null},{"cell":"N249","label":"Direct total","value":900000,"formula":"=(M249*K249)+(L249*J249)"},{"cell":"O249","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P249","label":"Loaded total","value":1215000,"formula":"=(1+O249)*N249"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K239","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G239<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G239,$I239)=0,TRUE,FALSE),$J239*K$2,0)"},{"year":2026,"value":0,"cell":"L239","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G239<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G239,$I239)=0,TRUE,FALSE),$J239*L$2,0)"},{"year":2027,"value":0,"cell":"M239","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G239<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G239,$I239)=0,TRUE,FALSE),$J239*M$2,0)"},{"year":2028,"value":0,"cell":"N239","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G239<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G239,$I239)=0,TRUE,FALSE),$J239*N$2,0)"},{"year":2029,"value":1415355.46629525,"cell":"O239","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G239<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G239,$I239)=0,TRUE,FALSE),$J239*O$2,0)"},{"year":2030,"value":0,"cell":"P239","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G239<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G239,$I239)=0,TRUE,FALSE),$J239*P$2,0)"},{"year":2031,"value":0,"cell":"Q239","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G239<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G239,$I239)=0,TRUE,FALSE),$J239*Q$2,0)"},{"year":2032,"value":0,"cell":"R239","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G239<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G239,$I239)=0,TRUE,FALSE),$J239*R$2,0)"},{"year":2033,"value":0,"cell":"S239","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G239<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G239,$I239)=0,TRUE,FALSE),$J239*S$2,0)"},{"year":2034,"value":0,"cell":"T239","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G239<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G239,$I239)=0,TRUE,FALSE),$J239*T$2,0)"},{"year":2035,"value":0,"cell":"U239","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G239<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G239,$I239)=0,TRUE,FALSE),$J239*U$2,0)"},{"year":2036,"value":0,"cell":"V239","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G239<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G239,$I239)=0,TRUE,FALSE),$J239*V$2,0)"},{"year":2037,"value":0,"cell":"W239","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G239<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G239,$I239)=0,TRUE,FALSE),$J239*W$2,0)"},{"year":2038,"value":0,"cell":"X239","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G239<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G239,$I239)=0,TRUE,FALSE),$J239*X$2,0)"},{"year":2039,"value":0,"cell":"Y239","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G239<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G239,$I239)=0,TRUE,FALSE),$J239*Y$2,0)"},{"year":2040,"value":0,"cell":"Z239","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G239<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G239,$I239)=0,TRUE,FALSE),$J239*Z$2,0)"},{"year":2041,"value":0,"cell":"AA239","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G239<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G239,$I239)=0,TRUE,FALSE),$J239*AA$2,0)"},{"year":2042,"value":0,"cell":"AB239","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G239<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G239,$I239)=0,TRUE,FALSE),$J239*AB$2,0)"},{"year":2043,"value":0,"cell":"AC239","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G239<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G239,$I239)=0,TRUE,FALSE),$J239*AC$2,0)"},{"year":2044,"value":0,"cell":"AD239","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G239<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G239,$I239)=0,TRUE,FALSE),$J239*AD$2,0)"}],"issues":["This schedule cost references an unavailable external workbook. The original saved value is preserved."],"report":{"page":100,"specific":true,"explanation":"The report rates and describes all four escalators, including failed demarcation lighting on Nos. 2 and 4. Its later recommendations distinguish repairs from sequential modernization."}},{"id":"costs-250","category":"vertical","group":"Vertical Transportation","item":"Escalator #4","location":"Modernization","label":"","scope":"","grade":"Medium","grade_type":"Priority","base":1215000,"total":1415355.46629525,"sheet":"Costs","row":250,"base_cell":"P250","schedule_sheet":"Cap Ex-20 Years","schedule_row":240,"total_cell":"AE240","first_year":2029,"frequency":25,"cost_tab_first_year":2029,"cost_tab_frequency":25,"schedule_base":1215000,"schedule_base_formula":"=[1]Costs!P262","cells":[{"cell":"J250","label":"Area / length","value":null,"formula":null},{"cell":"K250","label":"Units","value":1,"formula":null},{"cell":"L250","label":"Cost per area / length","value":null,"formula":null},{"cell":"M250","label":"Cost per unit","value":900000,"formula":null},{"cell":"N250","label":"Direct total","value":900000,"formula":"=(M250*K250)+(L250*J250)"},{"cell":"O250","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P250","label":"Loaded total","value":1215000,"formula":"=(1+O250)*N250"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K240","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G240<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G240,$I240)=0,TRUE,FALSE),$J240*K$2,0)"},{"year":2026,"value":0,"cell":"L240","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G240<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G240,$I240)=0,TRUE,FALSE),$J240*L$2,0)"},{"year":2027,"value":0,"cell":"M240","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G240<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G240,$I240)=0,TRUE,FALSE),$J240*M$2,0)"},{"year":2028,"value":0,"cell":"N240","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G240<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G240,$I240)=0,TRUE,FALSE),$J240*N$2,0)"},{"year":2029,"value":1415355.46629525,"cell":"O240","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G240<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G240,$I240)=0,TRUE,FALSE),$J240*O$2,0)"},{"year":2030,"value":0,"cell":"P240","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G240<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G240,$I240)=0,TRUE,FALSE),$J240*P$2,0)"},{"year":2031,"value":0,"cell":"Q240","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G240<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G240,$I240)=0,TRUE,FALSE),$J240*Q$2,0)"},{"year":2032,"value":0,"cell":"R240","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G240<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G240,$I240)=0,TRUE,FALSE),$J240*R$2,0)"},{"year":2033,"value":0,"cell":"S240","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G240<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G240,$I240)=0,TRUE,FALSE),$J240*S$2,0)"},{"year":2034,"value":0,"cell":"T240","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G240<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G240,$I240)=0,TRUE,FALSE),$J240*T$2,0)"},{"year":2035,"value":0,"cell":"U240","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G240<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G240,$I240)=0,TRUE,FALSE),$J240*U$2,0)"},{"year":2036,"value":0,"cell":"V240","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G240<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G240,$I240)=0,TRUE,FALSE),$J240*V$2,0)"},{"year":2037,"value":0,"cell":"W240","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G240<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G240,$I240)=0,TRUE,FALSE),$J240*W$2,0)"},{"year":2038,"value":0,"cell":"X240","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G240<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G240,$I240)=0,TRUE,FALSE),$J240*X$2,0)"},{"year":2039,"value":0,"cell":"Y240","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G240<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G240,$I240)=0,TRUE,FALSE),$J240*Y$2,0)"},{"year":2040,"value":0,"cell":"Z240","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G240<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G240,$I240)=0,TRUE,FALSE),$J240*Z$2,0)"},{"year":2041,"value":0,"cell":"AA240","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G240<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G240,$I240)=0,TRUE,FALSE),$J240*AA$2,0)"},{"year":2042,"value":0,"cell":"AB240","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G240<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G240,$I240)=0,TRUE,FALSE),$J240*AB$2,0)"},{"year":2043,"value":0,"cell":"AC240","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G240<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G240,$I240)=0,TRUE,FALSE),$J240*AC$2,0)"},{"year":2044,"value":0,"cell":"AD240","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G240<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G240,$I240)=0,TRUE,FALSE),$J240*AD$2,0)"}],"issues":["This schedule cost references an unavailable external workbook. The original saved value is preserved."],"report":{"page":100,"specific":true,"explanation":"The report rates and describes all four escalators, including failed demarcation lighting on Nos. 2 and 4. Its later recommendations distinguish repairs from sequential modernization."}},{"id":"costs-251","category":"vertical","group":"Vertical Transportation","item":"Escalator #1 LED demarcation lighting","location":"","label":"","scope":"","grade":"High","grade_type":"Priority","base":2750,"total":3493.1249999999995,"sheet":"Costs","row":251,"base_cell":"P251","schedule_sheet":"Cap Ex-20 Years","schedule_row":241,"total_cell":"AE241","first_year":2025,"frequency":25,"cost_tab_first_year":2024,"cost_tab_frequency":25,"schedule_base":3375,"schedule_base_formula":"=[1]Costs!P263","cells":[{"cell":"J251","label":"Area / length","value":null,"formula":null},{"cell":"K251","label":"Units","value":1,"formula":null},{"cell":"L251","label":"Cost per area / length","value":null,"formula":null},{"cell":"M251","label":"Cost per unit","value":2500,"formula":null},{"cell":"N251","label":"Direct total","value":2500,"formula":"=(M251*K251)+(L251*J251)"},{"cell":"O251","label":"Additional-cost percentage","value":0.1,"formula":null},{"cell":"P251","label":"Loaded total","value":2750,"formula":"=(1+O251)*N251"}],"notes":[],"annual":[{"year":2025,"value":3493.1249999999995,"cell":"K241","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G241<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G241,$I241)=0,TRUE,FALSE),$J241*K$2,0)"},{"year":2026,"value":0,"cell":"L241","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G241<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G241,$I241)=0,TRUE,FALSE),$J241*L$2,0)"},{"year":2027,"value":0,"cell":"M241","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G241<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G241,$I241)=0,TRUE,FALSE),$J241*M$2,0)"},{"year":2028,"value":0,"cell":"N241","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G241<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G241,$I241)=0,TRUE,FALSE),$J241*N$2,0)"},{"year":2029,"value":0,"cell":"O241","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G241<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G241,$I241)=0,TRUE,FALSE),$J241*O$2,0)"},{"year":2030,"value":0,"cell":"P241","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G241<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G241,$I241)=0,TRUE,FALSE),$J241*P$2,0)"},{"year":2031,"value":0,"cell":"Q241","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G241<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G241,$I241)=0,TRUE,FALSE),$J241*Q$2,0)"},{"year":2032,"value":0,"cell":"R241","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G241<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G241,$I241)=0,TRUE,FALSE),$J241*R$2,0)"},{"year":2033,"value":0,"cell":"S241","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G241<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G241,$I241)=0,TRUE,FALSE),$J241*S$2,0)"},{"year":2034,"value":0,"cell":"T241","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G241<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G241,$I241)=0,TRUE,FALSE),$J241*T$2,0)"},{"year":2035,"value":0,"cell":"U241","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G241<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G241,$I241)=0,TRUE,FALSE),$J241*U$2,0)"},{"year":2036,"value":0,"cell":"V241","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G241<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G241,$I241)=0,TRUE,FALSE),$J241*V$2,0)"},{"year":2037,"value":0,"cell":"W241","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G241<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G241,$I241)=0,TRUE,FALSE),$J241*W$2,0)"},{"year":2038,"value":0,"cell":"X241","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G241<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G241,$I241)=0,TRUE,FALSE),$J241*X$2,0)"},{"year":2039,"value":0,"cell":"Y241","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G241<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G241,$I241)=0,TRUE,FALSE),$J241*Y$2,0)"},{"year":2040,"value":0,"cell":"Z241","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G241<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G241,$I241)=0,TRUE,FALSE),$J241*Z$2,0)"},{"year":2041,"value":0,"cell":"AA241","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G241<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G241,$I241)=0,TRUE,FALSE),$J241*AA$2,0)"},{"year":2042,"value":0,"cell":"AB241","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G241<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G241,$I241)=0,TRUE,FALSE),$J241*AB$2,0)"},{"year":2043,"value":0,"cell":"AC241","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G241<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G241,$I241)=0,TRUE,FALSE),$J241*AC$2,0)"},{"year":2044,"value":0,"cell":"AD241","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G241<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G241,$I241)=0,TRUE,FALSE),$J241*AD$2,0)"}],"issues":["The first year or frequency differs between Costs and Cap Ex-20 Years. Annual amounts below preserve the schedule tab.","The schedule’s saved per-occurrence cost differs from Costs. Both source values are shown; neither has been changed.","This schedule cost references an unavailable external workbook. The original saved value is preserved."],"report":{"page":100,"specific":true,"explanation":"The report rates and describes all four escalators, including failed demarcation lighting on Nos. 2 and 4. Its later recommendations distinguish repairs from sequential modernization."}},{"id":"costs-252","category":"vertical","group":"Vertical Transportation","item":"Escalator #2 LED demarcation lighting","location":"","label":"","scope":"","grade":"High","grade_type":"Priority","base":2750,"total":3493.1249999999995,"sheet":"Costs","row":252,"base_cell":"P252","schedule_sheet":"Cap Ex-20 Years","schedule_row":242,"total_cell":"AE242","first_year":2025,"frequency":25,"cost_tab_first_year":2024,"cost_tab_frequency":25,"schedule_base":3375,"schedule_base_formula":"=[1]Costs!P264","cells":[{"cell":"J252","label":"Area / length","value":null,"formula":null},{"cell":"K252","label":"Units","value":1,"formula":null},{"cell":"L252","label":"Cost per area / length","value":null,"formula":null},{"cell":"M252","label":"Cost per unit","value":2500,"formula":null},{"cell":"N252","label":"Direct total","value":2500,"formula":"=(M252*K252)+(L252*J252)"},{"cell":"O252","label":"Additional-cost percentage","value":0.1,"formula":null},{"cell":"P252","label":"Loaded total","value":2750,"formula":"=(1+O252)*N252"}],"notes":[],"annual":[{"year":2025,"value":3493.1249999999995,"cell":"K242","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G242<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G242,$I242)=0,TRUE,FALSE),$J242*K$2,0)"},{"year":2026,"value":0,"cell":"L242","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G242<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G242,$I242)=0,TRUE,FALSE),$J242*L$2,0)"},{"year":2027,"value":0,"cell":"M242","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G242<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G242,$I242)=0,TRUE,FALSE),$J242*M$2,0)"},{"year":2028,"value":0,"cell":"N242","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G242<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G242,$I242)=0,TRUE,FALSE),$J242*N$2,0)"},{"year":2029,"value":0,"cell":"O242","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G242<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G242,$I242)=0,TRUE,FALSE),$J242*O$2,0)"},{"year":2030,"value":0,"cell":"P242","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G242<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G242,$I242)=0,TRUE,FALSE),$J242*P$2,0)"},{"year":2031,"value":0,"cell":"Q242","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G242<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G242,$I242)=0,TRUE,FALSE),$J242*Q$2,0)"},{"year":2032,"value":0,"cell":"R242","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G242<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G242,$I242)=0,TRUE,FALSE),$J242*R$2,0)"},{"year":2033,"value":0,"cell":"S242","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G242<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G242,$I242)=0,TRUE,FALSE),$J242*S$2,0)"},{"year":2034,"value":0,"cell":"T242","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G242<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G242,$I242)=0,TRUE,FALSE),$J242*T$2,0)"},{"year":2035,"value":0,"cell":"U242","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G242<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G242,$I242)=0,TRUE,FALSE),$J242*U$2,0)"},{"year":2036,"value":0,"cell":"V242","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G242<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G242,$I242)=0,TRUE,FALSE),$J242*V$2,0)"},{"year":2037,"value":0,"cell":"W242","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G242<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G242,$I242)=0,TRUE,FALSE),$J242*W$2,0)"},{"year":2038,"value":0,"cell":"X242","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G242<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G242,$I242)=0,TRUE,FALSE),$J242*X$2,0)"},{"year":2039,"value":0,"cell":"Y242","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G242<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G242,$I242)=0,TRUE,FALSE),$J242*Y$2,0)"},{"year":2040,"value":0,"cell":"Z242","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G242<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G242,$I242)=0,TRUE,FALSE),$J242*Z$2,0)"},{"year":2041,"value":0,"cell":"AA242","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G242<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G242,$I242)=0,TRUE,FALSE),$J242*AA$2,0)"},{"year":2042,"value":0,"cell":"AB242","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G242<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G242,$I242)=0,TRUE,FALSE),$J242*AB$2,0)"},{"year":2043,"value":0,"cell":"AC242","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G242<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G242,$I242)=0,TRUE,FALSE),$J242*AC$2,0)"},{"year":2044,"value":0,"cell":"AD242","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G242<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G242,$I242)=0,TRUE,FALSE),$J242*AD$2,0)"}],"issues":["The first year or frequency differs between Costs and Cap Ex-20 Years. Annual amounts below preserve the schedule tab.","The schedule’s saved per-occurrence cost differs from Costs. Both source values are shown; neither has been changed.","This schedule cost references an unavailable external workbook. The original saved value is preserved."],"report":{"page":100,"specific":true,"explanation":"The report rates and describes all four escalators, including failed demarcation lighting on Nos. 2 and 4. Its later recommendations distinguish repairs from sequential modernization."}},{"id":"costs-253","category":"vertical","group":"Vertical Transportation","item":"Escalator #3 LED demarcation lighting","location":"","label":"","scope":"","grade":"High","grade_type":"Priority","base":2750,"total":3493.1249999999995,"sheet":"Costs","row":253,"base_cell":"P253","schedule_sheet":"Cap Ex-20 Years","schedule_row":243,"total_cell":"AE243","first_year":2025,"frequency":25,"cost_tab_first_year":2024,"cost_tab_frequency":25,"schedule_base":3375,"schedule_base_formula":"=[1]Costs!P265","cells":[{"cell":"J253","label":"Area / length","value":null,"formula":null},{"cell":"K253","label":"Units","value":1,"formula":null},{"cell":"L253","label":"Cost per area / length","value":null,"formula":null},{"cell":"M253","label":"Cost per unit","value":2500,"formula":null},{"cell":"N253","label":"Direct total","value":2500,"formula":"=(M253*K253)+(L253*J253)"},{"cell":"O253","label":"Additional-cost percentage","value":0.1,"formula":null},{"cell":"P253","label":"Loaded total","value":2750,"formula":"=(1+O253)*N253"}],"notes":[],"annual":[{"year":2025,"value":3493.1249999999995,"cell":"K243","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G243<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G243,$I243)=0,TRUE,FALSE),$J243*K$2,0)"},{"year":2026,"value":0,"cell":"L243","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G243<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G243,$I243)=0,TRUE,FALSE),$J243*L$2,0)"},{"year":2027,"value":0,"cell":"M243","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G243<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G243,$I243)=0,TRUE,FALSE),$J243*M$2,0)"},{"year":2028,"value":0,"cell":"N243","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G243<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G243,$I243)=0,TRUE,FALSE),$J243*N$2,0)"},{"year":2029,"value":0,"cell":"O243","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G243<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G243,$I243)=0,TRUE,FALSE),$J243*O$2,0)"},{"year":2030,"value":0,"cell":"P243","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G243<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G243,$I243)=0,TRUE,FALSE),$J243*P$2,0)"},{"year":2031,"value":0,"cell":"Q243","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G243<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G243,$I243)=0,TRUE,FALSE),$J243*Q$2,0)"},{"year":2032,"value":0,"cell":"R243","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G243<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G243,$I243)=0,TRUE,FALSE),$J243*R$2,0)"},{"year":2033,"value":0,"cell":"S243","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G243<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G243,$I243)=0,TRUE,FALSE),$J243*S$2,0)"},{"year":2034,"value":0,"cell":"T243","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G243<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G243,$I243)=0,TRUE,FALSE),$J243*T$2,0)"},{"year":2035,"value":0,"cell":"U243","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G243<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G243,$I243)=0,TRUE,FALSE),$J243*U$2,0)"},{"year":2036,"value":0,"cell":"V243","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G243<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G243,$I243)=0,TRUE,FALSE),$J243*V$2,0)"},{"year":2037,"value":0,"cell":"W243","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G243<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G243,$I243)=0,TRUE,FALSE),$J243*W$2,0)"},{"year":2038,"value":0,"cell":"X243","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G243<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G243,$I243)=0,TRUE,FALSE),$J243*X$2,0)"},{"year":2039,"value":0,"cell":"Y243","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G243<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G243,$I243)=0,TRUE,FALSE),$J243*Y$2,0)"},{"year":2040,"value":0,"cell":"Z243","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G243<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G243,$I243)=0,TRUE,FALSE),$J243*Z$2,0)"},{"year":2041,"value":0,"cell":"AA243","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G243<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G243,$I243)=0,TRUE,FALSE),$J243*AA$2,0)"},{"year":2042,"value":0,"cell":"AB243","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G243<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G243,$I243)=0,TRUE,FALSE),$J243*AB$2,0)"},{"year":2043,"value":0,"cell":"AC243","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G243<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G243,$I243)=0,TRUE,FALSE),$J243*AC$2,0)"},{"year":2044,"value":0,"cell":"AD243","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G243<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G243,$I243)=0,TRUE,FALSE),$J243*AD$2,0)"}],"issues":["The first year or frequency differs between Costs and Cap Ex-20 Years. Annual amounts below preserve the schedule tab.","The schedule’s saved per-occurrence cost differs from Costs. Both source values are shown; neither has been changed.","This schedule cost references an unavailable external workbook. The original saved value is preserved."],"report":{"page":100,"specific":true,"explanation":"The report rates and describes all four escalators, including failed demarcation lighting on Nos. 2 and 4. Its later recommendations distinguish repairs from sequential modernization."}},{"id":"costs-254","category":"vertical","group":"Vertical Transportation","item":"Escalator #4 LED demarcation lighting","location":"","label":"","scope":"","grade":"High","grade_type":"Priority","base":2750,"total":3493.1249999999995,"sheet":"Costs","row":254,"base_cell":"P254","schedule_sheet":"Cap Ex-20 Years","schedule_row":244,"total_cell":"AE244","first_year":2025,"frequency":25,"cost_tab_first_year":2024,"cost_tab_frequency":25,"schedule_base":3375,"schedule_base_formula":"=[1]Costs!P266","cells":[{"cell":"J254","label":"Area / length","value":null,"formula":null},{"cell":"K254","label":"Units","value":1,"formula":null},{"cell":"L254","label":"Cost per area / length","value":null,"formula":null},{"cell":"M254","label":"Cost per unit","value":2500,"formula":null},{"cell":"N254","label":"Direct total","value":2500,"formula":"=(M254*K254)+(L254*J254)"},{"cell":"O254","label":"Additional-cost percentage","value":0.1,"formula":null},{"cell":"P254","label":"Loaded total","value":2750,"formula":"=(1+O254)*N254"}],"notes":[],"annual":[{"year":2025,"value":3493.1249999999995,"cell":"K244","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G244<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G244,$I244)=0,TRUE,FALSE),$J244*K$2,0)"},{"year":2026,"value":0,"cell":"L244","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G244<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G244,$I244)=0,TRUE,FALSE),$J244*L$2,0)"},{"year":2027,"value":0,"cell":"M244","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G244<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G244,$I244)=0,TRUE,FALSE),$J244*M$2,0)"},{"year":2028,"value":0,"cell":"N244","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G244<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G244,$I244)=0,TRUE,FALSE),$J244*N$2,0)"},{"year":2029,"value":0,"cell":"O244","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G244<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G244,$I244)=0,TRUE,FALSE),$J244*O$2,0)"},{"year":2030,"value":0,"cell":"P244","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G244<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G244,$I244)=0,TRUE,FALSE),$J244*P$2,0)"},{"year":2031,"value":0,"cell":"Q244","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G244<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G244,$I244)=0,TRUE,FALSE),$J244*Q$2,0)"},{"year":2032,"value":0,"cell":"R244","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G244<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G244,$I244)=0,TRUE,FALSE),$J244*R$2,0)"},{"year":2033,"value":0,"cell":"S244","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G244<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G244,$I244)=0,TRUE,FALSE),$J244*S$2,0)"},{"year":2034,"value":0,"cell":"T244","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G244<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G244,$I244)=0,TRUE,FALSE),$J244*T$2,0)"},{"year":2035,"value":0,"cell":"U244","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G244<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G244,$I244)=0,TRUE,FALSE),$J244*U$2,0)"},{"year":2036,"value":0,"cell":"V244","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G244<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G244,$I244)=0,TRUE,FALSE),$J244*V$2,0)"},{"year":2037,"value":0,"cell":"W244","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G244<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G244,$I244)=0,TRUE,FALSE),$J244*W$2,0)"},{"year":2038,"value":0,"cell":"X244","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G244<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G244,$I244)=0,TRUE,FALSE),$J244*X$2,0)"},{"year":2039,"value":0,"cell":"Y244","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G244<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G244,$I244)=0,TRUE,FALSE),$J244*Y$2,0)"},{"year":2040,"value":0,"cell":"Z244","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G244<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G244,$I244)=0,TRUE,FALSE),$J244*Z$2,0)"},{"year":2041,"value":0,"cell":"AA244","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G244<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G244,$I244)=0,TRUE,FALSE),$J244*AA$2,0)"},{"year":2042,"value":0,"cell":"AB244","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G244<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G244,$I244)=0,TRUE,FALSE),$J244*AB$2,0)"},{"year":2043,"value":0,"cell":"AC244","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G244<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G244,$I244)=0,TRUE,FALSE),$J244*AC$2,0)"},{"year":2044,"value":0,"cell":"AD244","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G244<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G244,$I244)=0,TRUE,FALSE),$J244*AD$2,0)"}],"issues":["The first year or frequency differs between Costs and Cap Ex-20 Years. Annual amounts below preserve the schedule tab.","The schedule’s saved per-occurrence cost differs from Costs. Both source values are shown; neither has been changed.","This schedule cost references an unavailable external workbook. The original saved value is preserved."],"report":{"page":100,"specific":true,"explanation":"The report rates and describes all four escalators, including failed demarcation lighting on Nos. 2 and 4. Its later recommendations distinguish repairs from sequential modernization."}},{"id":"costs-255","category":"vertical","group":"Vertical Transportation","item":"Elevator #1","location":"Modernization","label":"","scope":"","grade":"High","grade_type":"Priority","base":607500,"total":667054.13625,"sheet":"Costs","row":255,"base_cell":"P255","schedule_sheet":"Cap Ex-20 Years","schedule_row":245,"total_cell":"AE245","first_year":2027,"frequency":25,"cost_tab_first_year":2027,"cost_tab_frequency":25,"schedule_base":607500,"schedule_base_formula":"=[1]Costs!P267","cells":[{"cell":"J255","label":"Area / length","value":null,"formula":null},{"cell":"K255","label":"Units","value":1,"formula":null},{"cell":"L255","label":"Cost per area / length","value":null,"formula":null},{"cell":"M255","label":"Cost per unit","value":450000,"formula":null},{"cell":"N255","label":"Direct total","value":450000,"formula":"=(M255*K255)+(L255*J255)"},{"cell":"O255","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P255","label":"Loaded total","value":607500,"formula":"=(1+O255)*N255"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K245","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G245<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G245,$I245)=0,TRUE,FALSE),$J245*K$2,0)"},{"year":2026,"value":0,"cell":"L245","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G245<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G245,$I245)=0,TRUE,FALSE),$J245*L$2,0)"},{"year":2027,"value":667054.13625,"cell":"M245","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G245<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G245,$I245)=0,TRUE,FALSE),$J245*M$2,0)"},{"year":2028,"value":0,"cell":"N245","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G245<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G245,$I245)=0,TRUE,FALSE),$J245*N$2,0)"},{"year":2029,"value":0,"cell":"O245","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G245<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G245,$I245)=0,TRUE,FALSE),$J245*O$2,0)"},{"year":2030,"value":0,"cell":"P245","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G245<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G245,$I245)=0,TRUE,FALSE),$J245*P$2,0)"},{"year":2031,"value":0,"cell":"Q245","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G245<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G245,$I245)=0,TRUE,FALSE),$J245*Q$2,0)"},{"year":2032,"value":0,"cell":"R245","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G245<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G245,$I245)=0,TRUE,FALSE),$J245*R$2,0)"},{"year":2033,"value":0,"cell":"S245","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G245<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G245,$I245)=0,TRUE,FALSE),$J245*S$2,0)"},{"year":2034,"value":0,"cell":"T245","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G245<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G245,$I245)=0,TRUE,FALSE),$J245*T$2,0)"},{"year":2035,"value":0,"cell":"U245","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G245<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G245,$I245)=0,TRUE,FALSE),$J245*U$2,0)"},{"year":2036,"value":0,"cell":"V245","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G245<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G245,$I245)=0,TRUE,FALSE),$J245*V$2,0)"},{"year":2037,"value":0,"cell":"W245","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G245<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G245,$I245)=0,TRUE,FALSE),$J245*W$2,0)"},{"year":2038,"value":0,"cell":"X245","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G245<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G245,$I245)=0,TRUE,FALSE),$J245*X$2,0)"},{"year":2039,"value":0,"cell":"Y245","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G245<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G245,$I245)=0,TRUE,FALSE),$J245*Y$2,0)"},{"year":2040,"value":0,"cell":"Z245","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G245<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G245,$I245)=0,TRUE,FALSE),$J245*Z$2,0)"},{"year":2041,"value":0,"cell":"AA245","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G245<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G245,$I245)=0,TRUE,FALSE),$J245*AA$2,0)"},{"year":2042,"value":0,"cell":"AB245","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G245<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G245,$I245)=0,TRUE,FALSE),$J245*AB$2,0)"},{"year":2043,"value":0,"cell":"AC245","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G245<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G245,$I245)=0,TRUE,FALSE),$J245*AC$2,0)"},{"year":2044,"value":0,"cell":"AD245","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G245<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G245,$I245)=0,TRUE,FALSE),$J245*AD$2,0)"}],"issues":["This schedule cost references an unavailable external workbook. The original saved value is preserved."],"report":{"page":108,"specific":true,"explanation":"The vertical-transportation recommendations describe planned modernization alongside continuing maintenance. Individual elevator profiles appear earlier in this section; this reference does not reproduce a row-specific price."}},{"id":"costs-256","category":"vertical","group":"Vertical Transportation","item":"Elevator #2","location":"Modernization","label":"","scope":"","grade":"High","grade_type":"Priority","base":607500,"total":667054.13625,"sheet":"Costs","row":256,"base_cell":"P256","schedule_sheet":"Cap Ex-20 Years","schedule_row":246,"total_cell":"AE246","first_year":2027,"frequency":25,"cost_tab_first_year":2027,"cost_tab_frequency":25,"schedule_base":607500,"schedule_base_formula":"=[1]Costs!P268","cells":[{"cell":"J256","label":"Area / length","value":null,"formula":null},{"cell":"K256","label":"Units","value":1,"formula":null},{"cell":"L256","label":"Cost per area / length","value":null,"formula":null},{"cell":"M256","label":"Cost per unit","value":450000,"formula":null},{"cell":"N256","label":"Direct total","value":450000,"formula":"=(M256*K256)+(L256*J256)"},{"cell":"O256","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P256","label":"Loaded total","value":607500,"formula":"=(1+O256)*N256"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K246","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G246<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G246,$I246)=0,TRUE,FALSE),$J246*K$2,0)"},{"year":2026,"value":0,"cell":"L246","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G246<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G246,$I246)=0,TRUE,FALSE),$J246*L$2,0)"},{"year":2027,"value":667054.13625,"cell":"M246","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G246<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G246,$I246)=0,TRUE,FALSE),$J246*M$2,0)"},{"year":2028,"value":0,"cell":"N246","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G246<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G246,$I246)=0,TRUE,FALSE),$J246*N$2,0)"},{"year":2029,"value":0,"cell":"O246","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G246<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G246,$I246)=0,TRUE,FALSE),$J246*O$2,0)"},{"year":2030,"value":0,"cell":"P246","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G246<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G246,$I246)=0,TRUE,FALSE),$J246*P$2,0)"},{"year":2031,"value":0,"cell":"Q246","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G246<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G246,$I246)=0,TRUE,FALSE),$J246*Q$2,0)"},{"year":2032,"value":0,"cell":"R246","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G246<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G246,$I246)=0,TRUE,FALSE),$J246*R$2,0)"},{"year":2033,"value":0,"cell":"S246","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G246<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G246,$I246)=0,TRUE,FALSE),$J246*S$2,0)"},{"year":2034,"value":0,"cell":"T246","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G246<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G246,$I246)=0,TRUE,FALSE),$J246*T$2,0)"},{"year":2035,"value":0,"cell":"U246","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G246<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G246,$I246)=0,TRUE,FALSE),$J246*U$2,0)"},{"year":2036,"value":0,"cell":"V246","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G246<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G246,$I246)=0,TRUE,FALSE),$J246*V$2,0)"},{"year":2037,"value":0,"cell":"W246","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G246<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G246,$I246)=0,TRUE,FALSE),$J246*W$2,0)"},{"year":2038,"value":0,"cell":"X246","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G246<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G246,$I246)=0,TRUE,FALSE),$J246*X$2,0)"},{"year":2039,"value":0,"cell":"Y246","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G246<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G246,$I246)=0,TRUE,FALSE),$J246*Y$2,0)"},{"year":2040,"value":0,"cell":"Z246","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G246<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G246,$I246)=0,TRUE,FALSE),$J246*Z$2,0)"},{"year":2041,"value":0,"cell":"AA246","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G246<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G246,$I246)=0,TRUE,FALSE),$J246*AA$2,0)"},{"year":2042,"value":0,"cell":"AB246","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G246<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G246,$I246)=0,TRUE,FALSE),$J246*AB$2,0)"},{"year":2043,"value":0,"cell":"AC246","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G246<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G246,$I246)=0,TRUE,FALSE),$J246*AC$2,0)"},{"year":2044,"value":0,"cell":"AD246","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G246<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G246,$I246)=0,TRUE,FALSE),$J246*AD$2,0)"}],"issues":["This schedule cost references an unavailable external workbook. The original saved value is preserved."],"report":{"page":108,"specific":true,"explanation":"The vertical-transportation recommendations describe planned modernization alongside continuing maintenance. Individual elevator profiles appear earlier in this section; this reference does not reproduce a row-specific price."}},{"id":"costs-257","category":"vertical","group":"Vertical Transportation","item":"Elevator #3","location":"Modernization","label":"","scope":"","grade":"High","grade_type":"Priority","base":607500,"total":667054.13625,"sheet":"Costs","row":257,"base_cell":"P257","schedule_sheet":"Cap Ex-20 Years","schedule_row":247,"total_cell":"AE247","first_year":2027,"frequency":25,"cost_tab_first_year":2027,"cost_tab_frequency":25,"schedule_base":607500,"schedule_base_formula":"=[1]Costs!P269","cells":[{"cell":"J257","label":"Area / length","value":null,"formula":null},{"cell":"K257","label":"Units","value":1,"formula":null},{"cell":"L257","label":"Cost per area / length","value":null,"formula":null},{"cell":"M257","label":"Cost per unit","value":450000,"formula":null},{"cell":"N257","label":"Direct total","value":450000,"formula":"=(M257*K257)+(L257*J257)"},{"cell":"O257","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P257","label":"Loaded total","value":607500,"formula":"=(1+O257)*N257"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K247","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G247<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G247,$I247)=0,TRUE,FALSE),$J247*K$2,0)"},{"year":2026,"value":0,"cell":"L247","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G247<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G247,$I247)=0,TRUE,FALSE),$J247*L$2,0)"},{"year":2027,"value":667054.13625,"cell":"M247","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G247<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G247,$I247)=0,TRUE,FALSE),$J247*M$2,0)"},{"year":2028,"value":0,"cell":"N247","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G247<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G247,$I247)=0,TRUE,FALSE),$J247*N$2,0)"},{"year":2029,"value":0,"cell":"O247","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G247<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G247,$I247)=0,TRUE,FALSE),$J247*O$2,0)"},{"year":2030,"value":0,"cell":"P247","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G247<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G247,$I247)=0,TRUE,FALSE),$J247*P$2,0)"},{"year":2031,"value":0,"cell":"Q247","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G247<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G247,$I247)=0,TRUE,FALSE),$J247*Q$2,0)"},{"year":2032,"value":0,"cell":"R247","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G247<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G247,$I247)=0,TRUE,FALSE),$J247*R$2,0)"},{"year":2033,"value":0,"cell":"S247","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G247<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G247,$I247)=0,TRUE,FALSE),$J247*S$2,0)"},{"year":2034,"value":0,"cell":"T247","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G247<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G247,$I247)=0,TRUE,FALSE),$J247*T$2,0)"},{"year":2035,"value":0,"cell":"U247","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G247<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G247,$I247)=0,TRUE,FALSE),$J247*U$2,0)"},{"year":2036,"value":0,"cell":"V247","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G247<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G247,$I247)=0,TRUE,FALSE),$J247*V$2,0)"},{"year":2037,"value":0,"cell":"W247","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G247<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G247,$I247)=0,TRUE,FALSE),$J247*W$2,0)"},{"year":2038,"value":0,"cell":"X247","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G247<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G247,$I247)=0,TRUE,FALSE),$J247*X$2,0)"},{"year":2039,"value":0,"cell":"Y247","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G247<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G247,$I247)=0,TRUE,FALSE),$J247*Y$2,0)"},{"year":2040,"value":0,"cell":"Z247","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G247<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G247,$I247)=0,TRUE,FALSE),$J247*Z$2,0)"},{"year":2041,"value":0,"cell":"AA247","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G247<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G247,$I247)=0,TRUE,FALSE),$J247*AA$2,0)"},{"year":2042,"value":0,"cell":"AB247","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G247<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G247,$I247)=0,TRUE,FALSE),$J247*AB$2,0)"},{"year":2043,"value":0,"cell":"AC247","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G247<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G247,$I247)=0,TRUE,FALSE),$J247*AC$2,0)"},{"year":2044,"value":0,"cell":"AD247","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G247<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G247,$I247)=0,TRUE,FALSE),$J247*AD$2,0)"}],"issues":["This schedule cost references an unavailable external workbook. The original saved value is preserved."],"report":{"page":108,"specific":true,"explanation":"The vertical-transportation recommendations describe planned modernization alongside continuing maintenance. Individual elevator profiles appear earlier in this section; this reference does not reproduce a row-specific price."}},{"id":"costs-258","category":"vertical","group":"Vertical Transportation","item":"Elevator #5","location":"Modernization","label":"","scope":"","grade":"Medium","grade_type":"Priority","base":607500,"total":687065.7603375,"sheet":"Costs","row":258,"base_cell":"P258","schedule_sheet":"Cap Ex-20 Years","schedule_row":248,"total_cell":"AE248","first_year":2028,"frequency":25,"cost_tab_first_year":2028,"cost_tab_frequency":25,"schedule_base":607500,"schedule_base_formula":"=[1]Costs!P270","cells":[{"cell":"J258","label":"Area / length","value":null,"formula":null},{"cell":"K258","label":"Units","value":1,"formula":null},{"cell":"L258","label":"Cost per area / length","value":null,"formula":null},{"cell":"M258","label":"Cost per unit","value":450000,"formula":null},{"cell":"N258","label":"Direct total","value":450000,"formula":"=(M258*K258)+(L258*J258)"},{"cell":"O258","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P258","label":"Loaded total","value":607500,"formula":"=(1+O258)*N258"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K248","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G248<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G248,$I248)=0,TRUE,FALSE),$J248*K$2,0)"},{"year":2026,"value":0,"cell":"L248","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G248<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G248,$I248)=0,TRUE,FALSE),$J248*L$2,0)"},{"year":2027,"value":0,"cell":"M248","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G248<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G248,$I248)=0,TRUE,FALSE),$J248*M$2,0)"},{"year":2028,"value":687065.7603375,"cell":"N248","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G248<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G248,$I248)=0,TRUE,FALSE),$J248*N$2,0)"},{"year":2029,"value":0,"cell":"O248","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G248<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G248,$I248)=0,TRUE,FALSE),$J248*O$2,0)"},{"year":2030,"value":0,"cell":"P248","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G248<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G248,$I248)=0,TRUE,FALSE),$J248*P$2,0)"},{"year":2031,"value":0,"cell":"Q248","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G248<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G248,$I248)=0,TRUE,FALSE),$J248*Q$2,0)"},{"year":2032,"value":0,"cell":"R248","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G248<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G248,$I248)=0,TRUE,FALSE),$J248*R$2,0)"},{"year":2033,"value":0,"cell":"S248","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G248<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G248,$I248)=0,TRUE,FALSE),$J248*S$2,0)"},{"year":2034,"value":0,"cell":"T248","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G248<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G248,$I248)=0,TRUE,FALSE),$J248*T$2,0)"},{"year":2035,"value":0,"cell":"U248","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G248<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G248,$I248)=0,TRUE,FALSE),$J248*U$2,0)"},{"year":2036,"value":0,"cell":"V248","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G248<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G248,$I248)=0,TRUE,FALSE),$J248*V$2,0)"},{"year":2037,"value":0,"cell":"W248","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G248<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G248,$I248)=0,TRUE,FALSE),$J248*W$2,0)"},{"year":2038,"value":0,"cell":"X248","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G248<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G248,$I248)=0,TRUE,FALSE),$J248*X$2,0)"},{"year":2039,"value":0,"cell":"Y248","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G248<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G248,$I248)=0,TRUE,FALSE),$J248*Y$2,0)"},{"year":2040,"value":0,"cell":"Z248","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G248<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G248,$I248)=0,TRUE,FALSE),$J248*Z$2,0)"},{"year":2041,"value":0,"cell":"AA248","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G248<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G248,$I248)=0,TRUE,FALSE),$J248*AA$2,0)"},{"year":2042,"value":0,"cell":"AB248","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G248<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G248,$I248)=0,TRUE,FALSE),$J248*AB$2,0)"},{"year":2043,"value":0,"cell":"AC248","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G248<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G248,$I248)=0,TRUE,FALSE),$J248*AC$2,0)"},{"year":2044,"value":0,"cell":"AD248","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G248<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G248,$I248)=0,TRUE,FALSE),$J248*AD$2,0)"}],"issues":["This schedule cost references an unavailable external workbook. The original saved value is preserved."],"report":{"page":108,"specific":true,"explanation":"The vertical-transportation recommendations describe planned modernization alongside continuing maintenance. Individual elevator profiles appear earlier in this section; this reference does not reproduce a row-specific price."}},{"id":"costs-259","category":"vertical","group":"Vertical Transportation","item":"Elevator #6","location":"Modernization","label":"","scope":"","grade":"Medium","grade_type":"Priority","base":675000,"total":763406.4003750001,"sheet":"Costs","row":259,"base_cell":"P259","schedule_sheet":"Cap Ex-20 Years","schedule_row":249,"total_cell":"AE249","first_year":2028,"frequency":25,"cost_tab_first_year":2028,"cost_tab_frequency":25,"schedule_base":675000,"schedule_base_formula":"=[1]Costs!P271","cells":[{"cell":"J259","label":"Area / length","value":null,"formula":null},{"cell":"K259","label":"Units","value":1,"formula":null},{"cell":"L259","label":"Cost per area / length","value":null,"formula":null},{"cell":"M259","label":"Cost per unit","value":500000,"formula":null},{"cell":"N259","label":"Direct total","value":500000,"formula":"=(M259*K259)+(L259*J259)"},{"cell":"O259","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P259","label":"Loaded total","value":675000,"formula":"=(1+O259)*N259"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K249","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G249<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G249,$I249)=0,TRUE,FALSE),$J249*K$2,0)"},{"year":2026,"value":0,"cell":"L249","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G249<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G249,$I249)=0,TRUE,FALSE),$J249*L$2,0)"},{"year":2027,"value":0,"cell":"M249","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G249<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G249,$I249)=0,TRUE,FALSE),$J249*M$2,0)"},{"year":2028,"value":763406.4003750001,"cell":"N249","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G249<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G249,$I249)=0,TRUE,FALSE),$J249*N$2,0)"},{"year":2029,"value":0,"cell":"O249","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G249<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G249,$I249)=0,TRUE,FALSE),$J249*O$2,0)"},{"year":2030,"value":0,"cell":"P249","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G249<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G249,$I249)=0,TRUE,FALSE),$J249*P$2,0)"},{"year":2031,"value":0,"cell":"Q249","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G249<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G249,$I249)=0,TRUE,FALSE),$J249*Q$2,0)"},{"year":2032,"value":0,"cell":"R249","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G249<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G249,$I249)=0,TRUE,FALSE),$J249*R$2,0)"},{"year":2033,"value":0,"cell":"S249","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G249<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G249,$I249)=0,TRUE,FALSE),$J249*S$2,0)"},{"year":2034,"value":0,"cell":"T249","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G249<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G249,$I249)=0,TRUE,FALSE),$J249*T$2,0)"},{"year":2035,"value":0,"cell":"U249","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G249<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G249,$I249)=0,TRUE,FALSE),$J249*U$2,0)"},{"year":2036,"value":0,"cell":"V249","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G249<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G249,$I249)=0,TRUE,FALSE),$J249*V$2,0)"},{"year":2037,"value":0,"cell":"W249","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G249<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G249,$I249)=0,TRUE,FALSE),$J249*W$2,0)"},{"year":2038,"value":0,"cell":"X249","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G249<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G249,$I249)=0,TRUE,FALSE),$J249*X$2,0)"},{"year":2039,"value":0,"cell":"Y249","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G249<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G249,$I249)=0,TRUE,FALSE),$J249*Y$2,0)"},{"year":2040,"value":0,"cell":"Z249","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G249<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G249,$I249)=0,TRUE,FALSE),$J249*Z$2,0)"},{"year":2041,"value":0,"cell":"AA249","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G249<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G249,$I249)=0,TRUE,FALSE),$J249*AA$2,0)"},{"year":2042,"value":0,"cell":"AB249","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G249<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G249,$I249)=0,TRUE,FALSE),$J249*AB$2,0)"},{"year":2043,"value":0,"cell":"AC249","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G249<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G249,$I249)=0,TRUE,FALSE),$J249*AC$2,0)"},{"year":2044,"value":0,"cell":"AD249","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G249<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G249,$I249)=0,TRUE,FALSE),$J249*AD$2,0)"}],"issues":["This schedule cost references an unavailable external workbook. The original saved value is preserved."],"report":{"page":108,"specific":true,"explanation":"The vertical-transportation recommendations describe planned modernization alongside continuing maintenance. Individual elevator profiles appear earlier in this section; this reference does not reproduce a row-specific price."}},{"id":"costs-260","category":"vertical","group":"Vertical Transportation","item":"Elevator #7","location":"Modernization","label":"","scope":"","grade":"Medium","grade_type":"Priority","base":607500,"total":707677.733147625,"sheet":"Costs","row":260,"base_cell":"P260","schedule_sheet":"Cap Ex-20 Years","schedule_row":250,"total_cell":"AE250","first_year":2029,"frequency":25,"cost_tab_first_year":2029,"cost_tab_frequency":25,"schedule_base":607500,"schedule_base_formula":"=[1]Costs!P272","cells":[{"cell":"J260","label":"Area / length","value":null,"formula":null},{"cell":"K260","label":"Units","value":1,"formula":null},{"cell":"L260","label":"Cost per area / length","value":null,"formula":null},{"cell":"M260","label":"Cost per unit","value":450000,"formula":null},{"cell":"N260","label":"Direct total","value":450000,"formula":"=(M260*K260)+(L260*J260)"},{"cell":"O260","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P260","label":"Loaded total","value":607500,"formula":"=(1+O260)*N260"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K250","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G250<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G250,$I250)=0,TRUE,FALSE),$J250*K$2,0)"},{"year":2026,"value":0,"cell":"L250","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G250<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G250,$I250)=0,TRUE,FALSE),$J250*L$2,0)"},{"year":2027,"value":0,"cell":"M250","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G250<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G250,$I250)=0,TRUE,FALSE),$J250*M$2,0)"},{"year":2028,"value":0,"cell":"N250","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G250<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G250,$I250)=0,TRUE,FALSE),$J250*N$2,0)"},{"year":2029,"value":707677.733147625,"cell":"O250","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G250<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G250,$I250)=0,TRUE,FALSE),$J250*O$2,0)"},{"year":2030,"value":0,"cell":"P250","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G250<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G250,$I250)=0,TRUE,FALSE),$J250*P$2,0)"},{"year":2031,"value":0,"cell":"Q250","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G250<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G250,$I250)=0,TRUE,FALSE),$J250*Q$2,0)"},{"year":2032,"value":0,"cell":"R250","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G250<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G250,$I250)=0,TRUE,FALSE),$J250*R$2,0)"},{"year":2033,"value":0,"cell":"S250","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G250<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G250,$I250)=0,TRUE,FALSE),$J250*S$2,0)"},{"year":2034,"value":0,"cell":"T250","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G250<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G250,$I250)=0,TRUE,FALSE),$J250*T$2,0)"},{"year":2035,"value":0,"cell":"U250","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G250<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G250,$I250)=0,TRUE,FALSE),$J250*U$2,0)"},{"year":2036,"value":0,"cell":"V250","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G250<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G250,$I250)=0,TRUE,FALSE),$J250*V$2,0)"},{"year":2037,"value":0,"cell":"W250","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G250<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G250,$I250)=0,TRUE,FALSE),$J250*W$2,0)"},{"year":2038,"value":0,"cell":"X250","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G250<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G250,$I250)=0,TRUE,FALSE),$J250*X$2,0)"},{"year":2039,"value":0,"cell":"Y250","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G250<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G250,$I250)=0,TRUE,FALSE),$J250*Y$2,0)"},{"year":2040,"value":0,"cell":"Z250","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G250<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G250,$I250)=0,TRUE,FALSE),$J250*Z$2,0)"},{"year":2041,"value":0,"cell":"AA250","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G250<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G250,$I250)=0,TRUE,FALSE),$J250*AA$2,0)"},{"year":2042,"value":0,"cell":"AB250","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G250<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G250,$I250)=0,TRUE,FALSE),$J250*AB$2,0)"},{"year":2043,"value":0,"cell":"AC250","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G250<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G250,$I250)=0,TRUE,FALSE),$J250*AC$2,0)"},{"year":2044,"value":0,"cell":"AD250","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G250<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G250,$I250)=0,TRUE,FALSE),$J250*AD$2,0)"}],"issues":["This schedule cost references an unavailable external workbook. The original saved value is preserved."],"report":{"page":108,"specific":true,"explanation":"The vertical-transportation recommendations describe planned modernization alongside continuing maintenance. Individual elevator profiles appear earlier in this section; this reference does not reproduce a row-specific price."}},{"id":"costs-261","category":"vertical","group":"Vertical Transportation","item":"Elevator #8","location":"Modernization","label":"","scope":"","grade":"Medium","grade_type":"Priority","base":607500,"total":707677.733147625,"sheet":"Costs","row":261,"base_cell":"P261","schedule_sheet":"Cap Ex-20 Years","schedule_row":251,"total_cell":"AE251","first_year":2029,"frequency":25,"cost_tab_first_year":2029,"cost_tab_frequency":25,"schedule_base":607500,"schedule_base_formula":"=[1]Costs!P273","cells":[{"cell":"J261","label":"Area / length","value":null,"formula":null},{"cell":"K261","label":"Units","value":1,"formula":null},{"cell":"L261","label":"Cost per area / length","value":null,"formula":null},{"cell":"M261","label":"Cost per unit","value":450000,"formula":null},{"cell":"N261","label":"Direct total","value":450000,"formula":"=(M261*K261)+(L261*J261)"},{"cell":"O261","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P261","label":"Loaded total","value":607500,"formula":"=(1+O261)*N261"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K251","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G251<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G251,$I251)=0,TRUE,FALSE),$J251*K$2,0)"},{"year":2026,"value":0,"cell":"L251","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G251<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G251,$I251)=0,TRUE,FALSE),$J251*L$2,0)"},{"year":2027,"value":0,"cell":"M251","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G251<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G251,$I251)=0,TRUE,FALSE),$J251*M$2,0)"},{"year":2028,"value":0,"cell":"N251","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G251<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G251,$I251)=0,TRUE,FALSE),$J251*N$2,0)"},{"year":2029,"value":707677.733147625,"cell":"O251","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G251<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G251,$I251)=0,TRUE,FALSE),$J251*O$2,0)"},{"year":2030,"value":0,"cell":"P251","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G251<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G251,$I251)=0,TRUE,FALSE),$J251*P$2,0)"},{"year":2031,"value":0,"cell":"Q251","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G251<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G251,$I251)=0,TRUE,FALSE),$J251*Q$2,0)"},{"year":2032,"value":0,"cell":"R251","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G251<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G251,$I251)=0,TRUE,FALSE),$J251*R$2,0)"},{"year":2033,"value":0,"cell":"S251","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G251<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G251,$I251)=0,TRUE,FALSE),$J251*S$2,0)"},{"year":2034,"value":0,"cell":"T251","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G251<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G251,$I251)=0,TRUE,FALSE),$J251*T$2,0)"},{"year":2035,"value":0,"cell":"U251","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G251<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G251,$I251)=0,TRUE,FALSE),$J251*U$2,0)"},{"year":2036,"value":0,"cell":"V251","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G251<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G251,$I251)=0,TRUE,FALSE),$J251*V$2,0)"},{"year":2037,"value":0,"cell":"W251","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G251<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G251,$I251)=0,TRUE,FALSE),$J251*W$2,0)"},{"year":2038,"value":0,"cell":"X251","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G251<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G251,$I251)=0,TRUE,FALSE),$J251*X$2,0)"},{"year":2039,"value":0,"cell":"Y251","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G251<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G251,$I251)=0,TRUE,FALSE),$J251*Y$2,0)"},{"year":2040,"value":0,"cell":"Z251","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G251<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G251,$I251)=0,TRUE,FALSE),$J251*Z$2,0)"},{"year":2041,"value":0,"cell":"AA251","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G251<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G251,$I251)=0,TRUE,FALSE),$J251*AA$2,0)"},{"year":2042,"value":0,"cell":"AB251","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G251<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G251,$I251)=0,TRUE,FALSE),$J251*AB$2,0)"},{"year":2043,"value":0,"cell":"AC251","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G251<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G251,$I251)=0,TRUE,FALSE),$J251*AC$2,0)"},{"year":2044,"value":0,"cell":"AD251","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G251<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G251,$I251)=0,TRUE,FALSE),$J251*AD$2,0)"}],"issues":["This schedule cost references an unavailable external workbook. The original saved value is preserved."],"report":{"page":108,"specific":true,"explanation":"The vertical-transportation recommendations describe planned modernization alongside continuing maintenance. Individual elevator profiles appear earlier in this section; this reference does not reproduce a row-specific price."}},{"id":"costs-262","category":"vertical","group":"Vertical Transportation","item":"Elevator #9","location":"Modernization","label":"","scope":"","grade":"Medium","grade_type":"Priority","base":607500,"total":707677.733147625,"sheet":"Costs","row":262,"base_cell":"P262","schedule_sheet":"Cap Ex-20 Years","schedule_row":252,"total_cell":"AE252","first_year":2029,"frequency":25,"cost_tab_first_year":2029,"cost_tab_frequency":25,"schedule_base":607500,"schedule_base_formula":"=[1]Costs!P274","cells":[{"cell":"J262","label":"Area / length","value":null,"formula":null},{"cell":"K262","label":"Units","value":1,"formula":null},{"cell":"L262","label":"Cost per area / length","value":null,"formula":null},{"cell":"M262","label":"Cost per unit","value":450000,"formula":null},{"cell":"N262","label":"Direct total","value":450000,"formula":"=(M262*K262)+(L262*J262)"},{"cell":"O262","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P262","label":"Loaded total","value":607500,"formula":"=(1+O262)*N262"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K252","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G252<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G252,$I252)=0,TRUE,FALSE),$J252*K$2,0)"},{"year":2026,"value":0,"cell":"L252","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G252<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G252,$I252)=0,TRUE,FALSE),$J252*L$2,0)"},{"year":2027,"value":0,"cell":"M252","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G252<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G252,$I252)=0,TRUE,FALSE),$J252*M$2,0)"},{"year":2028,"value":0,"cell":"N252","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G252<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G252,$I252)=0,TRUE,FALSE),$J252*N$2,0)"},{"year":2029,"value":707677.733147625,"cell":"O252","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G252<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G252,$I252)=0,TRUE,FALSE),$J252*O$2,0)"},{"year":2030,"value":0,"cell":"P252","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G252<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G252,$I252)=0,TRUE,FALSE),$J252*P$2,0)"},{"year":2031,"value":0,"cell":"Q252","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G252<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G252,$I252)=0,TRUE,FALSE),$J252*Q$2,0)"},{"year":2032,"value":0,"cell":"R252","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G252<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G252,$I252)=0,TRUE,FALSE),$J252*R$2,0)"},{"year":2033,"value":0,"cell":"S252","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G252<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G252,$I252)=0,TRUE,FALSE),$J252*S$2,0)"},{"year":2034,"value":0,"cell":"T252","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G252<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G252,$I252)=0,TRUE,FALSE),$J252*T$2,0)"},{"year":2035,"value":0,"cell":"U252","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G252<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G252,$I252)=0,TRUE,FALSE),$J252*U$2,0)"},{"year":2036,"value":0,"cell":"V252","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G252<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G252,$I252)=0,TRUE,FALSE),$J252*V$2,0)"},{"year":2037,"value":0,"cell":"W252","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G252<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G252,$I252)=0,TRUE,FALSE),$J252*W$2,0)"},{"year":2038,"value":0,"cell":"X252","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G252<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G252,$I252)=0,TRUE,FALSE),$J252*X$2,0)"},{"year":2039,"value":0,"cell":"Y252","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G252<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G252,$I252)=0,TRUE,FALSE),$J252*Y$2,0)"},{"year":2040,"value":0,"cell":"Z252","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G252<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G252,$I252)=0,TRUE,FALSE),$J252*Z$2,0)"},{"year":2041,"value":0,"cell":"AA252","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G252<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G252,$I252)=0,TRUE,FALSE),$J252*AA$2,0)"},{"year":2042,"value":0,"cell":"AB252","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G252<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G252,$I252)=0,TRUE,FALSE),$J252*AB$2,0)"},{"year":2043,"value":0,"cell":"AC252","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G252<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G252,$I252)=0,TRUE,FALSE),$J252*AC$2,0)"},{"year":2044,"value":0,"cell":"AD252","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G252<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G252,$I252)=0,TRUE,FALSE),$J252*AD$2,0)"}],"issues":["This schedule cost references an unavailable external workbook. The original saved value is preserved."],"report":{"page":108,"specific":true,"explanation":"The vertical-transportation recommendations describe planned modernization alongside continuing maintenance. Individual elevator profiles appear earlier in this section; this reference does not reproduce a row-specific price."}},{"id":"costs-263","category":"vertical","group":"Vertical Transportation","item":"Elevator #10","location":"Modernization","label":"","scope":"","grade":"Medium","grade_type":"Priority","base":607500,"total":707677.733147625,"sheet":"Costs","row":263,"base_cell":"P263","schedule_sheet":"Cap Ex-20 Years","schedule_row":253,"total_cell":"AE253","first_year":2029,"frequency":25,"cost_tab_first_year":2029,"cost_tab_frequency":25,"schedule_base":607500,"schedule_base_formula":"=[1]Costs!P275","cells":[{"cell":"J263","label":"Area / length","value":null,"formula":null},{"cell":"K263","label":"Units","value":1,"formula":null},{"cell":"L263","label":"Cost per area / length","value":null,"formula":null},{"cell":"M263","label":"Cost per unit","value":450000,"formula":null},{"cell":"N263","label":"Direct total","value":450000,"formula":"=(M263*K263)+(L263*J263)"},{"cell":"O263","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P263","label":"Loaded total","value":607500,"formula":"=(1+O263)*N263"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K253","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G253<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G253,$I253)=0,TRUE,FALSE),$J253*K$2,0)"},{"year":2026,"value":0,"cell":"L253","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G253<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G253,$I253)=0,TRUE,FALSE),$J253*L$2,0)"},{"year":2027,"value":0,"cell":"M253","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G253<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G253,$I253)=0,TRUE,FALSE),$J253*M$2,0)"},{"year":2028,"value":0,"cell":"N253","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G253<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G253,$I253)=0,TRUE,FALSE),$J253*N$2,0)"},{"year":2029,"value":707677.733147625,"cell":"O253","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G253<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G253,$I253)=0,TRUE,FALSE),$J253*O$2,0)"},{"year":2030,"value":0,"cell":"P253","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G253<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G253,$I253)=0,TRUE,FALSE),$J253*P$2,0)"},{"year":2031,"value":0,"cell":"Q253","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G253<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G253,$I253)=0,TRUE,FALSE),$J253*Q$2,0)"},{"year":2032,"value":0,"cell":"R253","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G253<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G253,$I253)=0,TRUE,FALSE),$J253*R$2,0)"},{"year":2033,"value":0,"cell":"S253","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G253<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G253,$I253)=0,TRUE,FALSE),$J253*S$2,0)"},{"year":2034,"value":0,"cell":"T253","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G253<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G253,$I253)=0,TRUE,FALSE),$J253*T$2,0)"},{"year":2035,"value":0,"cell":"U253","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G253<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G253,$I253)=0,TRUE,FALSE),$J253*U$2,0)"},{"year":2036,"value":0,"cell":"V253","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G253<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G253,$I253)=0,TRUE,FALSE),$J253*V$2,0)"},{"year":2037,"value":0,"cell":"W253","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G253<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G253,$I253)=0,TRUE,FALSE),$J253*W$2,0)"},{"year":2038,"value":0,"cell":"X253","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G253<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G253,$I253)=0,TRUE,FALSE),$J253*X$2,0)"},{"year":2039,"value":0,"cell":"Y253","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G253<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G253,$I253)=0,TRUE,FALSE),$J253*Y$2,0)"},{"year":2040,"value":0,"cell":"Z253","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G253<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G253,$I253)=0,TRUE,FALSE),$J253*Z$2,0)"},{"year":2041,"value":0,"cell":"AA253","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G253<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G253,$I253)=0,TRUE,FALSE),$J253*AA$2,0)"},{"year":2042,"value":0,"cell":"AB253","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G253<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G253,$I253)=0,TRUE,FALSE),$J253*AB$2,0)"},{"year":2043,"value":0,"cell":"AC253","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G253<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G253,$I253)=0,TRUE,FALSE),$J253*AC$2,0)"},{"year":2044,"value":0,"cell":"AD253","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G253<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G253,$I253)=0,TRUE,FALSE),$J253*AD$2,0)"}],"issues":["This schedule cost references an unavailable external workbook. The original saved value is preserved."],"report":{"page":108,"specific":true,"explanation":"The vertical-transportation recommendations describe planned modernization alongside continuing maintenance. Individual elevator profiles appear earlier in this section; this reference does not reproduce a row-specific price."}},{"id":"costs-267","category":"roof","group":"Roof & Façade","item":"Main Roof (Above Bowl)","location":"Roof Membranes","label":"Replacement","scope":"","grade":"Low","grade_type":"Priority","base":3314283.75,"total":0,"sheet":"Costs","row":267,"base_cell":"P267","schedule_sheet":"Cap Ex-20 Years","schedule_row":257,"total_cell":"AE257","first_year":2047,"frequency":25,"cost_tab_first_year":2047,"cost_tab_frequency":25,"schedule_base":3314283.75,"schedule_base_formula":"=Costs!P267","cells":[{"cell":"J267","label":"Area / length","value":196402,"formula":null},{"cell":"K267","label":"Units","value":null,"formula":null},{"cell":"L267","label":"Cost per area / length","value":12.5,"formula":null},{"cell":"M267","label":"Cost per unit","value":null,"formula":null},{"cell":"N267","label":"Direct total","value":2455025,"formula":"=(M267*K267)+(L267*J267)"},{"cell":"O267","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P267","label":"Loaded total","value":3314283.75,"formula":"=(1+O267)*N267"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K257","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G257<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G257,$I257)=0,TRUE,FALSE),$J257*K$2,0)"},{"year":2026,"value":0,"cell":"L257","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G257<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G257,$I257)=0,TRUE,FALSE),$J257*L$2,0)"},{"year":2027,"value":0,"cell":"M257","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G257<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G257,$I257)=0,TRUE,FALSE),$J257*M$2,0)"},{"year":2028,"value":0,"cell":"N257","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G257<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G257,$I257)=0,TRUE,FALSE),$J257*N$2,0)"},{"year":2029,"value":0,"cell":"O257","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G257<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G257,$I257)=0,TRUE,FALSE),$J257*O$2,0)"},{"year":2030,"value":0,"cell":"P257","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G257<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G257,$I257)=0,TRUE,FALSE),$J257*P$2,0)"},{"year":2031,"value":0,"cell":"Q257","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G257<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G257,$I257)=0,TRUE,FALSE),$J257*Q$2,0)"},{"year":2032,"value":0,"cell":"R257","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G257<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G257,$I257)=0,TRUE,FALSE),$J257*R$2,0)"},{"year":2033,"value":0,"cell":"S257","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G257<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G257,$I257)=0,TRUE,FALSE),$J257*S$2,0)"},{"year":2034,"value":0,"cell":"T257","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G257<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G257,$I257)=0,TRUE,FALSE),$J257*T$2,0)"},{"year":2035,"value":0,"cell":"U257","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G257<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G257,$I257)=0,TRUE,FALSE),$J257*U$2,0)"},{"year":2036,"value":0,"cell":"V257","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G257<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G257,$I257)=0,TRUE,FALSE),$J257*V$2,0)"},{"year":2037,"value":0,"cell":"W257","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G257<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G257,$I257)=0,TRUE,FALSE),$J257*W$2,0)"},{"year":2038,"value":0,"cell":"X257","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G257<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G257,$I257)=0,TRUE,FALSE),$J257*X$2,0)"},{"year":2039,"value":0,"cell":"Y257","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G257<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G257,$I257)=0,TRUE,FALSE),$J257*Y$2,0)"},{"year":2040,"value":0,"cell":"Z257","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G257<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G257,$I257)=0,TRUE,FALSE),$J257*Z$2,0)"},{"year":2041,"value":0,"cell":"AA257","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G257<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G257,$I257)=0,TRUE,FALSE),$J257*AA$2,0)"},{"year":2042,"value":0,"cell":"AB257","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G257<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G257,$I257)=0,TRUE,FALSE),$J257*AB$2,0)"},{"year":2043,"value":0,"cell":"AC257","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G257<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G257,$I257)=0,TRUE,FALSE),$J257*AC$2,0)"},{"year":2044,"value":0,"cell":"AD257","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G257<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G257,$I257)=0,TRUE,FALSE),$J257*AD$2,0)"}],"issues":["This listed cost has no scheduled occurrence in 2025–2044. It remains in the base-cost sum."],"report":{"page":94,"specific":true,"explanation":"The roof membranes were replaced in 2022; the report does not anticipate full replacement within the capital-matrix period. It separately recommends maintenance, drainage and protective walkway work. This row’s full replacement is scheduled in 2047."}},{"id":"costs-268","category":"roof","group":"Roof & Façade","item":"Ring Roof - Level 7","location":"Roof Membranes","label":"Replacement","scope":"","grade":"Low","grade_type":"Priority","base":360365.625,"total":0,"sheet":"Costs","row":268,"base_cell":"P268","schedule_sheet":"Cap Ex-20 Years","schedule_row":258,"total_cell":"AE258","first_year":2047,"frequency":25,"cost_tab_first_year":2047,"cost_tab_frequency":25,"schedule_base":360365.625,"schedule_base_formula":"=Costs!P268","cells":[{"cell":"J268","label":"Area / length","value":21355,"formula":null},{"cell":"K268","label":"Units","value":null,"formula":null},{"cell":"L268","label":"Cost per area / length","value":12.5,"formula":null},{"cell":"M268","label":"Cost per unit","value":null,"formula":null},{"cell":"N268","label":"Direct total","value":266937.5,"formula":"=(M268*K268)+(L268*J268)"},{"cell":"O268","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P268","label":"Loaded total","value":360365.625,"formula":"=(1+O268)*N268"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K258","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G258<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G258,$I258)=0,TRUE,FALSE),$J258*K$2,0)"},{"year":2026,"value":0,"cell":"L258","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G258<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G258,$I258)=0,TRUE,FALSE),$J258*L$2,0)"},{"year":2027,"value":0,"cell":"M258","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G258<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G258,$I258)=0,TRUE,FALSE),$J258*M$2,0)"},{"year":2028,"value":0,"cell":"N258","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G258<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G258,$I258)=0,TRUE,FALSE),$J258*N$2,0)"},{"year":2029,"value":0,"cell":"O258","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G258<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G258,$I258)=0,TRUE,FALSE),$J258*O$2,0)"},{"year":2030,"value":0,"cell":"P258","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G258<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G258,$I258)=0,TRUE,FALSE),$J258*P$2,0)"},{"year":2031,"value":0,"cell":"Q258","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G258<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G258,$I258)=0,TRUE,FALSE),$J258*Q$2,0)"},{"year":2032,"value":0,"cell":"R258","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G258<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G258,$I258)=0,TRUE,FALSE),$J258*R$2,0)"},{"year":2033,"value":0,"cell":"S258","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G258<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G258,$I258)=0,TRUE,FALSE),$J258*S$2,0)"},{"year":2034,"value":0,"cell":"T258","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G258<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G258,$I258)=0,TRUE,FALSE),$J258*T$2,0)"},{"year":2035,"value":0,"cell":"U258","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G258<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G258,$I258)=0,TRUE,FALSE),$J258*U$2,0)"},{"year":2036,"value":0,"cell":"V258","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G258<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G258,$I258)=0,TRUE,FALSE),$J258*V$2,0)"},{"year":2037,"value":0,"cell":"W258","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G258<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G258,$I258)=0,TRUE,FALSE),$J258*W$2,0)"},{"year":2038,"value":0,"cell":"X258","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G258<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G258,$I258)=0,TRUE,FALSE),$J258*X$2,0)"},{"year":2039,"value":0,"cell":"Y258","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G258<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G258,$I258)=0,TRUE,FALSE),$J258*Y$2,0)"},{"year":2040,"value":0,"cell":"Z258","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G258<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G258,$I258)=0,TRUE,FALSE),$J258*Z$2,0)"},{"year":2041,"value":0,"cell":"AA258","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G258<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G258,$I258)=0,TRUE,FALSE),$J258*AA$2,0)"},{"year":2042,"value":0,"cell":"AB258","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G258<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G258,$I258)=0,TRUE,FALSE),$J258*AB$2,0)"},{"year":2043,"value":0,"cell":"AC258","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G258<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G258,$I258)=0,TRUE,FALSE),$J258*AC$2,0)"},{"year":2044,"value":0,"cell":"AD258","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G258<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G258,$I258)=0,TRUE,FALSE),$J258*AD$2,0)"}],"issues":["This listed cost has no scheduled occurrence in 2025–2044. It remains in the base-cost sum."],"report":{"page":94,"specific":true,"explanation":"The roof membranes were replaced in 2022; the report does not anticipate full replacement within the capital-matrix period. It separately recommends maintenance, drainage and protective walkway work. This row’s full replacement is scheduled in 2047."}},{"id":"costs-269","category":"roof","group":"Roof & Façade","item":"North Entrance - Level 3","location":"Roof Membranes","label":"Replacement","scope":"","grade":"Low","grade_type":"Priority","base":36146.25,"total":0,"sheet":"Costs","row":269,"base_cell":"P269","schedule_sheet":"Cap Ex-20 Years","schedule_row":259,"total_cell":"AE259","first_year":2047,"frequency":25,"cost_tab_first_year":2047,"cost_tab_frequency":25,"schedule_base":36146.25,"schedule_base_formula":"=Costs!P269","cells":[{"cell":"J269","label":"Area / length","value":2142,"formula":null},{"cell":"K269","label":"Units","value":null,"formula":null},{"cell":"L269","label":"Cost per area / length","value":12.5,"formula":null},{"cell":"M269","label":"Cost per unit","value":null,"formula":null},{"cell":"N269","label":"Direct total","value":26775,"formula":"=(M269*K269)+(L269*J269)"},{"cell":"O269","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P269","label":"Loaded total","value":36146.25,"formula":"=(1+O269)*N269"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K259","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G259<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G259,$I259)=0,TRUE,FALSE),$J259*K$2,0)"},{"year":2026,"value":0,"cell":"L259","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G259<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G259,$I259)=0,TRUE,FALSE),$J259*L$2,0)"},{"year":2027,"value":0,"cell":"M259","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G259<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G259,$I259)=0,TRUE,FALSE),$J259*M$2,0)"},{"year":2028,"value":0,"cell":"N259","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G259<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G259,$I259)=0,TRUE,FALSE),$J259*N$2,0)"},{"year":2029,"value":0,"cell":"O259","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G259<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G259,$I259)=0,TRUE,FALSE),$J259*O$2,0)"},{"year":2030,"value":0,"cell":"P259","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G259<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G259,$I259)=0,TRUE,FALSE),$J259*P$2,0)"},{"year":2031,"value":0,"cell":"Q259","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G259<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G259,$I259)=0,TRUE,FALSE),$J259*Q$2,0)"},{"year":2032,"value":0,"cell":"R259","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G259<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G259,$I259)=0,TRUE,FALSE),$J259*R$2,0)"},{"year":2033,"value":0,"cell":"S259","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G259<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G259,$I259)=0,TRUE,FALSE),$J259*S$2,0)"},{"year":2034,"value":0,"cell":"T259","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G259<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G259,$I259)=0,TRUE,FALSE),$J259*T$2,0)"},{"year":2035,"value":0,"cell":"U259","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G259<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G259,$I259)=0,TRUE,FALSE),$J259*U$2,0)"},{"year":2036,"value":0,"cell":"V259","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G259<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G259,$I259)=0,TRUE,FALSE),$J259*V$2,0)"},{"year":2037,"value":0,"cell":"W259","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G259<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G259,$I259)=0,TRUE,FALSE),$J259*W$2,0)"},{"year":2038,"value":0,"cell":"X259","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G259<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G259,$I259)=0,TRUE,FALSE),$J259*X$2,0)"},{"year":2039,"value":0,"cell":"Y259","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G259<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G259,$I259)=0,TRUE,FALSE),$J259*Y$2,0)"},{"year":2040,"value":0,"cell":"Z259","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G259<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G259,$I259)=0,TRUE,FALSE),$J259*Z$2,0)"},{"year":2041,"value":0,"cell":"AA259","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G259<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G259,$I259)=0,TRUE,FALSE),$J259*AA$2,0)"},{"year":2042,"value":0,"cell":"AB259","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G259<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G259,$I259)=0,TRUE,FALSE),$J259*AB$2,0)"},{"year":2043,"value":0,"cell":"AC259","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G259<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G259,$I259)=0,TRUE,FALSE),$J259*AC$2,0)"},{"year":2044,"value":0,"cell":"AD259","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G259<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G259,$I259)=0,TRUE,FALSE),$J259*AD$2,0)"}],"issues":["This listed cost has no scheduled occurrence in 2025–2044. It remains in the base-cost sum."],"report":{"page":94,"specific":true,"explanation":"The roof membranes were replaced in 2022; the report does not anticipate full replacement within the capital-matrix period. It separately recommends maintenance, drainage and protective walkway work. This row’s full replacement is scheduled in 2047."}},{"id":"costs-270","category":"roof","group":"Roof & Façade","item":"N Elevator Lobby","location":"Roof Membranes","label":"Replacement","scope":"","grade":"Low","grade_type":"Priority","base":21060,"total":0,"sheet":"Costs","row":270,"base_cell":"P270","schedule_sheet":"Cap Ex-20 Years","schedule_row":260,"total_cell":"AE260","first_year":2047,"frequency":25,"cost_tab_first_year":2047,"cost_tab_frequency":25,"schedule_base":21060,"schedule_base_formula":"=Costs!P270","cells":[{"cell":"J270","label":"Area / length","value":1248,"formula":null},{"cell":"K270","label":"Units","value":null,"formula":null},{"cell":"L270","label":"Cost per area / length","value":12.5,"formula":null},{"cell":"M270","label":"Cost per unit","value":null,"formula":null},{"cell":"N270","label":"Direct total","value":15600,"formula":"=(M270*K270)+(L270*J270)"},{"cell":"O270","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P270","label":"Loaded total","value":21060,"formula":"=(1+O270)*N270"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K260","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G260<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G260,$I260)=0,TRUE,FALSE),$J260*K$2,0)"},{"year":2026,"value":0,"cell":"L260","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G260<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G260,$I260)=0,TRUE,FALSE),$J260*L$2,0)"},{"year":2027,"value":0,"cell":"M260","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G260<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G260,$I260)=0,TRUE,FALSE),$J260*M$2,0)"},{"year":2028,"value":0,"cell":"N260","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G260<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G260,$I260)=0,TRUE,FALSE),$J260*N$2,0)"},{"year":2029,"value":0,"cell":"O260","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G260<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G260,$I260)=0,TRUE,FALSE),$J260*O$2,0)"},{"year":2030,"value":0,"cell":"P260","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G260<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G260,$I260)=0,TRUE,FALSE),$J260*P$2,0)"},{"year":2031,"value":0,"cell":"Q260","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G260<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G260,$I260)=0,TRUE,FALSE),$J260*Q$2,0)"},{"year":2032,"value":0,"cell":"R260","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G260<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G260,$I260)=0,TRUE,FALSE),$J260*R$2,0)"},{"year":2033,"value":0,"cell":"S260","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G260<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G260,$I260)=0,TRUE,FALSE),$J260*S$2,0)"},{"year":2034,"value":0,"cell":"T260","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G260<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G260,$I260)=0,TRUE,FALSE),$J260*T$2,0)"},{"year":2035,"value":0,"cell":"U260","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G260<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G260,$I260)=0,TRUE,FALSE),$J260*U$2,0)"},{"year":2036,"value":0,"cell":"V260","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G260<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G260,$I260)=0,TRUE,FALSE),$J260*V$2,0)"},{"year":2037,"value":0,"cell":"W260","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G260<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G260,$I260)=0,TRUE,FALSE),$J260*W$2,0)"},{"year":2038,"value":0,"cell":"X260","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G260<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G260,$I260)=0,TRUE,FALSE),$J260*X$2,0)"},{"year":2039,"value":0,"cell":"Y260","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G260<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G260,$I260)=0,TRUE,FALSE),$J260*Y$2,0)"},{"year":2040,"value":0,"cell":"Z260","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G260<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G260,$I260)=0,TRUE,FALSE),$J260*Z$2,0)"},{"year":2041,"value":0,"cell":"AA260","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G260<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G260,$I260)=0,TRUE,FALSE),$J260*AA$2,0)"},{"year":2042,"value":0,"cell":"AB260","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G260<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G260,$I260)=0,TRUE,FALSE),$J260*AB$2,0)"},{"year":2043,"value":0,"cell":"AC260","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G260<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G260,$I260)=0,TRUE,FALSE),$J260*AC$2,0)"},{"year":2044,"value":0,"cell":"AD260","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G260<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G260,$I260)=0,TRUE,FALSE),$J260*AD$2,0)"}],"issues":["This listed cost has no scheduled occurrence in 2025–2044. It remains in the base-cost sum."],"report":{"page":94,"specific":true,"explanation":"The roof membranes were replaced in 2022; the report does not anticipate full replacement within the capital-matrix period. It separately recommends maintenance, drainage and protective walkway work. This row’s full replacement is scheduled in 2047."}},{"id":"costs-271","category":"roof","group":"Roof & Façade","item":"N Elevator Shaft-W","location":"Roof Membranes","label":"Replacement","scope":"","grade":"Low","grade_type":"Priority","base":6817.5,"total":0,"sheet":"Costs","row":271,"base_cell":"P271","schedule_sheet":"Cap Ex-20 Years","schedule_row":261,"total_cell":"AE261","first_year":2047,"frequency":25,"cost_tab_first_year":2047,"cost_tab_frequency":25,"schedule_base":6817.5,"schedule_base_formula":"=Costs!P271","cells":[{"cell":"J271","label":"Area / length","value":404,"formula":null},{"cell":"K271","label":"Units","value":null,"formula":null},{"cell":"L271","label":"Cost per area / length","value":12.5,"formula":null},{"cell":"M271","label":"Cost per unit","value":null,"formula":null},{"cell":"N271","label":"Direct total","value":5050,"formula":"=(M271*K271)+(L271*J271)"},{"cell":"O271","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P271","label":"Loaded total","value":6817.5,"formula":"=(1+O271)*N271"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K261","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G261<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G261,$I261)=0,TRUE,FALSE),$J261*K$2,0)"},{"year":2026,"value":0,"cell":"L261","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G261<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G261,$I261)=0,TRUE,FALSE),$J261*L$2,0)"},{"year":2027,"value":0,"cell":"M261","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G261<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G261,$I261)=0,TRUE,FALSE),$J261*M$2,0)"},{"year":2028,"value":0,"cell":"N261","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G261<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G261,$I261)=0,TRUE,FALSE),$J261*N$2,0)"},{"year":2029,"value":0,"cell":"O261","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G261<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G261,$I261)=0,TRUE,FALSE),$J261*O$2,0)"},{"year":2030,"value":0,"cell":"P261","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G261<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G261,$I261)=0,TRUE,FALSE),$J261*P$2,0)"},{"year":2031,"value":0,"cell":"Q261","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G261<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G261,$I261)=0,TRUE,FALSE),$J261*Q$2,0)"},{"year":2032,"value":0,"cell":"R261","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G261<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G261,$I261)=0,TRUE,FALSE),$J261*R$2,0)"},{"year":2033,"value":0,"cell":"S261","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G261<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G261,$I261)=0,TRUE,FALSE),$J261*S$2,0)"},{"year":2034,"value":0,"cell":"T261","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G261<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G261,$I261)=0,TRUE,FALSE),$J261*T$2,0)"},{"year":2035,"value":0,"cell":"U261","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G261<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G261,$I261)=0,TRUE,FALSE),$J261*U$2,0)"},{"year":2036,"value":0,"cell":"V261","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G261<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G261,$I261)=0,TRUE,FALSE),$J261*V$2,0)"},{"year":2037,"value":0,"cell":"W261","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G261<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G261,$I261)=0,TRUE,FALSE),$J261*W$2,0)"},{"year":2038,"value":0,"cell":"X261","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G261<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G261,$I261)=0,TRUE,FALSE),$J261*X$2,0)"},{"year":2039,"value":0,"cell":"Y261","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G261<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G261,$I261)=0,TRUE,FALSE),$J261*Y$2,0)"},{"year":2040,"value":0,"cell":"Z261","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G261<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G261,$I261)=0,TRUE,FALSE),$J261*Z$2,0)"},{"year":2041,"value":0,"cell":"AA261","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G261<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G261,$I261)=0,TRUE,FALSE),$J261*AA$2,0)"},{"year":2042,"value":0,"cell":"AB261","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G261<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G261,$I261)=0,TRUE,FALSE),$J261*AB$2,0)"},{"year":2043,"value":0,"cell":"AC261","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G261<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G261,$I261)=0,TRUE,FALSE),$J261*AC$2,0)"},{"year":2044,"value":0,"cell":"AD261","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G261<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G261,$I261)=0,TRUE,FALSE),$J261*AD$2,0)"}],"issues":["This listed cost has no scheduled occurrence in 2025–2044. It remains in the base-cost sum."],"report":{"page":94,"specific":true,"explanation":"The roof membranes were replaced in 2022; the report does not anticipate full replacement within the capital-matrix period. It separately recommends maintenance, drainage and protective walkway work. This row’s full replacement is scheduled in 2047."}},{"id":"costs-272","category":"roof","group":"Roof & Façade","item":"N-Elevator Shaft-E","location":"Roof Membranes","label":"Replacement","scope":"","grade":"Low","grade_type":"Priority","base":17803.125,"total":0,"sheet":"Costs","row":272,"base_cell":"P272","schedule_sheet":"Cap Ex-20 Years","schedule_row":262,"total_cell":"AE262","first_year":2047,"frequency":25,"cost_tab_first_year":2047,"cost_tab_frequency":25,"schedule_base":17803.125,"schedule_base_formula":"=Costs!P272","cells":[{"cell":"J272","label":"Area / length","value":1055,"formula":null},{"cell":"K272","label":"Units","value":null,"formula":null},{"cell":"L272","label":"Cost per area / length","value":12.5,"formula":null},{"cell":"M272","label":"Cost per unit","value":null,"formula":null},{"cell":"N272","label":"Direct total","value":13187.5,"formula":"=(M272*K272)+(L272*J272)"},{"cell":"O272","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P272","label":"Loaded total","value":17803.125,"formula":"=(1+O272)*N272"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K262","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G262<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G262,$I262)=0,TRUE,FALSE),$J262*K$2,0)"},{"year":2026,"value":0,"cell":"L262","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G262<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G262,$I262)=0,TRUE,FALSE),$J262*L$2,0)"},{"year":2027,"value":0,"cell":"M262","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G262<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G262,$I262)=0,TRUE,FALSE),$J262*M$2,0)"},{"year":2028,"value":0,"cell":"N262","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G262<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G262,$I262)=0,TRUE,FALSE),$J262*N$2,0)"},{"year":2029,"value":0,"cell":"O262","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G262<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G262,$I262)=0,TRUE,FALSE),$J262*O$2,0)"},{"year":2030,"value":0,"cell":"P262","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G262<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G262,$I262)=0,TRUE,FALSE),$J262*P$2,0)"},{"year":2031,"value":0,"cell":"Q262","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G262<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G262,$I262)=0,TRUE,FALSE),$J262*Q$2,0)"},{"year":2032,"value":0,"cell":"R262","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G262<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G262,$I262)=0,TRUE,FALSE),$J262*R$2,0)"},{"year":2033,"value":0,"cell":"S262","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G262<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G262,$I262)=0,TRUE,FALSE),$J262*S$2,0)"},{"year":2034,"value":0,"cell":"T262","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G262<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G262,$I262)=0,TRUE,FALSE),$J262*T$2,0)"},{"year":2035,"value":0,"cell":"U262","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G262<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G262,$I262)=0,TRUE,FALSE),$J262*U$2,0)"},{"year":2036,"value":0,"cell":"V262","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G262<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G262,$I262)=0,TRUE,FALSE),$J262*V$2,0)"},{"year":2037,"value":0,"cell":"W262","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G262<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G262,$I262)=0,TRUE,FALSE),$J262*W$2,0)"},{"year":2038,"value":0,"cell":"X262","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G262<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G262,$I262)=0,TRUE,FALSE),$J262*X$2,0)"},{"year":2039,"value":0,"cell":"Y262","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G262<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G262,$I262)=0,TRUE,FALSE),$J262*Y$2,0)"},{"year":2040,"value":0,"cell":"Z262","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G262<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G262,$I262)=0,TRUE,FALSE),$J262*Z$2,0)"},{"year":2041,"value":0,"cell":"AA262","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G262<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G262,$I262)=0,TRUE,FALSE),$J262*AA$2,0)"},{"year":2042,"value":0,"cell":"AB262","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G262<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G262,$I262)=0,TRUE,FALSE),$J262*AB$2,0)"},{"year":2043,"value":0,"cell":"AC262","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G262<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G262,$I262)=0,TRUE,FALSE),$J262*AC$2,0)"},{"year":2044,"value":0,"cell":"AD262","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G262<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G262,$I262)=0,TRUE,FALSE),$J262*AD$2,0)"}],"issues":["This listed cost has no scheduled occurrence in 2025–2044. It remains in the base-cost sum."],"report":{"page":94,"specific":true,"explanation":"The roof membranes were replaced in 2022; the report does not anticipate full replacement within the capital-matrix period. It separately recommends maintenance, drainage and protective walkway work. This row’s full replacement is scheduled in 2047."}},{"id":"costs-273","category":"roof","group":"Roof & Façade","item":"N-Club Level Entrance","location":"Roof Membranes","label":"Replacement","scope":"","grade":"Low","grade_type":"Priority","base":19608.75,"total":0,"sheet":"Costs","row":273,"base_cell":"P273","schedule_sheet":"Cap Ex-20 Years","schedule_row":263,"total_cell":"AE263","first_year":2047,"frequency":25,"cost_tab_first_year":2047,"cost_tab_frequency":25,"schedule_base":19608.75,"schedule_base_formula":"=Costs!P273","cells":[{"cell":"J273","label":"Area / length","value":1162,"formula":null},{"cell":"K273","label":"Units","value":null,"formula":null},{"cell":"L273","label":"Cost per area / length","value":12.5,"formula":null},{"cell":"M273","label":"Cost per unit","value":null,"formula":null},{"cell":"N273","label":"Direct total","value":14525,"formula":"=(M273*K273)+(L273*J273)"},{"cell":"O273","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P273","label":"Loaded total","value":19608.75,"formula":"=(1+O273)*N273"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K263","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G263<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G263,$I263)=0,TRUE,FALSE),$J263*K$2,0)"},{"year":2026,"value":0,"cell":"L263","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G263<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G263,$I263)=0,TRUE,FALSE),$J263*L$2,0)"},{"year":2027,"value":0,"cell":"M263","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G263<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G263,$I263)=0,TRUE,FALSE),$J263*M$2,0)"},{"year":2028,"value":0,"cell":"N263","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G263<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G263,$I263)=0,TRUE,FALSE),$J263*N$2,0)"},{"year":2029,"value":0,"cell":"O263","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G263<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G263,$I263)=0,TRUE,FALSE),$J263*O$2,0)"},{"year":2030,"value":0,"cell":"P263","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G263<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G263,$I263)=0,TRUE,FALSE),$J263*P$2,0)"},{"year":2031,"value":0,"cell":"Q263","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G263<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G263,$I263)=0,TRUE,FALSE),$J263*Q$2,0)"},{"year":2032,"value":0,"cell":"R263","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G263<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G263,$I263)=0,TRUE,FALSE),$J263*R$2,0)"},{"year":2033,"value":0,"cell":"S263","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G263<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G263,$I263)=0,TRUE,FALSE),$J263*S$2,0)"},{"year":2034,"value":0,"cell":"T263","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G263<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G263,$I263)=0,TRUE,FALSE),$J263*T$2,0)"},{"year":2035,"value":0,"cell":"U263","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G263<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G263,$I263)=0,TRUE,FALSE),$J263*U$2,0)"},{"year":2036,"value":0,"cell":"V263","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G263<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G263,$I263)=0,TRUE,FALSE),$J263*V$2,0)"},{"year":2037,"value":0,"cell":"W263","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G263<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G263,$I263)=0,TRUE,FALSE),$J263*W$2,0)"},{"year":2038,"value":0,"cell":"X263","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G263<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G263,$I263)=0,TRUE,FALSE),$J263*X$2,0)"},{"year":2039,"value":0,"cell":"Y263","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G263<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G263,$I263)=0,TRUE,FALSE),$J263*Y$2,0)"},{"year":2040,"value":0,"cell":"Z263","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G263<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G263,$I263)=0,TRUE,FALSE),$J263*Z$2,0)"},{"year":2041,"value":0,"cell":"AA263","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G263<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G263,$I263)=0,TRUE,FALSE),$J263*AA$2,0)"},{"year":2042,"value":0,"cell":"AB263","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G263<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G263,$I263)=0,TRUE,FALSE),$J263*AB$2,0)"},{"year":2043,"value":0,"cell":"AC263","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G263<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G263,$I263)=0,TRUE,FALSE),$J263*AC$2,0)"},{"year":2044,"value":0,"cell":"AD263","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G263<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G263,$I263)=0,TRUE,FALSE),$J263*AD$2,0)"}],"issues":["This listed cost has no scheduled occurrence in 2025–2044. It remains in the base-cost sum."],"report":{"page":94,"specific":true,"explanation":"The roof membranes were replaced in 2022; the report does not anticipate full replacement within the capital-matrix period. It separately recommends maintenance, drainage and protective walkway work. This row’s full replacement is scheduled in 2047."}},{"id":"costs-274","category":"roof","group":"Roof & Façade","item":"NW-Stairwell Roof-Lower","location":"Roof Membranes","label":"Replacement","scope":"","grade":"Low","grade_type":"Priority","base":3358.125,"total":0,"sheet":"Costs","row":274,"base_cell":"P274","schedule_sheet":"Cap Ex-20 Years","schedule_row":264,"total_cell":"AE264","first_year":2047,"frequency":25,"cost_tab_first_year":2047,"cost_tab_frequency":25,"schedule_base":3358.125,"schedule_base_formula":"=Costs!P274","cells":[{"cell":"J274","label":"Area / length","value":199,"formula":null},{"cell":"K274","label":"Units","value":null,"formula":null},{"cell":"L274","label":"Cost per area / length","value":12.5,"formula":null},{"cell":"M274","label":"Cost per unit","value":null,"formula":null},{"cell":"N274","label":"Direct total","value":2487.5,"formula":"=(M274*K274)+(L274*J274)"},{"cell":"O274","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P274","label":"Loaded total","value":3358.125,"formula":"=(1+O274)*N274"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K264","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G264<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G264,$I264)=0,TRUE,FALSE),$J264*K$2,0)"},{"year":2026,"value":0,"cell":"L264","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G264<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G264,$I264)=0,TRUE,FALSE),$J264*L$2,0)"},{"year":2027,"value":0,"cell":"M264","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G264<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G264,$I264)=0,TRUE,FALSE),$J264*M$2,0)"},{"year":2028,"value":0,"cell":"N264","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G264<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G264,$I264)=0,TRUE,FALSE),$J264*N$2,0)"},{"year":2029,"value":0,"cell":"O264","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G264<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G264,$I264)=0,TRUE,FALSE),$J264*O$2,0)"},{"year":2030,"value":0,"cell":"P264","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G264<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G264,$I264)=0,TRUE,FALSE),$J264*P$2,0)"},{"year":2031,"value":0,"cell":"Q264","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G264<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G264,$I264)=0,TRUE,FALSE),$J264*Q$2,0)"},{"year":2032,"value":0,"cell":"R264","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G264<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G264,$I264)=0,TRUE,FALSE),$J264*R$2,0)"},{"year":2033,"value":0,"cell":"S264","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G264<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G264,$I264)=0,TRUE,FALSE),$J264*S$2,0)"},{"year":2034,"value":0,"cell":"T264","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G264<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G264,$I264)=0,TRUE,FALSE),$J264*T$2,0)"},{"year":2035,"value":0,"cell":"U264","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G264<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G264,$I264)=0,TRUE,FALSE),$J264*U$2,0)"},{"year":2036,"value":0,"cell":"V264","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G264<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G264,$I264)=0,TRUE,FALSE),$J264*V$2,0)"},{"year":2037,"value":0,"cell":"W264","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G264<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G264,$I264)=0,TRUE,FALSE),$J264*W$2,0)"},{"year":2038,"value":0,"cell":"X264","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G264<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G264,$I264)=0,TRUE,FALSE),$J264*X$2,0)"},{"year":2039,"value":0,"cell":"Y264","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G264<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G264,$I264)=0,TRUE,FALSE),$J264*Y$2,0)"},{"year":2040,"value":0,"cell":"Z264","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G264<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G264,$I264)=0,TRUE,FALSE),$J264*Z$2,0)"},{"year":2041,"value":0,"cell":"AA264","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G264<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G264,$I264)=0,TRUE,FALSE),$J264*AA$2,0)"},{"year":2042,"value":0,"cell":"AB264","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G264<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G264,$I264)=0,TRUE,FALSE),$J264*AB$2,0)"},{"year":2043,"value":0,"cell":"AC264","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G264<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G264,$I264)=0,TRUE,FALSE),$J264*AC$2,0)"},{"year":2044,"value":0,"cell":"AD264","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G264<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G264,$I264)=0,TRUE,FALSE),$J264*AD$2,0)"}],"issues":["This listed cost has no scheduled occurrence in 2025–2044. It remains in the base-cost sum."],"report":{"page":94,"specific":true,"explanation":"The roof membranes were replaced in 2022; the report does not anticipate full replacement within the capital-matrix period. It separately recommends maintenance, drainage and protective walkway work. This row’s full replacement is scheduled in 2047."}},{"id":"costs-275","category":"roof","group":"Roof & Façade","item":"NW-Stairwell Roof-Upper","location":"Roof Membranes","label":"Replacement","scope":"","grade":"Low","grade_type":"Priority","base":5062.5,"total":0,"sheet":"Costs","row":275,"base_cell":"P275","schedule_sheet":"Cap Ex-20 Years","schedule_row":265,"total_cell":"AE265","first_year":2047,"frequency":25,"cost_tab_first_year":2047,"cost_tab_frequency":25,"schedule_base":5062.5,"schedule_base_formula":"=Costs!P275","cells":[{"cell":"J275","label":"Area / length","value":300,"formula":null},{"cell":"K275","label":"Units","value":null,"formula":null},{"cell":"L275","label":"Cost per area / length","value":12.5,"formula":null},{"cell":"M275","label":"Cost per unit","value":null,"formula":null},{"cell":"N275","label":"Direct total","value":3750,"formula":"=(M275*K275)+(L275*J275)"},{"cell":"O275","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P275","label":"Loaded total","value":5062.5,"formula":"=(1+O275)*N275"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K265","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G265<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G265,$I265)=0,TRUE,FALSE),$J265*K$2,0)"},{"year":2026,"value":0,"cell":"L265","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G265<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G265,$I265)=0,TRUE,FALSE),$J265*L$2,0)"},{"year":2027,"value":0,"cell":"M265","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G265<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G265,$I265)=0,TRUE,FALSE),$J265*M$2,0)"},{"year":2028,"value":0,"cell":"N265","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G265<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G265,$I265)=0,TRUE,FALSE),$J265*N$2,0)"},{"year":2029,"value":0,"cell":"O265","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G265<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G265,$I265)=0,TRUE,FALSE),$J265*O$2,0)"},{"year":2030,"value":0,"cell":"P265","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G265<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G265,$I265)=0,TRUE,FALSE),$J265*P$2,0)"},{"year":2031,"value":0,"cell":"Q265","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G265<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G265,$I265)=0,TRUE,FALSE),$J265*Q$2,0)"},{"year":2032,"value":0,"cell":"R265","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G265<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G265,$I265)=0,TRUE,FALSE),$J265*R$2,0)"},{"year":2033,"value":0,"cell":"S265","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G265<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G265,$I265)=0,TRUE,FALSE),$J265*S$2,0)"},{"year":2034,"value":0,"cell":"T265","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G265<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G265,$I265)=0,TRUE,FALSE),$J265*T$2,0)"},{"year":2035,"value":0,"cell":"U265","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G265<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G265,$I265)=0,TRUE,FALSE),$J265*U$2,0)"},{"year":2036,"value":0,"cell":"V265","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G265<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G265,$I265)=0,TRUE,FALSE),$J265*V$2,0)"},{"year":2037,"value":0,"cell":"W265","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G265<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G265,$I265)=0,TRUE,FALSE),$J265*W$2,0)"},{"year":2038,"value":0,"cell":"X265","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G265<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G265,$I265)=0,TRUE,FALSE),$J265*X$2,0)"},{"year":2039,"value":0,"cell":"Y265","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G265<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G265,$I265)=0,TRUE,FALSE),$J265*Y$2,0)"},{"year":2040,"value":0,"cell":"Z265","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G265<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G265,$I265)=0,TRUE,FALSE),$J265*Z$2,0)"},{"year":2041,"value":0,"cell":"AA265","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G265<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G265,$I265)=0,TRUE,FALSE),$J265*AA$2,0)"},{"year":2042,"value":0,"cell":"AB265","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G265<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G265,$I265)=0,TRUE,FALSE),$J265*AB$2,0)"},{"year":2043,"value":0,"cell":"AC265","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G265<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G265,$I265)=0,TRUE,FALSE),$J265*AC$2,0)"},{"year":2044,"value":0,"cell":"AD265","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G265<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G265,$I265)=0,TRUE,FALSE),$J265*AD$2,0)"}],"issues":["This listed cost has no scheduled occurrence in 2025–2044. It remains in the base-cost sum."],"report":{"page":94,"specific":true,"explanation":"The roof membranes were replaced in 2022; the report does not anticipate full replacement within the capital-matrix period. It separately recommends maintenance, drainage and protective walkway work. This row’s full replacement is scheduled in 2047."}},{"id":"costs-276","category":"roof","group":"Roof & Façade","item":"W Half Round Roof","location":"Roof Membranes","label":"Replacement","scope":"","grade":"Low","grade_type":"Priority","base":31404.375000000004,"total":0,"sheet":"Costs","row":276,"base_cell":"P276","schedule_sheet":"Cap Ex-20 Years","schedule_row":266,"total_cell":"AE266","first_year":2047,"frequency":25,"cost_tab_first_year":2047,"cost_tab_frequency":25,"schedule_base":31404.375000000004,"schedule_base_formula":"=Costs!P276","cells":[{"cell":"J276","label":"Area / length","value":1861,"formula":null},{"cell":"K276","label":"Units","value":null,"formula":null},{"cell":"L276","label":"Cost per area / length","value":12.5,"formula":null},{"cell":"M276","label":"Cost per unit","value":null,"formula":null},{"cell":"N276","label":"Direct total","value":23262.5,"formula":"=(M276*K276)+(L276*J276)"},{"cell":"O276","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P276","label":"Loaded total","value":31404.375000000004,"formula":"=(1+O276)*N276"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K266","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G266<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G266,$I266)=0,TRUE,FALSE),$J266*K$2,0)"},{"year":2026,"value":0,"cell":"L266","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G266<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G266,$I266)=0,TRUE,FALSE),$J266*L$2,0)"},{"year":2027,"value":0,"cell":"M266","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G266<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G266,$I266)=0,TRUE,FALSE),$J266*M$2,0)"},{"year":2028,"value":0,"cell":"N266","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G266<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G266,$I266)=0,TRUE,FALSE),$J266*N$2,0)"},{"year":2029,"value":0,"cell":"O266","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G266<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G266,$I266)=0,TRUE,FALSE),$J266*O$2,0)"},{"year":2030,"value":0,"cell":"P266","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G266<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G266,$I266)=0,TRUE,FALSE),$J266*P$2,0)"},{"year":2031,"value":0,"cell":"Q266","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G266<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G266,$I266)=0,TRUE,FALSE),$J266*Q$2,0)"},{"year":2032,"value":0,"cell":"R266","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G266<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G266,$I266)=0,TRUE,FALSE),$J266*R$2,0)"},{"year":2033,"value":0,"cell":"S266","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G266<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G266,$I266)=0,TRUE,FALSE),$J266*S$2,0)"},{"year":2034,"value":0,"cell":"T266","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G266<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G266,$I266)=0,TRUE,FALSE),$J266*T$2,0)"},{"year":2035,"value":0,"cell":"U266","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G266<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G266,$I266)=0,TRUE,FALSE),$J266*U$2,0)"},{"year":2036,"value":0,"cell":"V266","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G266<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G266,$I266)=0,TRUE,FALSE),$J266*V$2,0)"},{"year":2037,"value":0,"cell":"W266","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G266<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G266,$I266)=0,TRUE,FALSE),$J266*W$2,0)"},{"year":2038,"value":0,"cell":"X266","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G266<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G266,$I266)=0,TRUE,FALSE),$J266*X$2,0)"},{"year":2039,"value":0,"cell":"Y266","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G266<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G266,$I266)=0,TRUE,FALSE),$J266*Y$2,0)"},{"year":2040,"value":0,"cell":"Z266","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G266<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G266,$I266)=0,TRUE,FALSE),$J266*Z$2,0)"},{"year":2041,"value":0,"cell":"AA266","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G266<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G266,$I266)=0,TRUE,FALSE),$J266*AA$2,0)"},{"year":2042,"value":0,"cell":"AB266","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G266<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G266,$I266)=0,TRUE,FALSE),$J266*AB$2,0)"},{"year":2043,"value":0,"cell":"AC266","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G266<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G266,$I266)=0,TRUE,FALSE),$J266*AC$2,0)"},{"year":2044,"value":0,"cell":"AD266","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G266<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G266,$I266)=0,TRUE,FALSE),$J266*AD$2,0)"}],"issues":["This listed cost has no scheduled occurrence in 2025–2044. It remains in the base-cost sum."],"report":{"page":94,"specific":true,"explanation":"The roof membranes were replaced in 2022; the report does not anticipate full replacement within the capital-matrix period. It separately recommends maintenance, drainage and protective walkway work. This row’s full replacement is scheduled in 2047."}},{"id":"costs-277","category":"roof","group":"Roof & Façade","item":"SW-Stairwell Roof-Lower","location":"Roof Membranes","label":"Replacement","scope":"","grade":"Low","grade_type":"Priority","base":2581.875,"total":0,"sheet":"Costs","row":277,"base_cell":"P277","schedule_sheet":"Cap Ex-20 Years","schedule_row":267,"total_cell":"AE267","first_year":2047,"frequency":25,"cost_tab_first_year":2047,"cost_tab_frequency":25,"schedule_base":2581.875,"schedule_base_formula":"=Costs!P277","cells":[{"cell":"J277","label":"Area / length","value":153,"formula":null},{"cell":"K277","label":"Units","value":null,"formula":null},{"cell":"L277","label":"Cost per area / length","value":12.5,"formula":null},{"cell":"M277","label":"Cost per unit","value":null,"formula":null},{"cell":"N277","label":"Direct total","value":1912.5,"formula":"=(M277*K277)+(L277*J277)"},{"cell":"O277","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P277","label":"Loaded total","value":2581.875,"formula":"=(1+O277)*N277"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K267","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G267<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G267,$I267)=0,TRUE,FALSE),$J267*K$2,0)"},{"year":2026,"value":0,"cell":"L267","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G267<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G267,$I267)=0,TRUE,FALSE),$J267*L$2,0)"},{"year":2027,"value":0,"cell":"M267","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G267<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G267,$I267)=0,TRUE,FALSE),$J267*M$2,0)"},{"year":2028,"value":0,"cell":"N267","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G267<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G267,$I267)=0,TRUE,FALSE),$J267*N$2,0)"},{"year":2029,"value":0,"cell":"O267","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G267<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G267,$I267)=0,TRUE,FALSE),$J267*O$2,0)"},{"year":2030,"value":0,"cell":"P267","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G267<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G267,$I267)=0,TRUE,FALSE),$J267*P$2,0)"},{"year":2031,"value":0,"cell":"Q267","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G267<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G267,$I267)=0,TRUE,FALSE),$J267*Q$2,0)"},{"year":2032,"value":0,"cell":"R267","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G267<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G267,$I267)=0,TRUE,FALSE),$J267*R$2,0)"},{"year":2033,"value":0,"cell":"S267","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G267<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G267,$I267)=0,TRUE,FALSE),$J267*S$2,0)"},{"year":2034,"value":0,"cell":"T267","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G267<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G267,$I267)=0,TRUE,FALSE),$J267*T$2,0)"},{"year":2035,"value":0,"cell":"U267","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G267<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G267,$I267)=0,TRUE,FALSE),$J267*U$2,0)"},{"year":2036,"value":0,"cell":"V267","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G267<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G267,$I267)=0,TRUE,FALSE),$J267*V$2,0)"},{"year":2037,"value":0,"cell":"W267","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G267<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G267,$I267)=0,TRUE,FALSE),$J267*W$2,0)"},{"year":2038,"value":0,"cell":"X267","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G267<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G267,$I267)=0,TRUE,FALSE),$J267*X$2,0)"},{"year":2039,"value":0,"cell":"Y267","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G267<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G267,$I267)=0,TRUE,FALSE),$J267*Y$2,0)"},{"year":2040,"value":0,"cell":"Z267","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G267<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G267,$I267)=0,TRUE,FALSE),$J267*Z$2,0)"},{"year":2041,"value":0,"cell":"AA267","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G267<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G267,$I267)=0,TRUE,FALSE),$J267*AA$2,0)"},{"year":2042,"value":0,"cell":"AB267","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G267<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G267,$I267)=0,TRUE,FALSE),$J267*AB$2,0)"},{"year":2043,"value":0,"cell":"AC267","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G267<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G267,$I267)=0,TRUE,FALSE),$J267*AC$2,0)"},{"year":2044,"value":0,"cell":"AD267","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G267<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G267,$I267)=0,TRUE,FALSE),$J267*AD$2,0)"}],"issues":["This listed cost has no scheduled occurrence in 2025–2044. It remains in the base-cost sum."],"report":{"page":94,"specific":true,"explanation":"The roof membranes were replaced in 2022; the report does not anticipate full replacement within the capital-matrix period. It separately recommends maintenance, drainage and protective walkway work. This row’s full replacement is scheduled in 2047."}},{"id":"costs-278","category":"roof","group":"Roof & Façade","item":"SW-Stairwell Roof-Upper","location":"Roof Membranes","label":"Replacement","scope":"","grade":"Low","grade_type":"Priority","base":3459.3750000000005,"total":0,"sheet":"Costs","row":278,"base_cell":"P278","schedule_sheet":"Cap Ex-20 Years","schedule_row":268,"total_cell":"AE268","first_year":2047,"frequency":25,"cost_tab_first_year":2047,"cost_tab_frequency":25,"schedule_base":3459.3750000000005,"schedule_base_formula":"=Costs!P278","cells":[{"cell":"J278","label":"Area / length","value":205,"formula":null},{"cell":"K278","label":"Units","value":null,"formula":null},{"cell":"L278","label":"Cost per area / length","value":12.5,"formula":null},{"cell":"M278","label":"Cost per unit","value":null,"formula":null},{"cell":"N278","label":"Direct total","value":2562.5,"formula":"=(M278*K278)+(L278*J278)"},{"cell":"O278","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P278","label":"Loaded total","value":3459.3750000000005,"formula":"=(1+O278)*N278"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K268","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G268<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G268,$I268)=0,TRUE,FALSE),$J268*K$2,0)"},{"year":2026,"value":0,"cell":"L268","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G268<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G268,$I268)=0,TRUE,FALSE),$J268*L$2,0)"},{"year":2027,"value":0,"cell":"M268","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G268<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G268,$I268)=0,TRUE,FALSE),$J268*M$2,0)"},{"year":2028,"value":0,"cell":"N268","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G268<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G268,$I268)=0,TRUE,FALSE),$J268*N$2,0)"},{"year":2029,"value":0,"cell":"O268","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G268<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G268,$I268)=0,TRUE,FALSE),$J268*O$2,0)"},{"year":2030,"value":0,"cell":"P268","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G268<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G268,$I268)=0,TRUE,FALSE),$J268*P$2,0)"},{"year":2031,"value":0,"cell":"Q268","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G268<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G268,$I268)=0,TRUE,FALSE),$J268*Q$2,0)"},{"year":2032,"value":0,"cell":"R268","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G268<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G268,$I268)=0,TRUE,FALSE),$J268*R$2,0)"},{"year":2033,"value":0,"cell":"S268","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G268<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G268,$I268)=0,TRUE,FALSE),$J268*S$2,0)"},{"year":2034,"value":0,"cell":"T268","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G268<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G268,$I268)=0,TRUE,FALSE),$J268*T$2,0)"},{"year":2035,"value":0,"cell":"U268","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G268<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G268,$I268)=0,TRUE,FALSE),$J268*U$2,0)"},{"year":2036,"value":0,"cell":"V268","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G268<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G268,$I268)=0,TRUE,FALSE),$J268*V$2,0)"},{"year":2037,"value":0,"cell":"W268","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G268<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G268,$I268)=0,TRUE,FALSE),$J268*W$2,0)"},{"year":2038,"value":0,"cell":"X268","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G268<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G268,$I268)=0,TRUE,FALSE),$J268*X$2,0)"},{"year":2039,"value":0,"cell":"Y268","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G268<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G268,$I268)=0,TRUE,FALSE),$J268*Y$2,0)"},{"year":2040,"value":0,"cell":"Z268","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G268<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G268,$I268)=0,TRUE,FALSE),$J268*Z$2,0)"},{"year":2041,"value":0,"cell":"AA268","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G268<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G268,$I268)=0,TRUE,FALSE),$J268*AA$2,0)"},{"year":2042,"value":0,"cell":"AB268","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G268<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G268,$I268)=0,TRUE,FALSE),$J268*AB$2,0)"},{"year":2043,"value":0,"cell":"AC268","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G268<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G268,$I268)=0,TRUE,FALSE),$J268*AC$2,0)"},{"year":2044,"value":0,"cell":"AD268","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G268<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G268,$I268)=0,TRUE,FALSE),$J268*AD$2,0)"}],"issues":["This listed cost has no scheduled occurrence in 2025–2044. It remains in the base-cost sum."],"report":{"page":94,"specific":true,"explanation":"The roof membranes were replaced in 2022; the report does not anticipate full replacement within the capital-matrix period. It separately recommends maintenance, drainage and protective walkway work. This row’s full replacement is scheduled in 2047."}},{"id":"costs-279","category":"roof","group":"Roof & Façade","item":"SE-Stairwell Roof-Lower","location":"Roof Membranes","label":"Replacement","scope":"","grade":"Low","grade_type":"Priority","base":2041.8750000000002,"total":0,"sheet":"Costs","row":279,"base_cell":"P279","schedule_sheet":"Cap Ex-20 Years","schedule_row":269,"total_cell":"AE269","first_year":2047,"frequency":25,"cost_tab_first_year":2047,"cost_tab_frequency":25,"schedule_base":2041.8750000000002,"schedule_base_formula":"=Costs!P279","cells":[{"cell":"J279","label":"Area / length","value":121,"formula":null},{"cell":"K279","label":"Units","value":null,"formula":null},{"cell":"L279","label":"Cost per area / length","value":12.5,"formula":null},{"cell":"M279","label":"Cost per unit","value":null,"formula":null},{"cell":"N279","label":"Direct total","value":1512.5,"formula":"=(M279*K279)+(L279*J279)"},{"cell":"O279","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P279","label":"Loaded total","value":2041.8750000000002,"formula":"=(1+O279)*N279"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K269","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G269<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G269,$I269)=0,TRUE,FALSE),$J269*K$2,0)"},{"year":2026,"value":0,"cell":"L269","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G269<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G269,$I269)=0,TRUE,FALSE),$J269*L$2,0)"},{"year":2027,"value":0,"cell":"M269","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G269<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G269,$I269)=0,TRUE,FALSE),$J269*M$2,0)"},{"year":2028,"value":0,"cell":"N269","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G269<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G269,$I269)=0,TRUE,FALSE),$J269*N$2,0)"},{"year":2029,"value":0,"cell":"O269","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G269<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G269,$I269)=0,TRUE,FALSE),$J269*O$2,0)"},{"year":2030,"value":0,"cell":"P269","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G269<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G269,$I269)=0,TRUE,FALSE),$J269*P$2,0)"},{"year":2031,"value":0,"cell":"Q269","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G269<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G269,$I269)=0,TRUE,FALSE),$J269*Q$2,0)"},{"year":2032,"value":0,"cell":"R269","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G269<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G269,$I269)=0,TRUE,FALSE),$J269*R$2,0)"},{"year":2033,"value":0,"cell":"S269","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G269<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G269,$I269)=0,TRUE,FALSE),$J269*S$2,0)"},{"year":2034,"value":0,"cell":"T269","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G269<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G269,$I269)=0,TRUE,FALSE),$J269*T$2,0)"},{"year":2035,"value":0,"cell":"U269","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G269<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G269,$I269)=0,TRUE,FALSE),$J269*U$2,0)"},{"year":2036,"value":0,"cell":"V269","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G269<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G269,$I269)=0,TRUE,FALSE),$J269*V$2,0)"},{"year":2037,"value":0,"cell":"W269","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G269<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G269,$I269)=0,TRUE,FALSE),$J269*W$2,0)"},{"year":2038,"value":0,"cell":"X269","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G269<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G269,$I269)=0,TRUE,FALSE),$J269*X$2,0)"},{"year":2039,"value":0,"cell":"Y269","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G269<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G269,$I269)=0,TRUE,FALSE),$J269*Y$2,0)"},{"year":2040,"value":0,"cell":"Z269","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G269<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G269,$I269)=0,TRUE,FALSE),$J269*Z$2,0)"},{"year":2041,"value":0,"cell":"AA269","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G269<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G269,$I269)=0,TRUE,FALSE),$J269*AA$2,0)"},{"year":2042,"value":0,"cell":"AB269","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G269<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G269,$I269)=0,TRUE,FALSE),$J269*AB$2,0)"},{"year":2043,"value":0,"cell":"AC269","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G269<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G269,$I269)=0,TRUE,FALSE),$J269*AC$2,0)"},{"year":2044,"value":0,"cell":"AD269","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G269<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G269,$I269)=0,TRUE,FALSE),$J269*AD$2,0)"}],"issues":["This listed cost has no scheduled occurrence in 2025–2044. It remains in the base-cost sum."],"report":{"page":94,"specific":true,"explanation":"The roof membranes were replaced in 2022; the report does not anticipate full replacement within the capital-matrix period. It separately recommends maintenance, drainage and protective walkway work. This row’s full replacement is scheduled in 2047."}},{"id":"costs-280","category":"roof","group":"Roof & Façade","item":"SE-Stairwell Roof-Upper","location":"Roof Membranes","label":"Replacement","scope":"","grade":"Low","grade_type":"Priority","base":3256.875,"total":0,"sheet":"Costs","row":280,"base_cell":"P280","schedule_sheet":"Cap Ex-20 Years","schedule_row":270,"total_cell":"AE270","first_year":2047,"frequency":25,"cost_tab_first_year":2047,"cost_tab_frequency":25,"schedule_base":3256.875,"schedule_base_formula":"=Costs!P280","cells":[{"cell":"J280","label":"Area / length","value":193,"formula":null},{"cell":"K280","label":"Units","value":null,"formula":null},{"cell":"L280","label":"Cost per area / length","value":12.5,"formula":null},{"cell":"M280","label":"Cost per unit","value":null,"formula":null},{"cell":"N280","label":"Direct total","value":2412.5,"formula":"=(M280*K280)+(L280*J280)"},{"cell":"O280","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P280","label":"Loaded total","value":3256.875,"formula":"=(1+O280)*N280"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K270","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G270<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G270,$I270)=0,TRUE,FALSE),$J270*K$2,0)"},{"year":2026,"value":0,"cell":"L270","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G270<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G270,$I270)=0,TRUE,FALSE),$J270*L$2,0)"},{"year":2027,"value":0,"cell":"M270","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G270<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G270,$I270)=0,TRUE,FALSE),$J270*M$2,0)"},{"year":2028,"value":0,"cell":"N270","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G270<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G270,$I270)=0,TRUE,FALSE),$J270*N$2,0)"},{"year":2029,"value":0,"cell":"O270","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G270<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G270,$I270)=0,TRUE,FALSE),$J270*O$2,0)"},{"year":2030,"value":0,"cell":"P270","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G270<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G270,$I270)=0,TRUE,FALSE),$J270*P$2,0)"},{"year":2031,"value":0,"cell":"Q270","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G270<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G270,$I270)=0,TRUE,FALSE),$J270*Q$2,0)"},{"year":2032,"value":0,"cell":"R270","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G270<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G270,$I270)=0,TRUE,FALSE),$J270*R$2,0)"},{"year":2033,"value":0,"cell":"S270","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G270<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G270,$I270)=0,TRUE,FALSE),$J270*S$2,0)"},{"year":2034,"value":0,"cell":"T270","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G270<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G270,$I270)=0,TRUE,FALSE),$J270*T$2,0)"},{"year":2035,"value":0,"cell":"U270","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G270<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G270,$I270)=0,TRUE,FALSE),$J270*U$2,0)"},{"year":2036,"value":0,"cell":"V270","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G270<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G270,$I270)=0,TRUE,FALSE),$J270*V$2,0)"},{"year":2037,"value":0,"cell":"W270","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G270<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G270,$I270)=0,TRUE,FALSE),$J270*W$2,0)"},{"year":2038,"value":0,"cell":"X270","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G270<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G270,$I270)=0,TRUE,FALSE),$J270*X$2,0)"},{"year":2039,"value":0,"cell":"Y270","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G270<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G270,$I270)=0,TRUE,FALSE),$J270*Y$2,0)"},{"year":2040,"value":0,"cell":"Z270","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G270<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G270,$I270)=0,TRUE,FALSE),$J270*Z$2,0)"},{"year":2041,"value":0,"cell":"AA270","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G270<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G270,$I270)=0,TRUE,FALSE),$J270*AA$2,0)"},{"year":2042,"value":0,"cell":"AB270","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G270<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G270,$I270)=0,TRUE,FALSE),$J270*AB$2,0)"},{"year":2043,"value":0,"cell":"AC270","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G270<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G270,$I270)=0,TRUE,FALSE),$J270*AC$2,0)"},{"year":2044,"value":0,"cell":"AD270","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G270<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G270,$I270)=0,TRUE,FALSE),$J270*AD$2,0)"}],"issues":["This listed cost has no scheduled occurrence in 2025–2044. It remains in the base-cost sum."],"report":{"page":94,"specific":true,"explanation":"The roof membranes were replaced in 2022; the report does not anticipate full replacement within the capital-matrix period. It separately recommends maintenance, drainage and protective walkway work. This row’s full replacement is scheduled in 2047."}},{"id":"costs-281","category":"roof","group":"Roof & Façade","item":"E-Entrance/Terrace Roof","location":"Roof Membranes","label":"Replacement","scope":"","grade":"Low","grade_type":"Priority","base":24215.625,"total":0,"sheet":"Costs","row":281,"base_cell":"P281","schedule_sheet":"Cap Ex-20 Years","schedule_row":271,"total_cell":"AE271","first_year":2047,"frequency":25,"cost_tab_first_year":2047,"cost_tab_frequency":25,"schedule_base":24215.625,"schedule_base_formula":"=Costs!P281","cells":[{"cell":"J281","label":"Area / length","value":1435,"formula":null},{"cell":"K281","label":"Units","value":null,"formula":null},{"cell":"L281","label":"Cost per area / length","value":12.5,"formula":null},{"cell":"M281","label":"Cost per unit","value":null,"formula":null},{"cell":"N281","label":"Direct total","value":17937.5,"formula":"=(M281*K281)+(L281*J281)"},{"cell":"O281","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P281","label":"Loaded total","value":24215.625,"formula":"=(1+O281)*N281"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K271","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G271<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G271,$I271)=0,TRUE,FALSE),$J271*K$2,0)"},{"year":2026,"value":0,"cell":"L271","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G271<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G271,$I271)=0,TRUE,FALSE),$J271*L$2,0)"},{"year":2027,"value":0,"cell":"M271","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G271<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G271,$I271)=0,TRUE,FALSE),$J271*M$2,0)"},{"year":2028,"value":0,"cell":"N271","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G271<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G271,$I271)=0,TRUE,FALSE),$J271*N$2,0)"},{"year":2029,"value":0,"cell":"O271","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G271<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G271,$I271)=0,TRUE,FALSE),$J271*O$2,0)"},{"year":2030,"value":0,"cell":"P271","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G271<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G271,$I271)=0,TRUE,FALSE),$J271*P$2,0)"},{"year":2031,"value":0,"cell":"Q271","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G271<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G271,$I271)=0,TRUE,FALSE),$J271*Q$2,0)"},{"year":2032,"value":0,"cell":"R271","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G271<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G271,$I271)=0,TRUE,FALSE),$J271*R$2,0)"},{"year":2033,"value":0,"cell":"S271","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G271<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G271,$I271)=0,TRUE,FALSE),$J271*S$2,0)"},{"year":2034,"value":0,"cell":"T271","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G271<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G271,$I271)=0,TRUE,FALSE),$J271*T$2,0)"},{"year":2035,"value":0,"cell":"U271","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G271<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G271,$I271)=0,TRUE,FALSE),$J271*U$2,0)"},{"year":2036,"value":0,"cell":"V271","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G271<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G271,$I271)=0,TRUE,FALSE),$J271*V$2,0)"},{"year":2037,"value":0,"cell":"W271","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G271<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G271,$I271)=0,TRUE,FALSE),$J271*W$2,0)"},{"year":2038,"value":0,"cell":"X271","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G271<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G271,$I271)=0,TRUE,FALSE),$J271*X$2,0)"},{"year":2039,"value":0,"cell":"Y271","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G271<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G271,$I271)=0,TRUE,FALSE),$J271*Y$2,0)"},{"year":2040,"value":0,"cell":"Z271","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G271<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G271,$I271)=0,TRUE,FALSE),$J271*Z$2,0)"},{"year":2041,"value":0,"cell":"AA271","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G271<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G271,$I271)=0,TRUE,FALSE),$J271*AA$2,0)"},{"year":2042,"value":0,"cell":"AB271","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G271<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G271,$I271)=0,TRUE,FALSE),$J271*AB$2,0)"},{"year":2043,"value":0,"cell":"AC271","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G271<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G271,$I271)=0,TRUE,FALSE),$J271*AC$2,0)"},{"year":2044,"value":0,"cell":"AD271","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G271<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G271,$I271)=0,TRUE,FALSE),$J271*AD$2,0)"}],"issues":["This listed cost has no scheduled occurrence in 2025–2044. It remains in the base-cost sum."],"report":{"page":94,"specific":true,"explanation":"The roof membranes were replaced in 2022; the report does not anticipate full replacement within the capital-matrix period. It separately recommends maintenance, drainage and protective walkway work. This row’s full replacement is scheduled in 2047."}},{"id":"costs-282","category":"roof","group":"Roof & Façade","item":"NE-Mechanical Rm Roof","location":"Roof Membranes","label":"Replacement","scope":"","grade":"Low","grade_type":"Priority","base":75853.125,"total":0,"sheet":"Costs","row":282,"base_cell":"P282","schedule_sheet":"Cap Ex-20 Years","schedule_row":272,"total_cell":"AE272","first_year":2047,"frequency":25,"cost_tab_first_year":2047,"cost_tab_frequency":25,"schedule_base":75853.125,"schedule_base_formula":"=Costs!P282","cells":[{"cell":"J282","label":"Area / length","value":4495,"formula":null},{"cell":"K282","label":"Units","value":null,"formula":null},{"cell":"L282","label":"Cost per area / length","value":12.5,"formula":null},{"cell":"M282","label":"Cost per unit","value":null,"formula":null},{"cell":"N282","label":"Direct total","value":56187.5,"formula":"=(M282*K282)+(L282*J282)"},{"cell":"O282","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P282","label":"Loaded total","value":75853.125,"formula":"=(1+O282)*N282"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K272","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G272<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G272,$I272)=0,TRUE,FALSE),$J272*K$2,0)"},{"year":2026,"value":0,"cell":"L272","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G272<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G272,$I272)=0,TRUE,FALSE),$J272*L$2,0)"},{"year":2027,"value":0,"cell":"M272","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G272<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G272,$I272)=0,TRUE,FALSE),$J272*M$2,0)"},{"year":2028,"value":0,"cell":"N272","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G272<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G272,$I272)=0,TRUE,FALSE),$J272*N$2,0)"},{"year":2029,"value":0,"cell":"O272","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G272<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G272,$I272)=0,TRUE,FALSE),$J272*O$2,0)"},{"year":2030,"value":0,"cell":"P272","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G272<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G272,$I272)=0,TRUE,FALSE),$J272*P$2,0)"},{"year":2031,"value":0,"cell":"Q272","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G272<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G272,$I272)=0,TRUE,FALSE),$J272*Q$2,0)"},{"year":2032,"value":0,"cell":"R272","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G272<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G272,$I272)=0,TRUE,FALSE),$J272*R$2,0)"},{"year":2033,"value":0,"cell":"S272","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G272<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G272,$I272)=0,TRUE,FALSE),$J272*S$2,0)"},{"year":2034,"value":0,"cell":"T272","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G272<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G272,$I272)=0,TRUE,FALSE),$J272*T$2,0)"},{"year":2035,"value":0,"cell":"U272","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G272<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G272,$I272)=0,TRUE,FALSE),$J272*U$2,0)"},{"year":2036,"value":0,"cell":"V272","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G272<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G272,$I272)=0,TRUE,FALSE),$J272*V$2,0)"},{"year":2037,"value":0,"cell":"W272","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G272<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G272,$I272)=0,TRUE,FALSE),$J272*W$2,0)"},{"year":2038,"value":0,"cell":"X272","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G272<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G272,$I272)=0,TRUE,FALSE),$J272*X$2,0)"},{"year":2039,"value":0,"cell":"Y272","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G272<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G272,$I272)=0,TRUE,FALSE),$J272*Y$2,0)"},{"year":2040,"value":0,"cell":"Z272","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G272<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G272,$I272)=0,TRUE,FALSE),$J272*Z$2,0)"},{"year":2041,"value":0,"cell":"AA272","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G272<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G272,$I272)=0,TRUE,FALSE),$J272*AA$2,0)"},{"year":2042,"value":0,"cell":"AB272","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G272<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G272,$I272)=0,TRUE,FALSE),$J272*AB$2,0)"},{"year":2043,"value":0,"cell":"AC272","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G272<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G272,$I272)=0,TRUE,FALSE),$J272*AC$2,0)"},{"year":2044,"value":0,"cell":"AD272","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G272<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G272,$I272)=0,TRUE,FALSE),$J272*AD$2,0)"}],"issues":["This listed cost has no scheduled occurrence in 2025–2044. It remains in the base-cost sum."],"report":{"page":94,"specific":true,"explanation":"The roof membranes were replaced in 2022; the report does not anticipate full replacement within the capital-matrix period. It separately recommends maintenance, drainage and protective walkway work. This row’s full replacement is scheduled in 2047."}},{"id":"costs-283","category":"roof","group":"Roof & Façade","item":"Corner Stairwells-L","location":"Curtain-Wall","label":"Replacement","scope":"","grade":"Low","grade_type":"Priority","base":40905,"total":56896.95097946881,"sheet":"Costs","row":283,"base_cell":"P283","schedule_sheet":"Cap Ex-20 Years","schedule_row":273,"total_cell":"AE273","first_year":2035,"frequency":40,"cost_tab_first_year":2035,"cost_tab_frequency":40,"schedule_base":40905,"schedule_base_formula":"=Costs!P283","cells":[{"cell":"J283","label":"Area / length","value":300,"formula":null},{"cell":"K283","label":"Units","value":null,"formula":null},{"cell":"L283","label":"Cost per area / length","value":101,"formula":null},{"cell":"M283","label":"Cost per unit","value":null,"formula":null},{"cell":"N283","label":"Direct total","value":30300,"formula":"=(M283*K283)+(L283*J283)"},{"cell":"O283","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P283","label":"Loaded total","value":40905,"formula":"=(1+O283)*N283"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K273","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G273<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G273,$I273)=0,TRUE,FALSE),$J273*K$2,0)"},{"year":2026,"value":0,"cell":"L273","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G273<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G273,$I273)=0,TRUE,FALSE),$J273*L$2,0)"},{"year":2027,"value":0,"cell":"M273","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G273<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G273,$I273)=0,TRUE,FALSE),$J273*M$2,0)"},{"year":2028,"value":0,"cell":"N273","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G273<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G273,$I273)=0,TRUE,FALSE),$J273*N$2,0)"},{"year":2029,"value":0,"cell":"O273","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G273<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G273,$I273)=0,TRUE,FALSE),$J273*O$2,0)"},{"year":2030,"value":0,"cell":"P273","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G273<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G273,$I273)=0,TRUE,FALSE),$J273*P$2,0)"},{"year":2031,"value":0,"cell":"Q273","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G273<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G273,$I273)=0,TRUE,FALSE),$J273*Q$2,0)"},{"year":2032,"value":0,"cell":"R273","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G273<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G273,$I273)=0,TRUE,FALSE),$J273*R$2,0)"},{"year":2033,"value":0,"cell":"S273","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G273<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G273,$I273)=0,TRUE,FALSE),$J273*S$2,0)"},{"year":2034,"value":0,"cell":"T273","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G273<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G273,$I273)=0,TRUE,FALSE),$J273*T$2,0)"},{"year":2035,"value":56896.95097946881,"cell":"U273","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G273<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G273,$I273)=0,TRUE,FALSE),$J273*U$2,0)"},{"year":2036,"value":0,"cell":"V273","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G273<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G273,$I273)=0,TRUE,FALSE),$J273*V$2,0)"},{"year":2037,"value":0,"cell":"W273","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G273<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G273,$I273)=0,TRUE,FALSE),$J273*W$2,0)"},{"year":2038,"value":0,"cell":"X273","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G273<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G273,$I273)=0,TRUE,FALSE),$J273*X$2,0)"},{"year":2039,"value":0,"cell":"Y273","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G273<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G273,$I273)=0,TRUE,FALSE),$J273*Y$2,0)"},{"year":2040,"value":0,"cell":"Z273","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G273<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G273,$I273)=0,TRUE,FALSE),$J273*Z$2,0)"},{"year":2041,"value":0,"cell":"AA273","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G273<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G273,$I273)=0,TRUE,FALSE),$J273*AA$2,0)"},{"year":2042,"value":0,"cell":"AB273","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G273<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G273,$I273)=0,TRUE,FALSE),$J273*AB$2,0)"},{"year":2043,"value":0,"cell":"AC273","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G273<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G273,$I273)=0,TRUE,FALSE),$J273*AC$2,0)"},{"year":2044,"value":0,"cell":"AD273","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G273<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G273,$I273)=0,TRUE,FALSE),$J273*AD$2,0)"}],"issues":[],"report":{"page":99,"specific":true,"explanation":"The report describes most glazed doors, windows and curtain walls as remarkably good for their age. It recommends regular inspections and replacement of failing components, which may fail at different times; the workbook supplies its lumped planning allowances."}},{"id":"costs-284","category":"roof","group":"Roof & Façade","item":"Corner Stairwells-R","location":"Curtain-Wall","label":"Replacement","scope":"","grade":"Low","grade_type":"Priority","base":54540,"total":75862.60130595842,"sheet":"Costs","row":284,"base_cell":"P284","schedule_sheet":"Cap Ex-20 Years","schedule_row":274,"total_cell":"AE274","first_year":2035,"frequency":40,"cost_tab_first_year":2035,"cost_tab_frequency":40,"schedule_base":54540,"schedule_base_formula":"=Costs!P284","cells":[{"cell":"J284","label":"Area / length","value":400,"formula":null},{"cell":"K284","label":"Units","value":null,"formula":null},{"cell":"L284","label":"Cost per area / length","value":101,"formula":null},{"cell":"M284","label":"Cost per unit","value":null,"formula":null},{"cell":"N284","label":"Direct total","value":40400,"formula":"=(M284*K284)+(L284*J284)"},{"cell":"O284","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P284","label":"Loaded total","value":54540,"formula":"=(1+O284)*N284"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K274","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G274<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G274,$I274)=0,TRUE,FALSE),$J274*K$2,0)"},{"year":2026,"value":0,"cell":"L274","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G274<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G274,$I274)=0,TRUE,FALSE),$J274*L$2,0)"},{"year":2027,"value":0,"cell":"M274","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G274<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G274,$I274)=0,TRUE,FALSE),$J274*M$2,0)"},{"year":2028,"value":0,"cell":"N274","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G274<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G274,$I274)=0,TRUE,FALSE),$J274*N$2,0)"},{"year":2029,"value":0,"cell":"O274","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G274<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G274,$I274)=0,TRUE,FALSE),$J274*O$2,0)"},{"year":2030,"value":0,"cell":"P274","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G274<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G274,$I274)=0,TRUE,FALSE),$J274*P$2,0)"},{"year":2031,"value":0,"cell":"Q274","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G274<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G274,$I274)=0,TRUE,FALSE),$J274*Q$2,0)"},{"year":2032,"value":0,"cell":"R274","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G274<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G274,$I274)=0,TRUE,FALSE),$J274*R$2,0)"},{"year":2033,"value":0,"cell":"S274","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G274<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G274,$I274)=0,TRUE,FALSE),$J274*S$2,0)"},{"year":2034,"value":0,"cell":"T274","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G274<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G274,$I274)=0,TRUE,FALSE),$J274*T$2,0)"},{"year":2035,"value":75862.60130595842,"cell":"U274","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G274<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G274,$I274)=0,TRUE,FALSE),$J274*U$2,0)"},{"year":2036,"value":0,"cell":"V274","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G274<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G274,$I274)=0,TRUE,FALSE),$J274*V$2,0)"},{"year":2037,"value":0,"cell":"W274","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G274<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G274,$I274)=0,TRUE,FALSE),$J274*W$2,0)"},{"year":2038,"value":0,"cell":"X274","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G274<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G274,$I274)=0,TRUE,FALSE),$J274*X$2,0)"},{"year":2039,"value":0,"cell":"Y274","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G274<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G274,$I274)=0,TRUE,FALSE),$J274*Y$2,0)"},{"year":2040,"value":0,"cell":"Z274","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G274<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G274,$I274)=0,TRUE,FALSE),$J274*Z$2,0)"},{"year":2041,"value":0,"cell":"AA274","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G274<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G274,$I274)=0,TRUE,FALSE),$J274*AA$2,0)"},{"year":2042,"value":0,"cell":"AB274","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G274<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G274,$I274)=0,TRUE,FALSE),$J274*AB$2,0)"},{"year":2043,"value":0,"cell":"AC274","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G274<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G274,$I274)=0,TRUE,FALSE),$J274*AC$2,0)"},{"year":2044,"value":0,"cell":"AD274","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G274<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G274,$I274)=0,TRUE,FALSE),$J274*AD$2,0)"}],"issues":[],"report":{"page":99,"specific":true,"explanation":"The report describes most glazed doors, windows and curtain walls as remarkably good for their age. It recommends regular inspections and replacement of failing components, which may fail at different times; the workbook supplies its lumped planning allowances."}},{"id":"costs-285","category":"roof","group":"Roof & Façade","item":"South Façade","location":"Curtain-Wall","label":"Replacement","scope":"","grade":"Low","grade_type":"Priority","base":749925,"total":1043110.7679569282,"sheet":"Costs","row":285,"base_cell":"P285","schedule_sheet":"Cap Ex-20 Years","schedule_row":275,"total_cell":"AE275","first_year":2035,"frequency":40,"cost_tab_first_year":2035,"cost_tab_frequency":40,"schedule_base":749925,"schedule_base_formula":"=Costs!P285","cells":[{"cell":"J285","label":"Area / length","value":5500,"formula":null},{"cell":"K285","label":"Units","value":null,"formula":null},{"cell":"L285","label":"Cost per area / length","value":101,"formula":null},{"cell":"M285","label":"Cost per unit","value":null,"formula":null},{"cell":"N285","label":"Direct total","value":555500,"formula":"=(M285*K285)+(L285*J285)"},{"cell":"O285","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P285","label":"Loaded total","value":749925,"formula":"=(1+O285)*N285"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K275","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G275<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G275,$I275)=0,TRUE,FALSE),$J275*K$2,0)"},{"year":2026,"value":0,"cell":"L275","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G275<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G275,$I275)=0,TRUE,FALSE),$J275*L$2,0)"},{"year":2027,"value":0,"cell":"M275","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G275<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G275,$I275)=0,TRUE,FALSE),$J275*M$2,0)"},{"year":2028,"value":0,"cell":"N275","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G275<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G275,$I275)=0,TRUE,FALSE),$J275*N$2,0)"},{"year":2029,"value":0,"cell":"O275","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G275<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G275,$I275)=0,TRUE,FALSE),$J275*O$2,0)"},{"year":2030,"value":0,"cell":"P275","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G275<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G275,$I275)=0,TRUE,FALSE),$J275*P$2,0)"},{"year":2031,"value":0,"cell":"Q275","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G275<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G275,$I275)=0,TRUE,FALSE),$J275*Q$2,0)"},{"year":2032,"value":0,"cell":"R275","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G275<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G275,$I275)=0,TRUE,FALSE),$J275*R$2,0)"},{"year":2033,"value":0,"cell":"S275","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G275<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G275,$I275)=0,TRUE,FALSE),$J275*S$2,0)"},{"year":2034,"value":0,"cell":"T275","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G275<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G275,$I275)=0,TRUE,FALSE),$J275*T$2,0)"},{"year":2035,"value":1043110.7679569282,"cell":"U275","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G275<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G275,$I275)=0,TRUE,FALSE),$J275*U$2,0)"},{"year":2036,"value":0,"cell":"V275","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G275<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G275,$I275)=0,TRUE,FALSE),$J275*V$2,0)"},{"year":2037,"value":0,"cell":"W275","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G275<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G275,$I275)=0,TRUE,FALSE),$J275*W$2,0)"},{"year":2038,"value":0,"cell":"X275","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G275<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G275,$I275)=0,TRUE,FALSE),$J275*X$2,0)"},{"year":2039,"value":0,"cell":"Y275","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G275<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G275,$I275)=0,TRUE,FALSE),$J275*Y$2,0)"},{"year":2040,"value":0,"cell":"Z275","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G275<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G275,$I275)=0,TRUE,FALSE),$J275*Z$2,0)"},{"year":2041,"value":0,"cell":"AA275","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G275<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G275,$I275)=0,TRUE,FALSE),$J275*AA$2,0)"},{"year":2042,"value":0,"cell":"AB275","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G275<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G275,$I275)=0,TRUE,FALSE),$J275*AB$2,0)"},{"year":2043,"value":0,"cell":"AC275","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G275<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G275,$I275)=0,TRUE,FALSE),$J275*AC$2,0)"},{"year":2044,"value":0,"cell":"AD275","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G275<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G275,$I275)=0,TRUE,FALSE),$J275*AD$2,0)"}],"issues":[],"report":{"page":99,"specific":true,"explanation":"The report describes most glazed doors, windows and curtain walls as remarkably good for their age. It recommends regular inspections and replacement of failing components, which may fail at different times; the workbook supplies its lumped planning allowances."}},{"id":"costs-286","category":"roof","group":"Roof & Façade","item":"Half-Round+Terrace Walls","location":"Curtain-Wall","label":"Replacement","scope":"","grade":"Low","grade_type":"Priority","base":736290,"total":1024145.1176304386,"sheet":"Costs","row":286,"base_cell":"P286","schedule_sheet":"Cap Ex-20 Years","schedule_row":276,"total_cell":"AE276","first_year":2035,"frequency":40,"cost_tab_first_year":2035,"cost_tab_frequency":40,"schedule_base":736290,"schedule_base_formula":"=Costs!P286","cells":[{"cell":"J286","label":"Area / length","value":5400,"formula":null},{"cell":"K286","label":"Units","value":null,"formula":null},{"cell":"L286","label":"Cost per area / length","value":101,"formula":null},{"cell":"M286","label":"Cost per unit","value":null,"formula":null},{"cell":"N286","label":"Direct total","value":545400,"formula":"=(M286*K286)+(L286*J286)"},{"cell":"O286","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P286","label":"Loaded total","value":736290,"formula":"=(1+O286)*N286"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K276","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G276<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G276,$I276)=0,TRUE,FALSE),$J276*K$2,0)"},{"year":2026,"value":0,"cell":"L276","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G276<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G276,$I276)=0,TRUE,FALSE),$J276*L$2,0)"},{"year":2027,"value":0,"cell":"M276","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G276<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G276,$I276)=0,TRUE,FALSE),$J276*M$2,0)"},{"year":2028,"value":0,"cell":"N276","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G276<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G276,$I276)=0,TRUE,FALSE),$J276*N$2,0)"},{"year":2029,"value":0,"cell":"O276","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G276<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G276,$I276)=0,TRUE,FALSE),$J276*O$2,0)"},{"year":2030,"value":0,"cell":"P276","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G276<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G276,$I276)=0,TRUE,FALSE),$J276*P$2,0)"},{"year":2031,"value":0,"cell":"Q276","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G276<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G276,$I276)=0,TRUE,FALSE),$J276*Q$2,0)"},{"year":2032,"value":0,"cell":"R276","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G276<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G276,$I276)=0,TRUE,FALSE),$J276*R$2,0)"},{"year":2033,"value":0,"cell":"S276","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G276<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G276,$I276)=0,TRUE,FALSE),$J276*S$2,0)"},{"year":2034,"value":0,"cell":"T276","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G276<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G276,$I276)=0,TRUE,FALSE),$J276*T$2,0)"},{"year":2035,"value":1024145.1176304386,"cell":"U276","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G276<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G276,$I276)=0,TRUE,FALSE),$J276*U$2,0)"},{"year":2036,"value":0,"cell":"V276","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G276<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G276,$I276)=0,TRUE,FALSE),$J276*V$2,0)"},{"year":2037,"value":0,"cell":"W276","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G276<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G276,$I276)=0,TRUE,FALSE),$J276*W$2,0)"},{"year":2038,"value":0,"cell":"X276","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G276<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G276,$I276)=0,TRUE,FALSE),$J276*X$2,0)"},{"year":2039,"value":0,"cell":"Y276","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G276<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G276,$I276)=0,TRUE,FALSE),$J276*Y$2,0)"},{"year":2040,"value":0,"cell":"Z276","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G276<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G276,$I276)=0,TRUE,FALSE),$J276*Z$2,0)"},{"year":2041,"value":0,"cell":"AA276","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G276<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G276,$I276)=0,TRUE,FALSE),$J276*AA$2,0)"},{"year":2042,"value":0,"cell":"AB276","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G276<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G276,$I276)=0,TRUE,FALSE),$J276*AB$2,0)"},{"year":2043,"value":0,"cell":"AC276","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G276<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G276,$I276)=0,TRUE,FALSE),$J276*AC$2,0)"},{"year":2044,"value":0,"cell":"AD276","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G276<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G276,$I276)=0,TRUE,FALSE),$J276*AD$2,0)"}],"issues":[],"report":{"page":99,"specific":true,"explanation":"The report describes most glazed doors, windows and curtain walls as remarkably good for their age. It recommends regular inspections and replacement of failing components, which may fail at different times; the workbook supplies its lumped planning allowances."}},{"id":"costs-287","category":"roof","group":"Roof & Façade","item":"Meeting/Banquet Room","location":"Curtain-Wall","label":"Replacement","scope":"","grade":"Low","grade_type":"Priority","base":272700,"total":379313.0065297921,"sheet":"Costs","row":287,"base_cell":"P287","schedule_sheet":"Cap Ex-20 Years","schedule_row":277,"total_cell":"AE277","first_year":2035,"frequency":40,"cost_tab_first_year":2035,"cost_tab_frequency":40,"schedule_base":272700,"schedule_base_formula":"=Costs!P287","cells":[{"cell":"J287","label":"Area / length","value":2000,"formula":null},{"cell":"K287","label":"Units","value":null,"formula":null},{"cell":"L287","label":"Cost per area / length","value":101,"formula":null},{"cell":"M287","label":"Cost per unit","value":null,"formula":null},{"cell":"N287","label":"Direct total","value":202000,"formula":"=(M287*K287)+(L287*J287)"},{"cell":"O287","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P287","label":"Loaded total","value":272700,"formula":"=(1+O287)*N287"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K277","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G277<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G277,$I277)=0,TRUE,FALSE),$J277*K$2,0)"},{"year":2026,"value":0,"cell":"L277","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G277<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G277,$I277)=0,TRUE,FALSE),$J277*L$2,0)"},{"year":2027,"value":0,"cell":"M277","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G277<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G277,$I277)=0,TRUE,FALSE),$J277*M$2,0)"},{"year":2028,"value":0,"cell":"N277","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G277<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G277,$I277)=0,TRUE,FALSE),$J277*N$2,0)"},{"year":2029,"value":0,"cell":"O277","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G277<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G277,$I277)=0,TRUE,FALSE),$J277*O$2,0)"},{"year":2030,"value":0,"cell":"P277","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G277<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G277,$I277)=0,TRUE,FALSE),$J277*P$2,0)"},{"year":2031,"value":0,"cell":"Q277","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G277<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G277,$I277)=0,TRUE,FALSE),$J277*Q$2,0)"},{"year":2032,"value":0,"cell":"R277","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G277<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G277,$I277)=0,TRUE,FALSE),$J277*R$2,0)"},{"year":2033,"value":0,"cell":"S277","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G277<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G277,$I277)=0,TRUE,FALSE),$J277*S$2,0)"},{"year":2034,"value":0,"cell":"T277","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G277<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G277,$I277)=0,TRUE,FALSE),$J277*T$2,0)"},{"year":2035,"value":379313.0065297921,"cell":"U277","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G277<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G277,$I277)=0,TRUE,FALSE),$J277*U$2,0)"},{"year":2036,"value":0,"cell":"V277","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G277<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G277,$I277)=0,TRUE,FALSE),$J277*V$2,0)"},{"year":2037,"value":0,"cell":"W277","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G277<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G277,$I277)=0,TRUE,FALSE),$J277*W$2,0)"},{"year":2038,"value":0,"cell":"X277","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G277<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G277,$I277)=0,TRUE,FALSE),$J277*X$2,0)"},{"year":2039,"value":0,"cell":"Y277","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G277<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G277,$I277)=0,TRUE,FALSE),$J277*Y$2,0)"},{"year":2040,"value":0,"cell":"Z277","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G277<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G277,$I277)=0,TRUE,FALSE),$J277*Z$2,0)"},{"year":2041,"value":0,"cell":"AA277","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G277<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G277,$I277)=0,TRUE,FALSE),$J277*AA$2,0)"},{"year":2042,"value":0,"cell":"AB277","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G277<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G277,$I277)=0,TRUE,FALSE),$J277*AB$2,0)"},{"year":2043,"value":0,"cell":"AC277","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G277<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G277,$I277)=0,TRUE,FALSE),$J277*AC$2,0)"},{"year":2044,"value":0,"cell":"AD277","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G277<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G277,$I277)=0,TRUE,FALSE),$J277*AD$2,0)"}],"issues":[],"report":{"page":99,"specific":true,"explanation":"The report describes most glazed doors, windows and curtain walls as remarkably good for their age. It recommends regular inspections and replacement of failing components, which may fail at different times; the workbook supplies its lumped planning allowances."}},{"id":"costs-288","category":"roof","group":"Roof & Façade","item":"Elevator Lobby - Curved","location":"Curtain-Wall","label":"Replacement","scope":"","grade":"Low","grade_type":"Priority","base":164983.5,"total":229484.36895052422,"sheet":"Costs","row":288,"base_cell":"P288","schedule_sheet":"Cap Ex-20 Years","schedule_row":278,"total_cell":"AE278","first_year":2035,"frequency":40,"cost_tab_first_year":2035,"cost_tab_frequency":40,"schedule_base":164983.5,"schedule_base_formula":"=Costs!P288","cells":[{"cell":"J288","label":"Area / length","value":1210,"formula":null},{"cell":"K288","label":"Units","value":null,"formula":null},{"cell":"L288","label":"Cost per area / length","value":101,"formula":null},{"cell":"M288","label":"Cost per unit","value":null,"formula":null},{"cell":"N288","label":"Direct total","value":122210,"formula":"=(M288*K288)+(L288*J288)"},{"cell":"O288","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P288","label":"Loaded total","value":164983.5,"formula":"=(1+O288)*N288"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K278","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G278<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G278,$I278)=0,TRUE,FALSE),$J278*K$2,0)"},{"year":2026,"value":0,"cell":"L278","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G278<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G278,$I278)=0,TRUE,FALSE),$J278*L$2,0)"},{"year":2027,"value":0,"cell":"M278","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G278<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G278,$I278)=0,TRUE,FALSE),$J278*M$2,0)"},{"year":2028,"value":0,"cell":"N278","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G278<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G278,$I278)=0,TRUE,FALSE),$J278*N$2,0)"},{"year":2029,"value":0,"cell":"O278","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G278<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G278,$I278)=0,TRUE,FALSE),$J278*O$2,0)"},{"year":2030,"value":0,"cell":"P278","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G278<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G278,$I278)=0,TRUE,FALSE),$J278*P$2,0)"},{"year":2031,"value":0,"cell":"Q278","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G278<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G278,$I278)=0,TRUE,FALSE),$J278*Q$2,0)"},{"year":2032,"value":0,"cell":"R278","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G278<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G278,$I278)=0,TRUE,FALSE),$J278*R$2,0)"},{"year":2033,"value":0,"cell":"S278","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G278<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G278,$I278)=0,TRUE,FALSE),$J278*S$2,0)"},{"year":2034,"value":0,"cell":"T278","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G278<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G278,$I278)=0,TRUE,FALSE),$J278*T$2,0)"},{"year":2035,"value":229484.36895052422,"cell":"U278","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G278<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G278,$I278)=0,TRUE,FALSE),$J278*U$2,0)"},{"year":2036,"value":0,"cell":"V278","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G278<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G278,$I278)=0,TRUE,FALSE),$J278*V$2,0)"},{"year":2037,"value":0,"cell":"W278","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G278<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G278,$I278)=0,TRUE,FALSE),$J278*W$2,0)"},{"year":2038,"value":0,"cell":"X278","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G278<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G278,$I278)=0,TRUE,FALSE),$J278*X$2,0)"},{"year":2039,"value":0,"cell":"Y278","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G278<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G278,$I278)=0,TRUE,FALSE),$J278*Y$2,0)"},{"year":2040,"value":0,"cell":"Z278","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G278<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G278,$I278)=0,TRUE,FALSE),$J278*Z$2,0)"},{"year":2041,"value":0,"cell":"AA278","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G278<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G278,$I278)=0,TRUE,FALSE),$J278*AA$2,0)"},{"year":2042,"value":0,"cell":"AB278","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G278<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G278,$I278)=0,TRUE,FALSE),$J278*AB$2,0)"},{"year":2043,"value":0,"cell":"AC278","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G278<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G278,$I278)=0,TRUE,FALSE),$J278*AC$2,0)"},{"year":2044,"value":0,"cell":"AD278","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G278<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G278,$I278)=0,TRUE,FALSE),$J278*AD$2,0)"}],"issues":[],"report":{"page":99,"specific":true,"explanation":"The report describes most glazed doors, windows and curtain walls as remarkably good for their age. It recommends regular inspections and replacement of failing components, which may fail at different times; the workbook supplies its lumped planning allowances."}},{"id":"costs-289","category":"roof","group":"Roof & Façade","item":"Elevator Lobby - North","location":"Curtain-Wall","label":"Replacement","scope":"","grade":"Low","grade_type":"Priority","base":27270,"total":37931.30065297921,"sheet":"Costs","row":289,"base_cell":"P289","schedule_sheet":"Cap Ex-20 Years","schedule_row":279,"total_cell":"AE279","first_year":2035,"frequency":40,"cost_tab_first_year":2035,"cost_tab_frequency":40,"schedule_base":27270,"schedule_base_formula":"=Costs!P289","cells":[{"cell":"J289","label":"Area / length","value":200,"formula":null},{"cell":"K289","label":"Units","value":null,"formula":null},{"cell":"L289","label":"Cost per area / length","value":101,"formula":null},{"cell":"M289","label":"Cost per unit","value":null,"formula":null},{"cell":"N289","label":"Direct total","value":20200,"formula":"=(M289*K289)+(L289*J289)"},{"cell":"O289","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P289","label":"Loaded total","value":27270,"formula":"=(1+O289)*N289"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K279","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G279<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G279,$I279)=0,TRUE,FALSE),$J279*K$2,0)"},{"year":2026,"value":0,"cell":"L279","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G279<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G279,$I279)=0,TRUE,FALSE),$J279*L$2,0)"},{"year":2027,"value":0,"cell":"M279","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G279<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G279,$I279)=0,TRUE,FALSE),$J279*M$2,0)"},{"year":2028,"value":0,"cell":"N279","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G279<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G279,$I279)=0,TRUE,FALSE),$J279*N$2,0)"},{"year":2029,"value":0,"cell":"O279","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G279<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G279,$I279)=0,TRUE,FALSE),$J279*O$2,0)"},{"year":2030,"value":0,"cell":"P279","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G279<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G279,$I279)=0,TRUE,FALSE),$J279*P$2,0)"},{"year":2031,"value":0,"cell":"Q279","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G279<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G279,$I279)=0,TRUE,FALSE),$J279*Q$2,0)"},{"year":2032,"value":0,"cell":"R279","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G279<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G279,$I279)=0,TRUE,FALSE),$J279*R$2,0)"},{"year":2033,"value":0,"cell":"S279","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G279<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G279,$I279)=0,TRUE,FALSE),$J279*S$2,0)"},{"year":2034,"value":0,"cell":"T279","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G279<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G279,$I279)=0,TRUE,FALSE),$J279*T$2,0)"},{"year":2035,"value":37931.30065297921,"cell":"U279","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G279<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G279,$I279)=0,TRUE,FALSE),$J279*U$2,0)"},{"year":2036,"value":0,"cell":"V279","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G279<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G279,$I279)=0,TRUE,FALSE),$J279*V$2,0)"},{"year":2037,"value":0,"cell":"W279","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G279<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G279,$I279)=0,TRUE,FALSE),$J279*W$2,0)"},{"year":2038,"value":0,"cell":"X279","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G279<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G279,$I279)=0,TRUE,FALSE),$J279*X$2,0)"},{"year":2039,"value":0,"cell":"Y279","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G279<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G279,$I279)=0,TRUE,FALSE),$J279*Y$2,0)"},{"year":2040,"value":0,"cell":"Z279","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G279<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G279,$I279)=0,TRUE,FALSE),$J279*Z$2,0)"},{"year":2041,"value":0,"cell":"AA279","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G279<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G279,$I279)=0,TRUE,FALSE),$J279*AA$2,0)"},{"year":2042,"value":0,"cell":"AB279","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G279<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G279,$I279)=0,TRUE,FALSE),$J279*AB$2,0)"},{"year":2043,"value":0,"cell":"AC279","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G279<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G279,$I279)=0,TRUE,FALSE),$J279*AC$2,0)"},{"year":2044,"value":0,"cell":"AD279","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G279<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G279,$I279)=0,TRUE,FALSE),$J279*AD$2,0)"}],"issues":[],"report":{"page":99,"specific":true,"explanation":"The report describes most glazed doors, windows and curtain walls as remarkably good for their age. It recommends regular inspections and replacement of failing components, which may fail at different times; the workbook supplies its lumped planning allowances."}},{"id":"costs-290","category":"roof","group":"Roof & Façade","item":"Aluminum-Framed Double-Glazed","location":"Windows","label":"Replacement","scope":"","grade":"Medium","grade_type":"Priority","base":25818.75,"total":30978.592768537288,"sheet":"Costs","row":290,"base_cell":"P290","schedule_sheet":"Cap Ex-20 Years","schedule_row":280,"total_cell":"AE280","first_year":2030,"frequency":35,"cost_tab_first_year":2030,"cost_tab_frequency":35,"schedule_base":25818.75,"schedule_base_formula":"=Costs!P290","cells":[{"cell":"J290","label":"Area / length","value":225,"formula":null},{"cell":"K290","label":"Units","value":null,"formula":null},{"cell":"L290","label":"Cost per area / length","value":85,"formula":null},{"cell":"M290","label":"Cost per unit","value":null,"formula":null},{"cell":"N290","label":"Direct total","value":19125,"formula":"=(M290*K290)+(L290*J290)"},{"cell":"O290","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P290","label":"Loaded total","value":25818.75,"formula":"=(1+O290)*N290"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K280","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G280<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G280,$I280)=0,TRUE,FALSE),$J280*K$2,0)"},{"year":2026,"value":0,"cell":"L280","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G280<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G280,$I280)=0,TRUE,FALSE),$J280*L$2,0)"},{"year":2027,"value":0,"cell":"M280","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G280<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G280,$I280)=0,TRUE,FALSE),$J280*M$2,0)"},{"year":2028,"value":0,"cell":"N280","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G280<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G280,$I280)=0,TRUE,FALSE),$J280*N$2,0)"},{"year":2029,"value":0,"cell":"O280","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G280<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G280,$I280)=0,TRUE,FALSE),$J280*O$2,0)"},{"year":2030,"value":30978.592768537288,"cell":"P280","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G280<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G280,$I280)=0,TRUE,FALSE),$J280*P$2,0)"},{"year":2031,"value":0,"cell":"Q280","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G280<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G280,$I280)=0,TRUE,FALSE),$J280*Q$2,0)"},{"year":2032,"value":0,"cell":"R280","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G280<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G280,$I280)=0,TRUE,FALSE),$J280*R$2,0)"},{"year":2033,"value":0,"cell":"S280","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G280<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G280,$I280)=0,TRUE,FALSE),$J280*S$2,0)"},{"year":2034,"value":0,"cell":"T280","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G280<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G280,$I280)=0,TRUE,FALSE),$J280*T$2,0)"},{"year":2035,"value":0,"cell":"U280","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G280<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G280,$I280)=0,TRUE,FALSE),$J280*U$2,0)"},{"year":2036,"value":0,"cell":"V280","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G280<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G280,$I280)=0,TRUE,FALSE),$J280*V$2,0)"},{"year":2037,"value":0,"cell":"W280","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G280<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G280,$I280)=0,TRUE,FALSE),$J280*W$2,0)"},{"year":2038,"value":0,"cell":"X280","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G280<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G280,$I280)=0,TRUE,FALSE),$J280*X$2,0)"},{"year":2039,"value":0,"cell":"Y280","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G280<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G280,$I280)=0,TRUE,FALSE),$J280*Y$2,0)"},{"year":2040,"value":0,"cell":"Z280","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G280<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G280,$I280)=0,TRUE,FALSE),$J280*Z$2,0)"},{"year":2041,"value":0,"cell":"AA280","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G280<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G280,$I280)=0,TRUE,FALSE),$J280*AA$2,0)"},{"year":2042,"value":0,"cell":"AB280","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G280<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G280,$I280)=0,TRUE,FALSE),$J280*AB$2,0)"},{"year":2043,"value":0,"cell":"AC280","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G280<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G280,$I280)=0,TRUE,FALSE),$J280*AC$2,0)"},{"year":2044,"value":0,"cell":"AD280","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G280<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G280,$I280)=0,TRUE,FALSE),$J280*AD$2,0)"}],"issues":[],"report":{"page":99,"specific":true,"explanation":"The report describes most glazed doors, windows and curtain walls as remarkably good for their age. It recommends regular inspections and replacement of failing components, which may fail at different times; the workbook supplies its lumped planning allowances."}},{"id":"costs-291","category":"roof","group":"Roof & Façade","item":"Aluminum-Framed Double-Glazed","location":"Windows","label":"Replacement","scope":"","grade":"Medium","grade_type":"Priority","base":8147.250000000001,"total":9775.467051405101,"sheet":"Costs","row":291,"base_cell":"P291","schedule_sheet":"Cap Ex-20 Years","schedule_row":281,"total_cell":"AE281","first_year":2030,"frequency":35,"cost_tab_first_year":2030,"cost_tab_frequency":35,"schedule_base":8147.250000000001,"schedule_base_formula":"=Costs!P291","cells":[{"cell":"J291","label":"Area / length","value":71,"formula":null},{"cell":"K291","label":"Units","value":null,"formula":null},{"cell":"L291","label":"Cost per area / length","value":85,"formula":null},{"cell":"M291","label":"Cost per unit","value":null,"formula":null},{"cell":"N291","label":"Direct total","value":6035,"formula":"=(M291*K291)+(L291*J291)"},{"cell":"O291","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P291","label":"Loaded total","value":8147.250000000001,"formula":"=(1+O291)*N291"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K281","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G281<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G281,$I281)=0,TRUE,FALSE),$J281*K$2,0)"},{"year":2026,"value":0,"cell":"L281","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G281<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G281,$I281)=0,TRUE,FALSE),$J281*L$2,0)"},{"year":2027,"value":0,"cell":"M281","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G281<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G281,$I281)=0,TRUE,FALSE),$J281*M$2,0)"},{"year":2028,"value":0,"cell":"N281","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G281<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G281,$I281)=0,TRUE,FALSE),$J281*N$2,0)"},{"year":2029,"value":0,"cell":"O281","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G281<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G281,$I281)=0,TRUE,FALSE),$J281*O$2,0)"},{"year":2030,"value":9775.467051405101,"cell":"P281","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G281<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G281,$I281)=0,TRUE,FALSE),$J281*P$2,0)"},{"year":2031,"value":0,"cell":"Q281","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G281<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G281,$I281)=0,TRUE,FALSE),$J281*Q$2,0)"},{"year":2032,"value":0,"cell":"R281","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G281<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G281,$I281)=0,TRUE,FALSE),$J281*R$2,0)"},{"year":2033,"value":0,"cell":"S281","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G281<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G281,$I281)=0,TRUE,FALSE),$J281*S$2,0)"},{"year":2034,"value":0,"cell":"T281","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G281<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G281,$I281)=0,TRUE,FALSE),$J281*T$2,0)"},{"year":2035,"value":0,"cell":"U281","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G281<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G281,$I281)=0,TRUE,FALSE),$J281*U$2,0)"},{"year":2036,"value":0,"cell":"V281","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G281<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G281,$I281)=0,TRUE,FALSE),$J281*V$2,0)"},{"year":2037,"value":0,"cell":"W281","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G281<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G281,$I281)=0,TRUE,FALSE),$J281*W$2,0)"},{"year":2038,"value":0,"cell":"X281","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G281<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G281,$I281)=0,TRUE,FALSE),$J281*X$2,0)"},{"year":2039,"value":0,"cell":"Y281","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G281<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G281,$I281)=0,TRUE,FALSE),$J281*Y$2,0)"},{"year":2040,"value":0,"cell":"Z281","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G281<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G281,$I281)=0,TRUE,FALSE),$J281*Z$2,0)"},{"year":2041,"value":0,"cell":"AA281","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G281<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G281,$I281)=0,TRUE,FALSE),$J281*AA$2,0)"},{"year":2042,"value":0,"cell":"AB281","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G281<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G281,$I281)=0,TRUE,FALSE),$J281*AB$2,0)"},{"year":2043,"value":0,"cell":"AC281","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G281<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G281,$I281)=0,TRUE,FALSE),$J281*AC$2,0)"},{"year":2044,"value":0,"cell":"AD281","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G281<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G281,$I281)=0,TRUE,FALSE),$J281*AD$2,0)"}],"issues":[],"report":{"page":99,"specific":true,"explanation":"The report describes most glazed doors, windows and curtain walls as remarkably good for their age. It recommends regular inspections and replacement of failing components, which may fail at different times; the workbook supplies its lumped planning allowances."}},{"id":"costs-292","category":"roof","group":"Roof & Façade","item":"Aluminum-Framed Double-Glazed","location":"Storefront","label":"Replacement","scope":"","grade":"Low","grade_type":"Priority","base":1147500,"total":1596119.0868827885,"sheet":"Costs","row":292,"base_cell":"P292","schedule_sheet":"Cap Ex-20 Years","schedule_row":282,"total_cell":"AE282","first_year":2035,"frequency":40,"cost_tab_first_year":2035,"cost_tab_frequency":40,"schedule_base":1147500,"schedule_base_formula":"=Costs!P292","cells":[{"cell":"J292","label":"Area / length","value":10000,"formula":null},{"cell":"K292","label":"Units","value":null,"formula":null},{"cell":"L292","label":"Cost per area / length","value":85,"formula":null},{"cell":"M292","label":"Cost per unit","value":null,"formula":null},{"cell":"N292","label":"Direct total","value":850000,"formula":"=(M292*K292)+(L292*J292)"},{"cell":"O292","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P292","label":"Loaded total","value":1147500,"formula":"=(1+O292)*N292"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K282","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G282<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G282,$I282)=0,TRUE,FALSE),$J282*K$2,0)"},{"year":2026,"value":0,"cell":"L282","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G282<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G282,$I282)=0,TRUE,FALSE),$J282*L$2,0)"},{"year":2027,"value":0,"cell":"M282","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G282<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G282,$I282)=0,TRUE,FALSE),$J282*M$2,0)"},{"year":2028,"value":0,"cell":"N282","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G282<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G282,$I282)=0,TRUE,FALSE),$J282*N$2,0)"},{"year":2029,"value":0,"cell":"O282","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G282<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G282,$I282)=0,TRUE,FALSE),$J282*O$2,0)"},{"year":2030,"value":0,"cell":"P282","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G282<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G282,$I282)=0,TRUE,FALSE),$J282*P$2,0)"},{"year":2031,"value":0,"cell":"Q282","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G282<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G282,$I282)=0,TRUE,FALSE),$J282*Q$2,0)"},{"year":2032,"value":0,"cell":"R282","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G282<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G282,$I282)=0,TRUE,FALSE),$J282*R$2,0)"},{"year":2033,"value":0,"cell":"S282","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G282<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G282,$I282)=0,TRUE,FALSE),$J282*S$2,0)"},{"year":2034,"value":0,"cell":"T282","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G282<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G282,$I282)=0,TRUE,FALSE),$J282*T$2,0)"},{"year":2035,"value":1596119.0868827885,"cell":"U282","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G282<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G282,$I282)=0,TRUE,FALSE),$J282*U$2,0)"},{"year":2036,"value":0,"cell":"V282","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G282<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G282,$I282)=0,TRUE,FALSE),$J282*V$2,0)"},{"year":2037,"value":0,"cell":"W282","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G282<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G282,$I282)=0,TRUE,FALSE),$J282*W$2,0)"},{"year":2038,"value":0,"cell":"X282","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G282<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G282,$I282)=0,TRUE,FALSE),$J282*X$2,0)"},{"year":2039,"value":0,"cell":"Y282","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G282<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G282,$I282)=0,TRUE,FALSE),$J282*Y$2,0)"},{"year":2040,"value":0,"cell":"Z282","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G282<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G282,$I282)=0,TRUE,FALSE),$J282*Z$2,0)"},{"year":2041,"value":0,"cell":"AA282","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G282<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G282,$I282)=0,TRUE,FALSE),$J282*AA$2,0)"},{"year":2042,"value":0,"cell":"AB282","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G282<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G282,$I282)=0,TRUE,FALSE),$J282*AB$2,0)"},{"year":2043,"value":0,"cell":"AC282","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G282<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G282,$I282)=0,TRUE,FALSE),$J282*AC$2,0)"},{"year":2044,"value":0,"cell":"AD282","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G282<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G282,$I282)=0,TRUE,FALSE),$J282*AD$2,0)"}],"issues":[],"report":{"page":99,"specific":true,"explanation":"The report describes most glazed doors, windows and curtain walls as remarkably good for their age. It recommends regular inspections and replacement of failing components, which may fail at different times; the workbook supplies its lumped planning allowances."}},{"id":"costs-293","category":"roof","group":"Roof & Façade","item":"Anodized Alum - Glass","location":"Doors","label":"Replacement","scope":"","grade":"Medium","grade_type":"Priority","base":193050,"total":231630.78514514156,"sheet":"Costs","row":293,"base_cell":"P293","schedule_sheet":"Cap Ex-20 Years","schedule_row":283,"total_cell":"AE283","first_year":2030,"frequency":35,"cost_tab_first_year":2030,"cost_tab_frequency":35,"schedule_base":193050,"schedule_base_formula":"=Costs!P293","cells":[{"cell":"J293","label":"Area / length","value":null,"formula":null},{"cell":"K293","label":"Units","value":22,"formula":null},{"cell":"L293","label":"Cost per area / length","value":null,"formula":null},{"cell":"M293","label":"Cost per unit","value":6500,"formula":null},{"cell":"N293","label":"Direct total","value":143000,"formula":"=(M293*K293)+(L293*J293)"},{"cell":"O293","label":"Additional-cost percentage","value":0.35,"formula":null},{"cell":"P293","label":"Loaded total","value":193050,"formula":"=(1+O293)*N293"}],"notes":[],"annual":[{"year":2025,"value":0,"cell":"K283","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G283<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G283,$I283)=0,TRUE,FALSE),$J283*K$2,0)"},{"year":2026,"value":0,"cell":"L283","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G283<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G283,$I283)=0,TRUE,FALSE),$J283*L$2,0)"},{"year":2027,"value":0,"cell":"M283","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G283<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G283,$I283)=0,TRUE,FALSE),$J283*M$2,0)"},{"year":2028,"value":0,"cell":"N283","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G283<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G283,$I283)=0,TRUE,FALSE),$J283*N$2,0)"},{"year":2029,"value":0,"cell":"O283","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G283<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G283,$I283)=0,TRUE,FALSE),$J283*O$2,0)"},{"year":2030,"value":231630.78514514156,"cell":"P283","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G283<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G283,$I283)=0,TRUE,FALSE),$J283*P$2,0)"},{"year":2031,"value":0,"cell":"Q283","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G283<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G283,$I283)=0,TRUE,FALSE),$J283*Q$2,0)"},{"year":2032,"value":0,"cell":"R283","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G283<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G283,$I283)=0,TRUE,FALSE),$J283*R$2,0)"},{"year":2033,"value":0,"cell":"S283","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G283<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G283,$I283)=0,TRUE,FALSE),$J283*S$2,0)"},{"year":2034,"value":0,"cell":"T283","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G283<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G283,$I283)=0,TRUE,FALSE),$J283*T$2,0)"},{"year":2035,"value":0,"cell":"U283","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G283<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G283,$I283)=0,TRUE,FALSE),$J283*U$2,0)"},{"year":2036,"value":0,"cell":"V283","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G283<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G283,$I283)=0,TRUE,FALSE),$J283*V$2,0)"},{"year":2037,"value":0,"cell":"W283","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G283<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G283,$I283)=0,TRUE,FALSE),$J283*W$2,0)"},{"year":2038,"value":0,"cell":"X283","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G283<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G283,$I283)=0,TRUE,FALSE),$J283*X$2,0)"},{"year":2039,"value":0,"cell":"Y283","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G283<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G283,$I283)=0,TRUE,FALSE),$J283*Y$2,0)"},{"year":2040,"value":0,"cell":"Z283","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G283<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G283,$I283)=0,TRUE,FALSE),$J283*Z$2,0)"},{"year":2041,"value":0,"cell":"AA283","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G283<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G283,$I283)=0,TRUE,FALSE),$J283*AA$2,0)"},{"year":2042,"value":0,"cell":"AB283","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G283<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G283,$I283)=0,TRUE,FALSE),$J283*AB$2,0)"},{"year":2043,"value":0,"cell":"AC283","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G283<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G283,$I283)=0,TRUE,FALSE),$J283*AC$2,0)"},{"year":2044,"value":0,"cell":"AD283","formula":"=IF(_xlfn.SWITCH(TRUE,COLUMN()-COLUMN($J$5)-$G283<0,FALSE,MOD(COLUMN()-COLUMN($J$5)-$G283,$I283)=0,TRUE,FALSE),$J283*AD$2,0)"}],"issues":[],"report":{"page":99,"specific":true,"explanation":"The report describes most glazed doors, windows and curtain walls as remarkably good for their age. It recommends regular inspections and replacement of failing components, which may fail at different times; the workbook supplies its lumped planning allowances."}},{"id":"fb-costs-009","category":"food","group":"Bar","item":"Margarita Machine - Single, Countertop","location":"","label":"Bar","scope":"","grade":"Good","grade_type":"Condition","base":24685,"total":110914.99225239783,"sheet":"F&B Costs","row":9,"base_cell":"J9","schedule_sheet":"F&B Costs","schedule_row":9,"total_cell":"AY9","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D9","label":"Manufacturer","value":"Frosty Factory","formula":null},{"cell":"E9","label":"Model","value":"137A","formula":null},{"cell":"F9","label":"Inventory quantity","value":5,"formula":"='[2]F&B Equipment'!CT9"},{"cell":"G9","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I9","label":"2024 cost per unit","value":4937,"formula":null},{"cell":"J9","label":"Inventory total","value":24685,"formula":"=+F9*I9"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L9","formula":"=(I9*K9)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N9","formula":"=M9*(I9*$N$8)"},{"year":2027,"value":10947.224808,"quantity":2,"cell":"P9","formula":"=O9*(I9*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R9","formula":"=Q9*(I9*R$8)"},{"year":2029,"value":11613.910798807201,"quantity":2,"cell":"T9","formula":"=S9*(I9*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V9","formula":"=U9*(I9*$V$8)"},{"year":2031,"value":12321.19796645456,"quantity":2,"cell":"X9","formula":"=W9*(I9*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z9","formula":"=Y9*(I9*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB9","formula":"=AA9*($I9*$AB$8)"},{"year":2034,"value":13463.705690289993,"quantity":2,"cell":"AD9","formula":"=AC9*($I9*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF9","formula":"=AE9*($I9*$AF$8)"},{"year":2036,"value":14283.645366828654,"quantity":2,"cell":"AH9","formula":"=AG9*($I9*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ9","formula":"=AI9*($I9*$AJ$8)"},{"year":2038,"value":15153.51936966852,"quantity":2,"cell":"AL9","formula":"=AK9*($I9*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN9","formula":"=AM9*($I9*$AN$8)"},{"year":2040,"value":16076.368699281333,"quantity":2,"cell":"AP9","formula":"=AO9*($I9*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR9","formula":"=AQ9*($I9*$AR$8)"},{"year":2042,"value":17055.419553067568,"quantity":2,"cell":"AT9","formula":"=AS9*($I9*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV9","formula":"=AU9*($I9*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX9","formula":"=AW9*($I9*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-010","category":"food","group":"Bar","item":"Dispenser, Wine ","location":"","label":"Bar","scope":"","grade":"Good","grade_type":"Condition","base":50000,"total":87065.79010835214,"sheet":"F&B Costs","row":10,"base_cell":"J10","schedule_sheet":"F&B Costs","schedule_row":10,"total_cell":"AY10","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D10","label":"Manufacturer","value":"Wineemotion","formula":null},{"cell":"E10","label":"Model","value":"S306623424201","formula":null},{"cell":"F10","label":"Inventory quantity","value":4,"formula":"='[2]F&B Equipment'!CT10"},{"cell":"G10","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I10","label":"2024 cost per unit","value":12500,"formula":null},{"cell":"J10","label":"Inventory total","value":50000,"formula":"=+F10*I10"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L10","formula":"=(I10*K10)*(1+$K$8)"},{"year":2026,"value":13455,"quantity":1,"cell":"N10","formula":"=M10*(I10*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P10","formula":"=O10*(I10*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R10","formula":"=Q10*(I10*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T10","formula":"=S10*(I10*$T$8)"},{"year":2030,"value":15143.72103855,"quantity":1,"cell":"V10","formula":"=U10*(I10*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X10","formula":"=W10*(I10*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z10","formula":"=Y10*(I10*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB10","formula":"=AA10*($I10*$AB$8)"},{"year":2034,"value":17044.391445070378,"quantity":1,"cell":"AD10","formula":"=AC10*($I10*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF10","formula":"=AE10*($I10*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH10","formula":"=AG10*($I10*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ10","formula":"=AI10*($I10*$AJ$8)"},{"year":2038,"value":19183.612732515343,"quantity":1,"cell":"AL10","formula":"=AK10*($I10*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN10","formula":"=AM10*($I10*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP10","formula":"=AO10*($I10*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR10","formula":"=AQ10*($I10*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT10","formula":"=AS10*($I10*$AT$8)"},{"year":2043,"value":22239.064892216422,"quantity":1,"cell":"AV10","formula":"=AU10*($I10*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX10","formula":"=AW10*($I10*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-011","category":"food","group":"Bar","item":"Dispenser, Liquor ","location":"","label":"Bar","scope":"","grade":"Good","grade_type":"Condition","base":12800,"total":35616.404891875165,"sheet":"F&B Costs","row":11,"base_cell":"J11","schedule_sheet":"F&B Costs","schedule_row":11,"total_cell":"AY11","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D11","label":"Manufacturer","value":"Wineemotion","formula":null},{"cell":"E11","label":"Model","value":"S307700634501","formula":null},{"cell":"F11","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT11"},{"cell":"G11","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I11","label":"2024 cost per unit","value":12800,"formula":null},{"cell":"J11","label":"Inventory total","value":12800,"formula":"=+F11*I11"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L11","formula":"=(I11*K11)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N11","formula":"=M11*(I11*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P11","formula":"=O11*(I11*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R11","formula":"=Q11*(I11*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T11","formula":"=S11*(I11*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V11","formula":"=U11*(I11*$V$8)"},{"year":2031,"value":15972.385453779458,"quantity":1,"cell":"X11","formula":"=W11*(I11*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z11","formula":"=Y11*(I11*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB11","formula":"=AA11*($I11*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD11","formula":"=AC11*($I11*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF11","formula":"=AE11*($I11*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH11","formula":"=AG11*($I11*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ11","formula":"=AI11*($I11*$AJ$8)"},{"year":2038,"value":19644.01943809571,"quantity":1,"cell":"AL11","formula":"=AK11*($I11*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN11","formula":"=AM11*($I11*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP11","formula":"=AO11*($I11*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR11","formula":"=AQ11*($I11*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT11","formula":"=AS11*($I11*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV11","formula":"=AU11*($I11*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX11","formula":"=AW11*($I11*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-012","category":"food","group":"Bar","item":"Bartender Station, With Ice Bin and Speed Rail","location":"","label":"Bar","scope":"30\"","grade":"Good","grade_type":"Condition","base":42341,"total":68183.21091484348,"sheet":"F&B Costs","row":12,"base_cell":"J12","schedule_sheet":"F&B Costs","schedule_row":12,"total_cell":"AY12","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D12","label":"Manufacturer","value":"Perlick ","formula":null},{"cell":"E12","label":"Model","value":"TSD30ICB","formula":null},{"cell":"F12","label":"Inventory quantity","value":13,"formula":"='[2]F&B Equipment'!CT12"},{"cell":"G12","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I12","label":"2024 cost per unit","value":3257,"formula":null},{"cell":"J12","label":"Inventory total","value":42341,"formula":"=+F12*I12"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L12","formula":"=(I12*K12)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N12","formula":"=M12*(I12*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P12","formula":"=O12*(I12*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R12","formula":"=Q12*(I12*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T12","formula":"=S12*(I12*$T$8)"},{"year":2030,"value":27620.935676632118,"quantity":7,"cell":"V12","formula":"=U12*(I12*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X12","formula":"=W12*(I12*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z12","formula":"=Y12*(I12*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB12","formula":"=AA12*($I12*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD12","formula":"=AC12*($I12*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF12","formula":"=AE12*($I12*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH12","formula":"=AG12*($I12*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ12","formula":"=AI12*($I12*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL12","formula":"=AK12*($I12*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN12","formula":"=AM12*($I12*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP12","formula":"=AO12*($I12*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR12","formula":"=AQ12*($I12*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT12","formula":"=AS12*($I12*$AT$8)"},{"year":2043,"value":40562.27523821137,"quantity":7,"cell":"AV12","formula":"=AU12*($I12*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX12","formula":"=AW12*($I12*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-013","category":"food","group":"Bar","item":"Bartender Stations, ice well, hand sink, speed rail","location":"","label":"Bar","scope":"55\"","grade":"Good","grade_type":"Condition","base":147000,"total":103980.62439080012,"sheet":"F&B Costs","row":13,"base_cell":"J13","schedule_sheet":"F&B Costs","schedule_row":13,"total_cell":"AY13","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D13","label":"Manufacturer","value":"Krowne/Perlick","formula":null},{"cell":"E13","label":"Model","value":null,"formula":null},{"cell":"F13","label":"Inventory quantity","value":30,"formula":"='[2]F&B Equipment'!CT13"},{"cell":"G13","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I13","label":"2024 cost per unit","value":4900,"formula":null},{"cell":"J13","label":"Inventory total","value":147000,"formula":"=+F13*I13"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L13","formula":"=(I13*K13)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N13","formula":"=M13*(I13*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P13","formula":"=O13*(I13*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R13","formula":"=Q13*(I13*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T13","formula":"=S13*(I13*$T$8)"},{"year":2030,"value":29681.693235558,"quantity":5,"cell":"V13","formula":"=U13*(I13*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X13","formula":"=W13*(I13*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z13","formula":"=Y13*(I13*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB13","formula":"=AA13*($I13*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD13","formula":"=AC13*($I13*$AD$8)"},{"year":2035,"value":34409.21744930808,"quantity":5,"cell":"AF13","formula":"=AE13*($I13*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH13","formula":"=AG13*($I13*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ13","formula":"=AI13*($I13*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL13","formula":"=AK13*($I13*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN13","formula":"=AM13*($I13*$AN$8)"},{"year":2040,"value":39889.71370593404,"quantity":5,"cell":"AP13","formula":"=AO13*($I13*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR13","formula":"=AQ13*($I13*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT13","formula":"=AS13*($I13*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV13","formula":"=AU13*($I13*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX13","formula":"=AW13*($I13*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-014","category":"food","group":"Bar","item":"Bartender Stations, ice well, hand sink, speed rail","location":"","label":"Bar","scope":"66\"","grade":"Good","grade_type":"Condition","base":57629,"total":78580.09876703686,"sheet":"F&B Costs","row":14,"base_cell":"J14","schedule_sheet":"F&B Costs","schedule_row":14,"total_cell":"AY14","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D14","label":"Manufacturer","value":"Krowne/Perlick","formula":null},{"cell":"E14","label":"Model","value":null,"formula":null},{"cell":"F14","label":"Inventory quantity","value":11,"formula":"='[2]F&B Equipment'!CT14"},{"cell":"G14","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I14","label":"2024 cost per unit","value":5239,"formula":null},{"cell":"J14","label":"Inventory total","value":57629,"formula":"=+F14*I14"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L14","formula":"=(I14*K14)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N14","formula":"=M14*(I14*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P14","formula":"=O14*(I14*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R14","formula":"=Q14*(I14*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T14","formula":"=S14*(I14*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V14","formula":"=U14*(I14*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X14","formula":"=W14*(I14*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z14","formula":"=Y14*(I14*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB14","formula":"=AA14*($I14*$AB$8)"},{"year":2034,"value":78580.09876703686,"quantity":11,"cell":"AD14","formula":"=AC14*($I14*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF14","formula":"=AE14*($I14*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH14","formula":"=AG14*($I14*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ14","formula":"=AI14*($I14*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL14","formula":"=AK14*($I14*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN14","formula":"=AM14*($I14*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP14","formula":"=AO14*($I14*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR14","formula":"=AQ14*($I14*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT14","formula":"=AS14*($I14*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV14","formula":"=AU14*($I14*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX14","formula":"=AW14*($I14*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-015","category":"food","group":"Bar","item":"Bartender Station. Storage, Top Shelf Blender Station","location":"","label":"Bar","scope":"12\"w x 24\" deep","grade":"Good","grade_type":"Condition","base":1155,"total":1574.901769524503,"sheet":"F&B Costs","row":15,"base_cell":"J15","schedule_sheet":"F&B Costs","schedule_row":15,"total_cell":"AY15","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D15","label":"Manufacturer","value":"Perlick","formula":null},{"cell":"E15","label":"Model","value":"TSD12BLW","formula":null},{"cell":"F15","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT15"},{"cell":"G15","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I15","label":"2024 cost per unit","value":1155,"formula":null},{"cell":"J15","label":"Inventory total","value":1155,"formula":"=+F15*I15"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L15","formula":"=(I15*K15)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N15","formula":"=M15*(I15*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P15","formula":"=O15*(I15*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R15","formula":"=Q15*(I15*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T15","formula":"=S15*(I15*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V15","formula":"=U15*(I15*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X15","formula":"=W15*(I15*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z15","formula":"=Y15*(I15*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB15","formula":"=AA15*($I15*$AB$8)"},{"year":2034,"value":1574.901769524503,"quantity":1,"cell":"AD15","formula":"=AC15*($I15*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF15","formula":"=AE15*($I15*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH15","formula":"=AG15*($I15*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ15","formula":"=AI15*($I15*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL15","formula":"=AK15*($I15*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN15","formula":"=AM15*($I15*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP15","formula":"=AO15*($I15*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR15","formula":"=AQ15*($I15*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT15","formula":"=AS15*($I15*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV15","formula":"=AU15*($I15*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX15","formula":"=AW15*($I15*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-016","category":"food","group":"Bar","item":"Bartender Station, 3 Comp Sinks - 60\"W & 18-9/16\"D","location":"","label":"Bar","scope":"60\"x18 9/16\"","grade":"Good","grade_type":"Condition","base":20816,"total":27556.974937521165,"sheet":"F&B Costs","row":16,"base_cell":"J16","schedule_sheet":"F&B Costs","schedule_row":16,"total_cell":"AY16","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D16","label":"Manufacturer","value":"Perlick","formula":null},{"cell":"E16","label":"Model","value":"TS60M3-DB","formula":null},{"cell":"F16","label":"Inventory quantity","value":8,"formula":"='[2]F&B Equipment'!CT16"},{"cell":"G16","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I16","label":"2024 cost per unit","value":2602,"formula":null},{"cell":"J16","label":"Inventory total","value":20816,"formula":"=+F16*I16"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L16","formula":"=(I16*K16)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N16","formula":"=M16*(I16*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P16","formula":"=O16*(I16*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R16","formula":"=Q16*(I16*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T16","formula":"=S16*(I16*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V16","formula":"=U16*(I16*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X16","formula":"=W16*(I16*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z16","formula":"=Y16*(I16*$Z$8)"},{"year":2033,"value":27556.974937521165,"quantity":8,"cell":"AB16","formula":"=AA16*($I16*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD16","formula":"=AC16*($I16*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF16","formula":"=AE16*($I16*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH16","formula":"=AG16*($I16*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ16","formula":"=AI16*($I16*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL16","formula":"=AK16*($I16*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN16","formula":"=AM16*($I16*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP16","formula":"=AO16*($I16*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR16","formula":"=AQ16*($I16*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT16","formula":"=AS16*($I16*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV16","formula":"=AU16*($I16*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX16","formula":"=AW16*($I16*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-017","category":"food","group":"Bar","item":"Bartender Station, 3 Compartment Sink ","location":"","label":"Bar","scope":"6'","grade":"Good","grade_type":"Condition","base":6350,"total":8406.360052520147,"sheet":"F&B Costs","row":17,"base_cell":"J17","schedule_sheet":"F&B Costs","schedule_row":17,"total_cell":"AY17","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D17","label":"Manufacturer","value":"Perlick","formula":null},{"cell":"E17","label":"Model","value":null,"formula":null},{"cell":"F17","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT17"},{"cell":"G17","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I17","label":"2024 cost per unit","value":3175,"formula":null},{"cell":"J17","label":"Inventory total","value":6350,"formula":"=+F17*I17"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L17","formula":"=(I17*K17)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N17","formula":"=M17*(I17*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P17","formula":"=O17*(I17*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R17","formula":"=Q17*(I17*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T17","formula":"=S17*(I17*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V17","formula":"=U17*(I17*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X17","formula":"=W17*(I17*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z17","formula":"=Y17*(I17*$Z$8)"},{"year":2033,"value":8406.360052520147,"quantity":2,"cell":"AB17","formula":"=AA17*($I17*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD17","formula":"=AC17*($I17*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF17","formula":"=AE17*($I17*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH17","formula":"=AG17*($I17*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ17","formula":"=AI17*($I17*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL17","formula":"=AK17*($I17*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN17","formula":"=AM17*($I17*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP17","formula":"=AO17*($I17*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR17","formula":"=AQ17*($I17*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT17","formula":"=AS17*($I17*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV17","formula":"=AU17*($I17*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX17","formula":"=AW17*($I17*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-018","category":"food","group":"Bar","item":"Bartender Station, Hand Sink","location":"","label":"Bar","scope":"12\"","grade":"Good","grade_type":"Condition","base":13958,"total":20797.271186054302,"sheet":"F&B Costs","row":18,"base_cell":"J18","schedule_sheet":"F&B Costs","schedule_row":18,"total_cell":"AY18","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D18","label":"Manufacturer","value":"Perlick","formula":null},{"cell":"E18","label":"Model","value":"TS12HSN","formula":null},{"cell":"F18","label":"Inventory quantity","value":7,"formula":"='[2]F&B Equipment'!CT18"},{"cell":"G18","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I18","label":"2024 cost per unit","value":1994,"formula":null},{"cell":"J18","label":"Inventory total","value":13958,"formula":"=+F18*I18"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L18","formula":"=(I18*K18)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N18","formula":"=M18*(I18*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P18","formula":"=O18*(I18*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R18","formula":"=Q18*(I18*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T18","formula":"=S18*(I18*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V18","formula":"=U18*(I18*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X18","formula":"=W18*(I18*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z18","formula":"=Y18*(I18*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB18","formula":"=AA18*($I18*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD18","formula":"=AC18*($I18*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF18","formula":"=AE18*($I18*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH18","formula":"=AG18*($I18*$AH$8)"},{"year":2037,"value":20797.271186054302,"quantity":7,"cell":"AJ18","formula":"=AI18*($I18*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL18","formula":"=AK18*($I18*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN18","formula":"=AM18*($I18*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP18","formula":"=AO18*($I18*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR18","formula":"=AQ18*($I18*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT18","formula":"=AS18*($I18*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV18","formula":"=AU18*($I18*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX18","formula":"=AW18*($I18*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-019","category":"food","group":"Bar","item":"Bartender Station, Sink, Dump Sink","location":"","label":"Bar","scope":"12\"","grade":"Good","grade_type":"Condition","base":7976,"total":11884.154963459601,"sheet":"F&B Costs","row":19,"base_cell":"J19","schedule_sheet":"F&B Costs","schedule_row":19,"total_cell":"AY19","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D19","label":"Manufacturer","value":"Perlick","formula":null},{"cell":"E19","label":"Model","value":"TS12HS-STK","formula":null},{"cell":"F19","label":"Inventory quantity","value":4,"formula":"='[2]F&B Equipment'!CT19"},{"cell":"G19","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I19","label":"2024 cost per unit","value":1994,"formula":null},{"cell":"J19","label":"Inventory total","value":7976,"formula":"=+F19*I19"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L19","formula":"=(I19*K19)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N19","formula":"=M19*(I19*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P19","formula":"=O19*(I19*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R19","formula":"=Q19*(I19*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T19","formula":"=S19*(I19*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V19","formula":"=U19*(I19*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X19","formula":"=W19*(I19*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z19","formula":"=Y19*(I19*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB19","formula":"=AA19*($I19*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD19","formula":"=AC19*($I19*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF19","formula":"=AE19*($I19*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH19","formula":"=AG19*($I19*$AH$8)"},{"year":2037,"value":11884.154963459601,"quantity":4,"cell":"AJ19","formula":"=AI19*($I19*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL19","formula":"=AK19*($I19*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN19","formula":"=AM19*($I19*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP19","formula":"=AO19*($I19*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR19","formula":"=AQ19*($I19*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT19","formula":"=AS19*($I19*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV19","formula":"=AU19*($I19*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX19","formula":"=AW19*($I19*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-020","category":"food","group":"Bar","item":"Bartender Station, Storage, Drainboard with Glass Rack ","location":"","label":"Bar","scope":"","grade":"Good","grade_type":"Condition","base":17550,"total":29431.28203287007,"sheet":"F&B Costs","row":20,"base_cell":"J20","schedule_sheet":"F&B Costs","schedule_row":20,"total_cell":"AY20","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D20","label":"Manufacturer","value":"Perlick ","formula":null},{"cell":"E20","label":"Model","value":"7055A-D ","formula":null},{"cell":"F20","label":"Inventory quantity","value":10,"formula":"='[2]F&B Equipment'!CT20"},{"cell":"G20","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I20","label":"2024 cost per unit","value":1755,"formula":null},{"cell":"J20","label":"Inventory total","value":17550,"formula":"=+F20*I20"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L20","formula":"=(I20*K20)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N20","formula":"=M20*(I20*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P20","formula":"=O20*(I20*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R20","formula":"=Q20*(I20*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T20","formula":"=S20*(I20*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V20","formula":"=U20*(I20*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X20","formula":"=W20*(I20*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z20","formula":"=Y20*(I20*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB20","formula":"=AA20*($I20*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD20","formula":"=AC20*($I20*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF20","formula":"=AE20*($I20*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH20","formula":"=AG20*($I20*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ20","formula":"=AI20*($I20*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL20","formula":"=AK20*($I20*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN20","formula":"=AM20*($I20*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP20","formula":"=AO20*($I20*$AP$8)"},{"year":2041,"value":29431.28203287007,"quantity":10,"cell":"AR20","formula":"=AQ20*($I20*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT20","formula":"=AS20*($I20*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV20","formula":"=AU20*($I20*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX20","formula":"=AW20*($I20*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-021","category":"food","group":"Bar","item":"Ice Bin, Insulated Underbar Ice Bin","location":"","label":"Bar","scope":"24\"","grade":"Good","grade_type":"Condition","base":20888,"total":26846.88460775794,"sheet":"F&B Costs","row":21,"base_cell":"J21","schedule_sheet":"F&B Costs","schedule_row":21,"total_cell":"AY21","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D21","label":"Manufacturer","value":"Krowne","formula":null},{"cell":"E21","label":"Model","value":"KR24-24-10","formula":null},{"cell":"F21","label":"Inventory quantity","value":7,"formula":"='[2]F&B Equipment'!CT21"},{"cell":"G21","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I21","label":"2024 cost per unit","value":2984,"formula":null},{"cell":"J21","label":"Inventory total","value":20888,"formula":"=+F21*I21"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L21","formula":"=(I21*K21)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N21","formula":"=M21*(I21*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P21","formula":"=O21*(I21*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R21","formula":"=Q21*(I21*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T21","formula":"=S21*(I21*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V21","formula":"=U21*(I21*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X21","formula":"=W21*(I21*$X$8)"},{"year":2032,"value":26846.88460775794,"quantity":7,"cell":"Z21","formula":"=Y21*(I21*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB21","formula":"=AA21*($I21*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD21","formula":"=AC21*($I21*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF21","formula":"=AE21*($I21*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH21","formula":"=AG21*($I21*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ21","formula":"=AI21*($I21*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL21","formula":"=AK21*($I21*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN21","formula":"=AM21*($I21*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP21","formula":"=AO21*($I21*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR21","formula":"=AQ21*($I21*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT21","formula":"=AS21*($I21*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV21","formula":"=AU21*($I21*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX21","formula":"=AW21*($I21*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-022","category":"food","group":"Bar","item":"Refrigerator, Glass Froster","location":"","label":"Bar","scope":"","grade":"Good","grade_type":"Condition","base":14940,"total":45008.003511264484,"sheet":"F&B Costs","row":22,"base_cell":"J22","schedule_sheet":"F&B Costs","schedule_row":22,"total_cell":"AY22","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D22","label":"Manufacturer","value":"Perlick ","formula":null},{"cell":"E22","label":"Model","value":"FR24","formula":null},{"cell":"F22","label":"Inventory quantity","value":4,"formula":"='[2]F&B Equipment'!CT22"},{"cell":"G22","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I22","label":"2024 cost per unit","value":3735,"formula":null},{"cell":"J22","label":"Inventory total","value":14940,"formula":"=+F22*I22"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L22","formula":"=(I22*K22)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N22","formula":"=M22*(I22*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P22","formula":"=O22*(I22*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R22","formula":"=Q22*(I22*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T22","formula":"=S22*(I22*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V22","formula":"=U22*(I22*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X22","formula":"=W22*(I22*$X$8)"},{"year":2032,"value":19202.051706238206,"quantity":4,"cell":"Z22","formula":"=Y22*(I22*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB22","formula":"=AA22*($I22*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD22","formula":"=AC22*($I22*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF22","formula":"=AE22*($I22*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH22","formula":"=AG22*($I22*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ22","formula":"=AI22*($I22*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL22","formula":"=AK22*($I22*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN22","formula":"=AM22*($I22*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP22","formula":"=AO22*($I22*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR22","formula":"=AQ22*($I22*$AR$8)"},{"year":2042,"value":25805.951805026278,"quantity":4,"cell":"AT22","formula":"=AS22*($I22*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV22","formula":"=AU22*($I22*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX22","formula":"=AW22*($I22*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-023","category":"food","group":"Bar","item":"Refrigerator, Back Bar","location":"","label":"Bar","scope":"1 door","grade":"Good","grade_type":"Condition","base":3053,"total":8929.532675679447,"sheet":"F&B Costs","row":23,"base_cell":"J23","schedule_sheet":"F&B Costs","schedule_row":23,"total_cell":"AY23","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D23","label":"Manufacturer","value":"Perlick/Beverage Air","formula":null},{"cell":"E23","label":"Model","value":null,"formula":null},{"cell":"F23","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT23"},{"cell":"G23","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I23","label":"2024 cost per unit","value":3053,"formula":null},{"cell":"J23","label":"Inventory total","value":3053,"formula":"=+F23*I23"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L23","formula":"=(I23*K23)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N23","formula":"=M23*(I23*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P23","formula":"=O23*(I23*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R23","formula":"=Q23*(I23*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T23","formula":"=S23*(I23*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V23","formula":"=U23*(I23*$V$8)"},{"year":2031,"value":3809.663499249116,"quantity":1,"cell":"X23","formula":"=W23*(I23*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z23","formula":"=Y23*(I23*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB23","formula":"=AA23*($I23*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD23","formula":"=AC23*($I23*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF23","formula":"=AE23*($I23*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH23","formula":"=AG23*($I23*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ23","formula":"=AI23*($I23*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL23","formula":"=AK23*($I23*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN23","formula":"=AM23*($I23*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP23","formula":"=AO23*($I23*$AP$8)"},{"year":2041,"value":5119.869176430331,"quantity":1,"cell":"AR23","formula":"=AQ23*($I23*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT23","formula":"=AS23*($I23*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV23","formula":"=AU23*($I23*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX23","formula":"=AW23*($I23*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-024","category":"food","group":"Refrig/Freezer","item":"36\" , Black Counter Height Solid Door Back Bar Refrigerator","location":"","label":"Refrig/Freezer","scope":"Refrigerator","grade":"Good","grade_type":"Condition","base":2800,"total":8189.548474255635,"sheet":"F&B Costs","row":24,"base_cell":"J24","schedule_sheet":"F&B Costs","schedule_row":24,"total_cell":"AY24","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D24","label":"Manufacturer","value":"Beverage-Air","formula":null},{"cell":"E24","label":"Model","value":"BB68HC-1-B","formula":null},{"cell":"F24","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT24"},{"cell":"G24","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I24","label":"2024 cost per unit","value":2800,"formula":null},{"cell":"J24","label":"Inventory total","value":2800,"formula":"=+F24*I24"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L24","formula":"=(I24*K24)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N24","formula":"=M24*(I24*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P24","formula":"=O24*(I24*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R24","formula":"=Q24*(I24*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T24","formula":"=S24*(I24*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V24","formula":"=U24*(I24*$V$8)"},{"year":2031,"value":3493.9593180142565,"quantity":1,"cell":"X24","formula":"=W24*(I24*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z24","formula":"=Y24*(I24*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB24","formula":"=AA24*($I24*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD24","formula":"=AC24*($I24*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF24","formula":"=AE24*($I24*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH24","formula":"=AG24*($I24*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ24","formula":"=AI24*($I24*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL24","formula":"=AK24*($I24*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN24","formula":"=AM24*($I24*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP24","formula":"=AO24*($I24*$AP$8)"},{"year":2041,"value":4695.589156241378,"quantity":1,"cell":"AR24","formula":"=AQ24*($I24*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT24","formula":"=AS24*($I24*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV24","formula":"=AU24*($I24*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX24","formula":"=AW24*($I24*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-025","category":"food","group":"Bar","item":"Refrigerator, Back Bar  60\"","location":"","label":"Bar","scope":"Bar  60 bar  60\"","grade":"Good","grade_type":"Condition","base":153406,"total":147970.79466878556,"sheet":"F&B Costs","row":25,"base_cell":"J25","schedule_sheet":"F&B Costs","schedule_row":25,"total_cell":"AY25","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D25","label":"Manufacturer","value":"Perlick","formula":null},{"cell":"E25","label":"Model","value":"BBS60","formula":null},{"cell":"F25","label":"Inventory quantity","value":22,"formula":"='[2]F&B Equipment'!CT25"},{"cell":"G25","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I25","label":"2024 cost per unit","value":6973,"formula":null},{"cell":"J25","label":"Inventory total","value":153406,"formula":"=+F25*I25"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L25","formula":"=(I25*K25)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N25","formula":"=M25*(I25*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P25","formula":"=O25*(I25*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R25","formula":"=Q25*(I25*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T25","formula":"=S25*(I25*$T$8)"},{"year":2030,"value":42238.866720723665,"quantity":5,"cell":"V25","formula":"=U25*(I25*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X25","formula":"=W25*(I25*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z25","formula":"=Y25*(I25*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB25","formula":"=AA25*($I25*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD25","formula":"=AC25*($I25*$AD$8)"},{"year":2035,"value":48966.423117148006,"quantity":5,"cell":"AF25","formula":"=AE25*($I25*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH25","formula":"=AG25*($I25*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ25","formula":"=AI25*($I25*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL25","formula":"=AK25*($I25*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN25","formula":"=AM25*($I25*$AN$8)"},{"year":2040,"value":56765.50483091388,"quantity":5,"cell":"AP25","formula":"=AO25*($I25*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR25","formula":"=AQ25*($I25*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT25","formula":"=AS25*($I25*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV25","formula":"=AU25*($I25*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX25","formula":"=AW25*($I25*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-026","category":"food","group":"Bar","item":"Refrigerator, Back Bar  72\"","location":"","label":"Bar","scope":"Bar  72 bar  72\"","grade":"Good","grade_type":"Condition","base":24960,"total":70877.64560243434,"sheet":"F&B Costs","row":26,"base_cell":"J26","schedule_sheet":"F&B Costs","schedule_row":26,"total_cell":"AY26","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D26","label":"Manufacturer","value":"Perlick","formula":null},{"cell":"E26","label":"Model","value":"BBSN72","formula":null},{"cell":"F26","label":"Inventory quantity","value":3,"formula":"='[2]F&B Equipment'!CT26"},{"cell":"G26","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I26","label":"2024 cost per unit","value":8320,"formula":null},{"cell":"J26","label":"Inventory total","value":24960,"formula":"=+F26*I26"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L26","formula":"=(I26*K26)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N26","formula":"=M26*(I26*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P26","formula":"=O26*(I26*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R26","formula":"=Q26*(I26*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T26","formula":"=S26*(I26*$T$8)"},{"year":2030,"value":30238.982169776646,"quantity":3,"cell":"V26","formula":"=U26*(I26*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X26","formula":"=W26*(I26*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z26","formula":"=Y26*(I26*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB26","formula":"=AA26*($I26*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD26","formula":"=AC26*($I26*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF26","formula":"=AE26*($I26*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH26","formula":"=AG26*($I26*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ26","formula":"=AI26*($I26*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL26","formula":"=AK26*($I26*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN26","formula":"=AM26*($I26*$AN$8)"},{"year":2040,"value":40638.66343265769,"quantity":3,"cell":"AP26","formula":"=AO26*($I26*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR26","formula":"=AQ26*($I26*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT26","formula":"=AS26*($I26*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV26","formula":"=AU26*($I26*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX26","formula":"=AW26*($I26*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-027","category":"food","group":"Bar","item":"Refrigerator, Back Bar  84\"","location":"","label":"Bar","scope":"Bar  84 bar  84\"","grade":"Good","grade_type":"Condition","base":203826,"total":399432.2154791923,"sheet":"F&B Costs","row":27,"base_cell":"J27","schedule_sheet":"F&B Costs","schedule_row":27,"total_cell":"AY27","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D27","label":"Manufacturer","value":"Perlick","formula":null},{"cell":"E27","label":"Model","value":"BBS84","formula":null},{"cell":"F27","label":"Inventory quantity","value":21,"formula":"='[2]F&B Equipment'!CT27"},{"cell":"G27","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I27","label":"2024 cost per unit","value":9706,"formula":null},{"cell":"J27","label":"Inventory total","value":203826,"formula":"=+F27*I27"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L27","formula":"=(I27*K27)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N27","formula":"=M27*(I27*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P27","formula":"=O27*(I27*$P$8)"},{"year":2028,"value":77586.55441992001,"quantity":7,"cell":"R27","formula":"=Q27*(I27*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T27","formula":"=S27*(I27*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V27","formula":"=U27*(I27*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X27","formula":"=W27*(I27*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z27","formula":"=Y27*(I27*$Z$8)"},{"year":2033,"value":89944.08105327934,"quantity":7,"cell":"AB27","formula":"=AA27*($I27*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD27","formula":"=AC27*($I27*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF27","formula":"=AE27*($I27*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH27","formula":"=AG27*($I27*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ27","formula":"=AI27*($I27*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL27","formula":"=AK27*($I27*$AL$8)"},{"year":2039,"value":107397.93654085873,"quantity":7,"cell":"AN27","formula":"=AM27*($I27*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP27","formula":"=AO27*($I27*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR27","formula":"=AQ27*($I27*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT27","formula":"=AS27*($I27*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV27","formula":"=AU27*($I27*$AV$8)"},{"year":2044,"value":124503.64346513417,"quantity":7,"cell":"AX27","formula":"=AW27*($I27*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-028","category":"food","group":"Bar","item":"Refrigerator, Beer Slide Top","location":"","label":"Bar","scope":"60\"","grade":"Good","grade_type":"Condition","base":31614,"total":76460.8118474641,"sheet":"F&B Costs","row":28,"base_cell":"J28","schedule_sheet":"F&B Costs","schedule_row":28,"total_cell":"AY28","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D28","label":"Manufacturer","value":"Perlick","formula":null},{"cell":"E28","label":"Model","value":"BC60PG","formula":null},{"cell":"F28","label":"Inventory quantity","value":6,"formula":"='[2]F&B Equipment'!CT28"},{"cell":"G28","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I28","label":"2024 cost per unit","value":5269,"formula":null},{"cell":"J28","label":"Inventory total","value":31614,"formula":"=+F28*I28"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L28","formula":"=(I28*K28)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N28","formula":"=M28*(I28*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P28","formula":"=O28*(I28*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R28","formula":"=Q28*(I28*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T28","formula":"=S28*(I28*$T$8)"},{"year":2030,"value":19150.143876508788,"quantity":3,"cell":"V28","formula":"=U28*(I28*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X28","formula":"=W28*(I28*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z28","formula":"=Y28*(I28*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB28","formula":"=AA28*($I28*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD28","formula":"=AC28*($I28*$AD$8)"},{"year":2035,"value":22200.26531515154,"quantity":3,"cell":"AF28","formula":"=AE28*($I28*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH28","formula":"=AG28*($I28*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ28","formula":"=AI28*($I28*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL28","formula":"=AK28*($I28*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN28","formula":"=AM28*($I28*$AN$8)"},{"year":2040,"value":25736.192022436706,"quantity":3,"cell":"AP28","formula":"=AO28*($I28*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR28","formula":"=AQ28*($I28*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT28","formula":"=AS28*($I28*$AT$8)"},{"year":2043,"value":9374.210633367065,"quantity":1,"cell":"AV28","formula":"=AU28*($I28*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX28","formula":"=AW28*($I28*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-029","category":"food","group":"Bar","item":"Refrigerator, Beer Slide Top","location":"","label":"Bar","scope":"96\"","grade":"Good","grade_type":"Condition","base":7657,"total":20757.364067249197,"sheet":"F&B Costs","row":29,"base_cell":"J29","schedule_sheet":"F&B Costs","schedule_row":29,"total_cell":"AY29","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D29","label":"Manufacturer","value":"Perlick","formula":null},{"cell":"E29","label":"Model","value":"BC96PG","formula":null},{"cell":"F29","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT29"},{"cell":"G29","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I29","label":"2024 cost per unit","value":7657,"formula":null},{"cell":"J29","label":"Inventory total","value":7657,"formula":"=+F29*I29"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L29","formula":"=(I29*K29)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N29","formula":"=M29*(I29*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P29","formula":"=O29*(I29*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R29","formula":"=Q29*(I29*R$8)"},{"year":2029,"value":9006.2502518196,"quantity":1,"cell":"T29","formula":"=S29*(I29*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V29","formula":"=U29*(I29*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X29","formula":"=W29*(I29*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z29","formula":"=Y29*(I29*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB29","formula":"=AA29*($I29*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD29","formula":"=AC29*($I29*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF29","formula":"=AE29*($I29*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH29","formula":"=AG29*($I29*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ29","formula":"=AI29*($I29*$AJ$8)"},{"year":2038,"value":11751.113815429599,"quantity":1,"cell":"AL29","formula":"=AK29*($I29*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN29","formula":"=AM29*($I29*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP29","formula":"=AO29*($I29*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR29","formula":"=AQ29*($I29*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT29","formula":"=AS29*($I29*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV29","formula":"=AU29*($I29*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX29","formula":"=AW29*($I29*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-030","category":"food","group":"Bar","item":"Storage, Liquor Cabinet","location":"","label":"Bar","scope":"12\"x24\"","grade":"Good","grade_type":"Condition","base":3500,"total":10533.433913053494,"sheet":"F&B Costs","row":30,"base_cell":"J30","schedule_sheet":"F&B Costs","schedule_row":30,"total_cell":"AY30","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D30","label":"Manufacturer","value":"Perlick","formula":null},{"cell":"E30","label":"Model","value":"TS12ls","formula":null},{"cell":"F30","label":"Inventory quantity","value":3,"formula":"='[2]F&B Equipment'!CT30"},{"cell":"G30","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I30","label":"2024 cost per unit","value":2500,"formula":null},{"cell":"J30","label":"Inventory total","value":3500,"formula":null}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L30","formula":"=(I30*K30)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N30","formula":"=M30*(I30*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P30","formula":"=O30*(I30*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R30","formula":"=Q30*(I30*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T30","formula":"=S30*(I30*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V30","formula":"=U30*(I30*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X30","formula":"=W30*(I30*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z30","formula":"=Y30*(I30*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB30","formula":"=AA30*($I30*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD30","formula":"=AC30*($I30*$AD$8)"},{"year":2035,"value":10533.433913053494,"quantity":3,"cell":"AF30","formula":"=AE30*($I30*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH30","formula":"=AG30*($I30*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ30","formula":"=AI30*($I30*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL30","formula":"=AK30*($I30*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN30","formula":"=AM30*($I30*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP30","formula":"=AO30*($I30*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR30","formula":"=AQ30*($I30*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT30","formula":"=AS30*($I30*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV30","formula":"=AU30*($I30*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX30","formula":"=AW30*($I30*$AX$8)"}],"issues":["Source arithmetic exception: 3 units × $2,500 does not equal the listed $3,500 inventory total. Original values are preserved."],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-031","category":"food","group":"Bar","item":"Refrigerator, Back Bar Pass Through","location":"","label":"Bar","scope":"","grade":"Good","grade_type":"Condition","base":23700,"total":73540.18565685926,"sheet":"F&B Costs","row":31,"base_cell":"J31","schedule_sheet":"F&B Costs","schedule_row":31,"total_cell":"AY31","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D31","label":"Manufacturer","value":"Perlick","formula":null},{"cell":"E31","label":"Model","value":"PTS 60 RT","formula":null},{"cell":"F31","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT31"},{"cell":"G31","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I31","label":"2024 cost per unit","value":11850,"formula":null},{"cell":"J31","label":"Inventory total","value":23700,"formula":"=+F31*I31"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L31","formula":"=(I31*K31)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N31","formula":"=M31*(I31*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P31","formula":"=O31*(I31*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R31","formula":"=Q31*(I31*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T31","formula":"=S31*(I31*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V31","formula":"=U31*(I31*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X31","formula":"=W31*(I31*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z31","formula":"=Y31*(I31*$Z$8)"},{"year":2033,"value":31374.918621216926,"quantity":2,"cell":"AB31","formula":"=AA31*($I31*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD31","formula":"=AC31*($I31*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF31","formula":"=AE31*($I31*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH31","formula":"=AG31*($I31*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ31","formula":"=AI31*($I31*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL31","formula":"=AK31*($I31*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN31","formula":"=AM31*($I31*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP31","formula":"=AO31*($I31*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR31","formula":"=AQ31*($I31*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT31","formula":"=AS31*($I31*$AT$8)"},{"year":2043,"value":42165.26703564233,"quantity":2,"cell":"AV31","formula":"=AU31*($I31*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX31","formula":"=AW31*($I31*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-032","category":"food","group":"Beer","item":"Draft Beer System ","location":"","label":"Beer","scope":"Quick Chill Power Pak, 1/3 HP","grade":"Good","grade_type":"Condition","base":144288,"total":237747.69666760697,"sheet":"F&B Costs","row":32,"base_cell":"J32","schedule_sheet":"F&B Costs","schedule_row":32,"total_cell":"AY32","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D32","label":"Manufacturer","value":"Perlick","formula":null},{"cell":"E32","label":"Model","value":"4404QC","formula":null},{"cell":"F32","label":"Inventory quantity","value":24,"formula":"='[2]F&B Equipment'!CT32"},{"cell":"G32","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I32","label":"2024 cost per unit","value":6012,"formula":null},{"cell":"J32","label":"Inventory total","value":144288,"formula":"=+F32*I32"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L32","formula":"=(I32*K32)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N32","formula":"=M32*(I32*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P32","formula":"=O32*(I32*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R32","formula":"=Q32*(I32*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T32","formula":"=S32*(I32*$T$8)"},{"year":2030,"value":36417.620353505044,"quantity":5,"cell":"V32","formula":"=U32*(I32*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X32","formula":"=W32*(I32*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z32","formula":"=Y32*(I32*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB32","formula":"=AA32*($I32*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD32","formula":"=AC32*($I32*$AD$8)"},{"year":2035,"value":42218.0031235184,"quantity":5,"cell":"AF32","formula":"=AE32*($I32*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH32","formula":"=AG32*($I32*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ32","formula":"=AI32*($I32*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL32","formula":"=AK32*($I32*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN32","formula":"=AM32*($I32*$AN$8)"},{"year":2040,"value":48942.236489811316,"quantity":5,"cell":"AP32","formula":"=AO32*($I32*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR32","formula":"=AQ32*($I32*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT32","formula":"=AS32*($I32*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV32","formula":"=AU32*($I32*$AV$8)"},{"year":2044,"value":110169.83670077221,"quantity":10,"cell":"AX32","formula":"=AW32*($I32*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-033","category":"food","group":"Beer","item":"Draft, Beer Tower - (2) Taps","location":"","label":"Beer","scope":"","grade":"Good","grade_type":"Condition","base":78660,"total":98017.45927509334,"sheet":"F&B Costs","row":33,"base_cell":"J33","schedule_sheet":"F&B Costs","schedule_row":33,"total_cell":"AY33","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D33","label":"Manufacturer","value":"Multiplex","formula":null},{"cell":"E33","label":"Model","value":null,"formula":null},{"cell":"F33","label":"Inventory quantity","value":69,"formula":"='[2]F&B Equipment'!CT33"},{"cell":"G33","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I33","label":"2024 cost per unit","value":1140,"formula":null},{"cell":"J33","label":"Inventory total","value":78660,"formula":"=+F33*I33"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L33","formula":"=(I33*K33)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N33","formula":"=M33*(I33*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P33","formula":"=O33*(I33*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R33","formula":"=Q33*(I33*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T33","formula":"=S33*(I33*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V33","formula":"=U33*(I33*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X33","formula":"=W33*(I33*$X$8)"},{"year":2032,"value":43956.5039058465,"quantity":30,"cell":"Z33","formula":"=Y33*(I33*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB33","formula":"=AA33*($I33*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD33","formula":"=AC33*($I33*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF33","formula":"=AE33*($I33*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH33","formula":"=AG33*($I33*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ33","formula":"=AI33*($I33*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL33","formula":"=AK33*($I33*$AL$8)"},{"year":2039,"value":54060.95536924684,"quantity":30,"cell":"AN33","formula":"=AM33*($I33*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP33","formula":"=AO33*($I33*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR33","formula":"=AQ33*($I33*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT33","formula":"=AS33*($I33*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV33","formula":"=AU33*($I33*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX33","formula":"=AW33*($I33*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-034","category":"food","group":"Beer","item":"Draft, Beer Tower - (3) Taps","location":"","label":"Beer","scope":"","grade":"Good","grade_type":"Condition","base":3780,"total":11387.56715345246,"sheet":"F&B Costs","row":34,"base_cell":"J34","schedule_sheet":"F&B Costs","schedule_row":34,"total_cell":"AY34","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D34","label":"Manufacturer","value":"Perlick","formula":null},{"cell":"E34","label":"Model","value":null,"formula":null},{"cell":"F34","label":"Inventory quantity","value":3,"formula":"='[2]F&B Equipment'!CT34"},{"cell":"G34","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I34","label":"2024 cost per unit","value":1260,"formula":null},{"cell":"J34","label":"Inventory total","value":3780,"formula":"=+F34*I34"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L34","formula":"=(I34*K34)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N34","formula":"=M34*(I34*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P34","formula":"=O34*(I34*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R34","formula":"=Q34*(I34*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T34","formula":"=S34*(I34*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V34","formula":"=U34*(I34*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X34","formula":"=W34*(I34*$X$8)"},{"year":2032,"value":4858.350431698824,"quantity":3,"cell":"Z34","formula":"=Y34*(I34*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB34","formula":"=AA34*($I34*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD34","formula":"=AC34*($I34*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF34","formula":"=AE34*($I34*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH34","formula":"=AG34*($I34*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ34","formula":"=AI34*($I34*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL34","formula":"=AK34*($I34*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN34","formula":"=AM34*($I34*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP34","formula":"=AO34*($I34*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR34","formula":"=AQ34*($I34*$AR$8)"},{"year":2042,"value":6529.216721753637,"quantity":3,"cell":"AT34","formula":"=AS34*($I34*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV34","formula":"=AU34*($I34*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX34","formula":"=AW34*($I34*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-035","category":"food","group":"Beer","item":"Draft, Beer Tower - (4) Taps","location":"","label":"Beer","scope":"","grade":"Good","grade_type":"Condition","base":27600,"total":56862.79439639555,"sheet":"F&B Costs","row":35,"base_cell":"J35","schedule_sheet":"F&B Costs","schedule_row":35,"total_cell":"AY35","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D35","label":"Manufacturer","value":"Perlick","formula":null},{"cell":"E35","label":"Model","value":null,"formula":null},{"cell":"F35","label":"Inventory quantity","value":20,"formula":"='[2]F&B Equipment'!CT35"},{"cell":"G35","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I35","label":"2024 cost per unit","value":1380,"formula":null},{"cell":"J35","label":"Inventory total","value":27600,"formula":"=+F35*I35"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L35","formula":"=(I35*K35)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N35","formula":"=M35*(I35*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P35","formula":"=O35*(I35*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R35","formula":"=Q35*(I35*R$8)"},{"year":2029,"value":16231.716530640002,"quantity":10,"cell":"T35","formula":"=S35*(I35*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V35","formula":"=U35*(I35*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X35","formula":"=W35*(I35*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z35","formula":"=Y35*(I35*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB35","formula":"=AA35*($I35*$AB$8)"},{"year":2034,"value":18817.008155357697,"quantity":10,"cell":"AD35","formula":"=AC35*($I35*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF35","formula":"=AE35*($I35*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH35","formula":"=AG35*($I35*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ35","formula":"=AI35*($I35*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL35","formula":"=AK35*($I35*$AL$8)"},{"year":2039,"value":21814.06971039785,"quantity":10,"cell":"AN35","formula":"=AM35*($I35*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP35","formula":"=AO35*($I35*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR35","formula":"=AQ35*($I35*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT35","formula":"=AS35*($I35*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV35","formula":"=AU35*($I35*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX35","formula":"=AW35*($I35*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-036","category":"food","group":"Beer","item":"Draft, Beer Tower - (5) Taps","location":"","label":"Beer","scope":"","grade":"Good","grade_type":"Condition","base":12480,"total":33404.48939694332,"sheet":"F&B Costs","row":36,"base_cell":"J36","schedule_sheet":"F&B Costs","schedule_row":36,"total_cell":"AY36","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D36","label":"Manufacturer","value":null,"formula":null},{"cell":"E36","label":"Model","value":null,"formula":null},{"cell":"F36","label":"Inventory quantity","value":8,"formula":"='[2]F&B Equipment'!CT36"},{"cell":"G36","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I36","label":"2024 cost per unit","value":1560,"formula":null},{"cell":"J36","label":"Inventory total","value":12480,"formula":"=+F36*I36"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L36","formula":"=(I36*K36)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N36","formula":"=M36*(I36*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P36","formula":"=O36*(I36*$P$8)"},{"year":2028,"value":14251.570444800001,"quantity":8,"cell":"R36","formula":"=Q36*(I36*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T36","formula":"=S36*(I36*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V36","formula":"=U36*(I36*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X36","formula":"=W36*(I36*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z36","formula":"=Y36*(I36*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB36","formula":"=AA36*($I36*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD36","formula":"=AC36*($I36*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF36","formula":"=AE36*($I36*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH36","formula":"=AG36*($I36*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ36","formula":"=AI36*($I36*$AJ$8)"},{"year":2038,"value":19152.918952143318,"quantity":8,"cell":"AL36","formula":"=AK36*($I36*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN36","formula":"=AM36*($I36*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP36","formula":"=AO36*($I36*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR36","formula":"=AQ36*($I36*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT36","formula":"=AS36*($I36*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV36","formula":"=AU36*($I36*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX36","formula":"=AW36*($I36*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-037","category":"food","group":"Beer","item":"Draft, Beer Tower - (6) Taps","location":"","label":"Beer","scope":"","grade":"Good","grade_type":"Condition","base":34800,"total":107983.05742019841,"sheet":"F&B Costs","row":37,"base_cell":"J37","schedule_sheet":"F&B Costs","schedule_row":37,"total_cell":"AY37","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D37","label":"Manufacturer","value":null,"formula":null},{"cell":"E37","label":"Model","value":null,"formula":null},{"cell":"F37","label":"Inventory quantity","value":20,"formula":"='[2]F&B Equipment'!CT37"},{"cell":"G37","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I37","label":"2024 cost per unit","value":1740,"formula":null},{"cell":"J37","label":"Inventory total","value":34800,"formula":"=+F37*I37"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L37","formula":"=(I37*K37)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N37","formula":"=M37*(I37*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P37","formula":"=O37*(I37*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R37","formula":"=Q37*(I37*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T37","formula":"=S37*(I37*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V37","formula":"=U37*(I37*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X37","formula":"=W37*(I37*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z37","formula":"=Y37*(I37*$Z$8)"},{"year":2033,"value":46069.500760267896,"quantity":20,"cell":"AB37","formula":"=AA37*($I37*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD37","formula":"=AC37*($I37*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF37","formula":"=AE37*($I37*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH37","formula":"=AG37*($I37*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ37","formula":"=AI37*($I37*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL37","formula":"=AK37*($I37*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN37","formula":"=AM37*($I37*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP37","formula":"=AO37*($I37*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR37","formula":"=AQ37*($I37*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT37","formula":"=AS37*($I37*$AT$8)"},{"year":2043,"value":61913.55665993052,"quantity":20,"cell":"AV37","formula":"=AU37*($I37*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX37","formula":"=AW37*($I37*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-038","category":"food","group":"Beer","item":"Draft, Beer Tower - (7) Taps","location":"","label":"Beer","scope":"","grade":"Good","grade_type":"Condition","base":8040,"total":20893.39796112026,"sheet":"F&B Costs","row":38,"base_cell":"J38","schedule_sheet":"F&B Costs","schedule_row":38,"total_cell":"AY38","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D38","label":"Manufacturer","value":"Perlick","formula":null},{"cell":"E38","label":"Model","value":null,"formula":null},{"cell":"F38","label":"Inventory quantity","value":4,"formula":"='[2]F&B Equipment'!CT38"},{"cell":"G38","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I38","label":"2024 cost per unit","value":2010,"formula":null},{"cell":"J38","label":"Inventory total","value":8040,"formula":"=+F38*I38"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L38","formula":"=(I38*K38)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N38","formula":"=M38*(I38*$N$8)"},{"year":2027,"value":8913.88368,"quantity":4,"cell":"P38","formula":"=O38*(I38*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R38","formula":"=Q38*(I38*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T38","formula":"=S38*(I38*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V38","formula":"=U38*(I38*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X38","formula":"=W38*(I38*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z38","formula":"=Y38*(I38*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB38","formula":"=AA38*($I38*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD38","formula":"=AC38*($I38*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF38","formula":"=AE38*($I38*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH38","formula":"=AG38*($I38*$AH$8)"},{"year":2037,"value":11979.51428112026,"quantity":4,"cell":"AJ38","formula":"=AI38*($I38*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL38","formula":"=AK38*($I38*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN38","formula":"=AM38*($I38*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP38","formula":"=AO38*($I38*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR38","formula":"=AQ38*($I38*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT38","formula":"=AS38*($I38*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV38","formula":"=AU38*($I38*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX38","formula":"=AW38*($I38*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-039","category":"food","group":"Beer","item":"Draft, Beer Lines","location":"","label":"Beer","scope":"Refrigerated Lines","grade":"Good","grade_type":"Condition","base":687500,"total":680978.7914414497,"sheet":"F&B Costs","row":39,"base_cell":"J39","schedule_sheet":"F&B Costs","schedule_row":39,"total_cell":"AY39","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D39","label":"Manufacturer","value":"Perlick","formula":null},{"cell":"E39","label":"Model","value":null,"formula":null},{"cell":"F39","label":"Inventory quantity","value":275,"formula":"='[2]F&B Equipment'!CT39"},{"cell":"G39","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I39","label":"2024 cost per unit","value":2500,"formula":null},{"cell":"J39","label":"Inventory total","value":687500,"formula":"=+F39*I39"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L39","formula":"=(I39*K39)*(1+$K$8)"},{"year":2026,"value":134550,"quantity":50,"cell":"N39","formula":"=M39*(I39*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P39","formula":"=O39*(I39*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R39","formula":"=Q39*(I39*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T39","formula":"=S39*(I39*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V39","formula":"=U39*(I39*$V$8)"},{"year":2031,"value":155980.32669706503,"quantity":50,"cell":"X39","formula":"=W39*(I39*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z39","formula":"=Y39*(I39*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB39","formula":"=AA39*($I39*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD39","formula":"=AC39*($I39*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF39","formula":"=AE39*($I39*$AF$8)"},{"year":2036,"value":180823.94884075166,"quantity":50,"cell":"AH39","formula":"=AG39*($I39*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ39","formula":"=AI39*($I39*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL39","formula":"=AK39*($I39*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN39","formula":"=AM39*($I39*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP39","formula":"=AO39*($I39*$AP$8)"},{"year":2041,"value":209624.51590363294,"quantity":50,"cell":"AR39","formula":"=AQ39*($I39*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT39","formula":"=AS39*($I39*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV39","formula":"=AU39*($I39*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX39","formula":"=AW39*($I39*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-040","category":"food","group":"Beer","item":"Draft, Beer Draft Box (2 Keg)","location":"","label":"Beer","scope":"2 Keg","grade":"Good","grade_type":"Condition","base":34704,"total":98547.18802030775,"sheet":"F&B Costs","row":40,"base_cell":"J40","schedule_sheet":"F&B Costs","schedule_row":40,"total_cell":"AY40","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D40","label":"Manufacturer","value":"Perlick","formula":null},{"cell":"E40","label":"Model","value":null,"formula":null},{"cell":"F40","label":"Inventory quantity","value":8,"formula":"='[2]F&B Equipment'!CT40"},{"cell":"G40","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I40","label":"2024 cost per unit","value":4338,"formula":null},{"cell":"J40","label":"Inventory total","value":34704,"formula":"=+F40*I40"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L40","formula":"=(I40*K40)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N40","formula":"=M40*(I40*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P40","formula":"=O40*(I40*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R40","formula":"=Q40*(I40*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T40","formula":"=S40*(I40*$T$8)"},{"year":2030,"value":42043.81559374714,"quantity":8,"cell":"V40","formula":"=U40*(I40*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X40","formula":"=W40*(I40*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z40","formula":"=Y40*(I40*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB40","formula":"=AA40*($I40*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD40","formula":"=AC40*($I40*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF40","formula":"=AE40*($I40*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH40","formula":"=AG40*($I40*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ40","formula":"=AI40*($I40*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL40","formula":"=AK40*($I40*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN40","formula":"=AM40*($I40*$AN$8)"},{"year":2040,"value":56503.3724265606,"quantity":8,"cell":"AP40","formula":"=AO40*($I40*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR40","formula":"=AQ40*($I40*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT40","formula":"=AS40*($I40*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV40","formula":"=AU40*($I40*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX40","formula":"=AW40*($I40*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-041","category":"food","group":"Beer","item":"Draft, Beer Draft Box (4 Keg)","location":"","label":"Beer","scope":"4 Keg (2) Double Tap Kegerator Beer Dispenser","grade":"Good","grade_type":"Condition","base":180333,"total":187388.2027391426,"sheet":"F&B Costs","row":41,"base_cell":"J41","schedule_sheet":"F&B Costs","schedule_row":41,"total_cell":"AY41","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D41","label":"Manufacturer","value":"Beverage Air","formula":null},{"cell":"E41","label":"Model","value":"DD58HC-1-B-016","formula":null},{"cell":"F41","label":"Inventory quantity","value":27,"formula":"='[2]F&B Equipment'!CT41"},{"cell":"G41","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I41","label":"2024 cost per unit","value":6679,"formula":null},{"cell":"J41","label":"Inventory total","value":180333,"formula":"=+F41*I41"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L41","formula":"=(I41*K41)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N41","formula":"=M41*(I41*$N$8)"},{"year":2027,"value":37024.76934,"quantity":5,"cell":"P41","formula":"=O41*(I41*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R41","formula":"=Q41*(I41*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T41","formula":"=S41*(I41*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V41","formula":"=U41*(I41*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X41","formula":"=W41*(I41*$X$8)"},{"year":2032,"value":42921.855202799525,"quantity":5,"cell":"Z41","formula":"=Y41*(I41*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB41","formula":"=AA41*($I41*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD41","formula":"=AC41*($I41*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF41","formula":"=AE41*($I41*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH41","formula":"=AG41*($I41*$AH$8)"},{"year":2037,"value":49758.193957464064,"quantity":5,"cell":"AJ41","formula":"=AI41*($I41*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL41","formula":"=AK41*($I41*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN41","formula":"=AM41*($I41*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP41","formula":"=AO41*($I41*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR41","formula":"=AQ41*($I41*$AR$8)"},{"year":2042,"value":57683.384238879014,"quantity":5,"cell":"AT41","formula":"=AS41*($I41*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV41","formula":"=AU41*($I41*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX41","formula":"=AW41*($I41*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-042","category":"food","group":"Beer","item":"Draft, Beer Draft Box 5 Keg","location":"","label":"Beer","scope":"9'","grade":"Good","grade_type":"Condition","base":14892,"total":67520.11904514214,"sheet":"F&B Costs","row":42,"base_cell":"J42","schedule_sheet":"F&B Costs","schedule_row":42,"total_cell":"AY42","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D42","label":"Manufacturer","value":"Perlick","formula":null},{"cell":"E42","label":"Model","value":null,"formula":null},{"cell":"F42","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT42"},{"cell":"G42","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I42","label":"2024 cost per unit","value":7446,"formula":null},{"cell":"J42","label":"Inventory total","value":14892,"formula":"=+F42*I42"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L42","formula":"=(I42*K42)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N42","formula":"=M42*(I42*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P42","formula":"=O42*(I42*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R42","formula":"=Q42*(I42*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T42","formula":"=S42*(I42*$T$8)"},{"year":2030,"value":18041.62349648693,"quantity":2,"cell":"V42","formula":"=U42*(I42*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X42","formula":"=W42*(I42*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z42","formula":"=Y42*(I42*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB42","formula":"=AA42*($I42*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD42","formula":"=AC42*($I42*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF42","formula":"=AE42*($I42*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH42","formula":"=AG42*($I42*$AH$8)"},{"year":2037,"value":22188.92122816454,"quantity":2,"cell":"AJ42","formula":"=AI42*($I42*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL42","formula":"=AK42*($I42*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN42","formula":"=AM42*($I42*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP42","formula":"=AO42*($I42*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR42","formula":"=AQ42*($I42*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT42","formula":"=AS42*($I42*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV42","formula":"=AU42*($I42*$AV$8)"},{"year":2044,"value":27289.574320490683,"quantity":2,"cell":"AX42","formula":"=AW42*($I42*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-043","category":"food","group":"Carts","item":"P.O.S. Cart                                                                               ","location":"","label":"Carts","scope":"24x 36\"","grade":"Good","grade_type":"Condition","base":29120,"total":87726.44325622635,"sheet":"F&B Costs","row":43,"base_cell":"J43","schedule_sheet":"F&B Costs","schedule_row":43,"total_cell":"AY43","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D43","label":"Manufacturer","value":"Carlisle/Cambro","formula":null},{"cell":"E43","label":"Model","value":null,"formula":null},{"cell":"F43","label":"Inventory quantity","value":13,"formula":"='[2]F&B Equipment'!CT43"},{"cell":"G43","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I43","label":"2024 cost per unit","value":2240,"formula":null},{"cell":"J43","label":"Inventory total","value":29120,"formula":"=+F43*I43"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L43","formula":"=(I43*K43)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N43","formula":"=M43*(I43*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P43","formula":"=O43*(I43*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R43","formula":"=Q43*(I43*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T43","formula":"=S43*(I43*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V43","formula":"=U43*(I43*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X43","formula":"=W43*(I43*$X$8)"},{"year":2032,"value":37427.29221456871,"quantity":13,"cell":"Z43","formula":"=Y43*(I43*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB43","formula":"=AA43*($I43*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD43","formula":"=AC43*($I43*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF43","formula":"=AE43*($I43*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH43","formula":"=AG43*($I43*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ43","formula":"=AI43*($I43*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL43","formula":"=AK43*($I43*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN43","formula":"=AM43*($I43*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP43","formula":"=AO43*($I43*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR43","formula":"=AQ43*($I43*$AR$8)"},{"year":2042,"value":50299.15104165764,"quantity":13,"cell":"AT43","formula":"=AS43*($I43*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV43","formula":"=AU43*($I43*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX43","formula":"=AW43*($I43*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-044","category":"food","group":"Carts","item":"Cart, Packaged Beer","location":"","label":"Carts","scope":"4'","grade":"Good","grade_type":"Condition","base":40320,"total":136658.98265048442,"sheet":"F&B Costs","row":44,"base_cell":"J44","schedule_sheet":"F&B Costs","schedule_row":44,"total_cell":"AY44","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D44","label":"Manufacturer","value":"Iowa Rotocast Plastics","formula":null},{"cell":"E44","label":"Model","value":null,"formula":null},{"cell":"F44","label":"Inventory quantity","value":6,"formula":"='[2]F&B Equipment'!CT44"},{"cell":"G44","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I44","label":"2024 cost per unit","value":6720,"formula":null},{"cell":"J44","label":"Inventory total","value":40320,"formula":"=+F44*I44"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L44","formula":"=(I44*K44)*(1+$K$8)"},{"year":2026,"value":21700.224000000002,"quantity":3,"cell":"N44","formula":"=M44*(I44*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P44","formula":"=O44*(I44*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R44","formula":"=Q44*(I44*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T44","formula":"=S44*(I44*$T$8)"},{"year":2030,"value":24423.79329097344,"quantity":3,"cell":"V44","formula":"=U44*(I44*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X44","formula":"=W44*(I44*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z44","formula":"=Y44*(I44*$Z$8)"},{"year":2033,"value":26688.53837146554,"quantity":3,"cell":"AB44","formula":"=AA44*($I44*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD44","formula":"=AC44*($I44*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF44","formula":"=AE44*($I44*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH44","formula":"=AG44*($I44*$AH$8)"},{"year":2037,"value":30038.185063107514,"quantity":3,"cell":"AJ44","formula":"=AI44*($I44*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL44","formula":"=AK44*($I44*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN44","formula":"=AM44*($I44*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP44","formula":"=AO44*($I44*$AP$8)"},{"year":2041,"value":33808.24192493792,"quantity":3,"cell":"AR44","formula":"=AQ44*($I44*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT44","formula":"=AS44*($I44*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV44","formula":"=AU44*($I44*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX44","formula":"=AW44*($I44*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-045","category":"food","group":"Carts","item":"Cart, Condiment with Ice Well","location":"","label":"Carts","scope":"6'","grade":"Good","grade_type":"Condition","base":67200,"total":174631.3859436917,"sheet":"F&B Costs","row":45,"base_cell":"J45","schedule_sheet":"F&B Costs","schedule_row":45,"total_cell":"AY45","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D45","label":"Manufacturer","value":"Gallery/Corsair","formula":null},{"cell":"E45","label":"Model","value":null,"formula":null},{"cell":"F45","label":"Inventory quantity","value":10,"formula":"='[2]F&B Equipment'!CT45"},{"cell":"G45","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I45","label":"2024 cost per unit","value":6720,"formula":null},{"cell":"J45","label":"Inventory total","value":67200,"formula":"=+F45*I45"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L45","formula":"=(I45*K45)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N45","formula":"=M45*(I45*$N$8)"},{"year":2027,"value":74504.1024,"quantity":10,"cell":"P45","formula":"=O45*(I45*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R45","formula":"=Q45*(I45*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T45","formula":"=S45*(I45*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V45","formula":"=U45*(I45*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X45","formula":"=W45*(I45*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z45","formula":"=Y45*(I45*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB45","formula":"=AA45*($I45*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD45","formula":"=AC45*($I45*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF45","formula":"=AE45*($I45*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH45","formula":"=AG45*($I45*$AH$8)"},{"year":2037,"value":100127.28354369172,"quantity":10,"cell":"AJ45","formula":"=AI45*($I45*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL45","formula":"=AK45*($I45*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN45","formula":"=AM45*($I45*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP45","formula":"=AO45*($I45*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR45","formula":"=AQ45*($I45*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT45","formula":"=AS45*($I45*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV45","formula":"=AU45*($I45*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX45","formula":"=AW45*($I45*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-046","category":"food","group":"Carts","item":"Cart, Semi Circular Bar Top Portable","location":"","label":"Carts","scope":"7'","grade":"Good","grade_type":"Condition","base":80640,"total":333337.9920546552,"sheet":"F&B Costs","row":46,"base_cell":"J46","schedule_sheet":"F&B Costs","schedule_row":46,"total_cell":"AY46","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D46","label":"Manufacturer","value":"Custom","formula":null},{"cell":"E46","label":"Model","value":null,"formula":null},{"cell":"F46","label":"Inventory quantity","value":6,"formula":"='[2]F&B Equipment'!CT46"},{"cell":"G46","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I46","label":"2024 cost per unit","value":13440,"formula":null},{"cell":"J46","label":"Inventory total","value":80640,"formula":"=+F46*I46"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L46","formula":"=(I46*K46)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N46","formula":"=M46*(I46*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P46","formula":"=O46*(I46*$P$8)"},{"year":2028,"value":92087.07056640001,"quantity":6,"cell":"R46","formula":"=Q46*(I46*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T46","formula":"=S46*(I46*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V46","formula":"=U46*(I46*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X46","formula":"=W46*(I46*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z46","formula":"=Y46*(I46*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB46","formula":"=AA46*($I46*$AB$8)"},{"year":2034,"value":109956.77809043803,"quantity":6,"cell":"AD46","formula":"=AC46*($I46*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF46","formula":"=AE46*($I46*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH46","formula":"=AG46*($I46*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ46","formula":"=AI46*($I46*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL46","formula":"=AK46*($I46*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN46","formula":"=AM46*($I46*$AN$8)"},{"year":2040,"value":131294.14339781716,"quantity":6,"cell":"AP46","formula":"=AO46*($I46*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR46","formula":"=AQ46*($I46*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT46","formula":"=AS46*($I46*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV46","formula":"=AU46*($I46*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX46","formula":"=AW46*($I46*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-047","category":"food","group":"Carts","item":"Front Cart with (2) Ice Wells and Wood Front 9'","location":"","label":"Carts","scope":"9'","grade":"Good","grade_type":"Condition","base":125440,"total":547880.4673614413,"sheet":"F&B Costs","row":47,"base_cell":"J47","schedule_sheet":"F&B Costs","schedule_row":47,"total_cell":"AY47","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D47","label":"Manufacturer","value":"Corsair","formula":null},{"cell":"E47","label":"Model","value":null,"formula":null},{"cell":"F47","label":"Inventory quantity","value":7,"formula":"='[2]F&B Equipment'!CT47"},{"cell":"G47","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I47","label":"2024 cost per unit","value":17920,"formula":null},{"cell":"J47","label":"Inventory total","value":125440,"formula":"=+F47*I47"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L47","formula":"=(I47*K47)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N47","formula":"=M47*(I47*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P47","formula":"=O47*(I47*$P$8)"},{"year":2028,"value":143246.5542144,"quantity":7,"cell":"R47","formula":"=Q47*(I47*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T47","formula":"=S47*(I47*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V47","formula":"=U47*(I47*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X47","formula":"=W47*(I47*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z47","formula":"=Y47*(I47*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB47","formula":"=AA47*($I47*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD47","formula":"=AC47*($I47*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF47","formula":"=AE47*($I47*$AF$8)"},{"year":2036,"value":181460.4491406711,"quantity":7,"cell":"AH47","formula":"=AG47*($I47*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ47","formula":"=AI47*($I47*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL47","formula":"=AK47*($I47*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN47","formula":"=AM47*($I47*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP47","formula":"=AO47*($I47*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR47","formula":"=AQ47*($I47*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT47","formula":"=AS47*($I47*$AT$8)"},{"year":2043,"value":223173.46400637022,"quantity":7,"cell":"AV47","formula":"=AU47*($I47*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX47","formula":"=AW47*($I47*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-048","category":"food","group":"Carts","item":"Cart, with Sink, 69\" Ice Cream Freezer","location":"","label":"Carts","scope":"9'","grade":"Good","grade_type":"Condition","base":44800,"total":124657.41712156309,"sheet":"F&B Costs","row":48,"base_cell":"J48","schedule_sheet":"F&B Costs","schedule_row":48,"total_cell":"AY48","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D48","label":"Manufacturer","value":"Gallery/Corsair","formula":null},{"cell":"E48","label":"Model","value":null,"formula":null},{"cell":"F48","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT48"},{"cell":"G48","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I48","label":"2024 cost per unit","value":22400,"formula":null},{"cell":"J48","label":"Inventory total","value":44800,"formula":"=+F48*I48"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L48","formula":"=(I48*K48)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N48","formula":"=M48*(I48*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P48","formula":"=O48*(I48*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R48","formula":"=Q48*(I48*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T48","formula":"=S48*(I48*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V48","formula":"=U48*(I48*$V$8)"},{"year":2031,"value":55903.349088228104,"quantity":2,"cell":"X48","formula":"=W48*(I48*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z48","formula":"=Y48*(I48*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB48","formula":"=AA48*($I48*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD48","formula":"=AC48*($I48*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF48","formula":"=AE48*($I48*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH48","formula":"=AG48*($I48*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ48","formula":"=AI48*($I48*$AJ$8)"},{"year":2038,"value":68754.06803333499,"quantity":2,"cell":"AL48","formula":"=AK48*($I48*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN48","formula":"=AM48*($I48*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP48","formula":"=AO48*($I48*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR48","formula":"=AQ48*($I48*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT48","formula":"=AS48*($I48*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV48","formula":"=AU48*($I48*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX48","formula":"=AW48*($I48*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-049","category":"food","group":"Carts","item":"9' Back Cart, 2 Drawer Hot holding, Undercounter Refrigerator and Storage","location":"","label":"Carts","scope":"9'","grade":"Good","grade_type":"Condition","base":13500,"total":38691.10234543158,"sheet":"F&B Costs","row":49,"base_cell":"J49","schedule_sheet":"F&B Costs","schedule_row":49,"total_cell":"AY49","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D49","label":"Manufacturer","value":"Gallery/Corsair","formula":null},{"cell":"E49","label":"Model","value":null,"formula":null},{"cell":"F49","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT49"},{"cell":"G49","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I49","label":"2024 cost per unit","value":13500,"formula":null},{"cell":"J49","label":"Inventory total","value":13500,"formula":"=+F49*I49"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L49","formula":"=(I49*K49)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N49","formula":"=M49*(I49*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P49","formula":"=O49*(I49*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R49","formula":"=Q49*(I49*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T49","formula":"=S49*(I49*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V49","formula":"=U49*(I49*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X49","formula":"=W49*(I49*$X$8)"},{"year":2032,"value":17351.251541781512,"quantity":1,"cell":"Z49","formula":"=Y49*(I49*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB49","formula":"=AA49*($I49*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD49","formula":"=AC49*($I49*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF49","formula":"=AE49*($I49*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH49","formula":"=AG49*($I49*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ49","formula":"=AI49*($I49*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL49","formula":"=AK49*($I49*$AL$8)"},{"year":2039,"value":21339.850803650068,"quantity":1,"cell":"AN49","formula":"=AM49*($I49*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP49","formula":"=AO49*($I49*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR49","formula":"=AQ49*($I49*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT49","formula":"=AS49*($I49*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV49","formula":"=AU49*($I49*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX49","formula":"=AW49*($I49*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-050","category":"food","group":"Carts","item":"Back Cart with sink 10\" with sink","location":"","label":"Carts","scope":"10'","grade":"Good","grade_type":"Condition","base":87500,"total":376232.4178160692,"sheet":"F&B Costs","row":50,"base_cell":"J50","schedule_sheet":"F&B Costs","schedule_row":50,"total_cell":"AY50","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D50","label":"Manufacturer","value":"Gallery/Corsair","formula":null},{"cell":"E50","label":"Model","value":null,"formula":null},{"cell":"F50","label":"Inventory quantity","value":7,"formula":"='[2]F&B Equipment'!CT50"},{"cell":"G50","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I50","label":"2024 cost per unit","value":12500,"formula":null},{"cell":"J50","label":"Inventory total","value":87500,"formula":"=+F50*I50"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L50","formula":"=(I50*K50)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N50","formula":"=M50*(I50*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P50","formula":"=O50*(I50*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R50","formula":"=Q50*(I50*R$8)"},{"year":2029,"value":102918.49249500001,"quantity":7,"cell":"T50","formula":"=S50*(I50*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V50","formula":"=U50*(I50*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X50","formula":"=W50*(I50*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z50","formula":"=Y50*(I50*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB50","formula":"=AA50*($I50*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD50","formula":"=AC50*($I50*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF50","formula":"=AE50*($I50*$AF$8)"},{"year":2036,"value":126576.76418852615,"quantity":7,"cell":"AH50","formula":"=AG50*($I50*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ50","formula":"=AI50*($I50*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL50","formula":"=AK50*($I50*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN50","formula":"=AM50*($I50*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP50","formula":"=AO50*($I50*$AP$8)"},{"year":2041,"value":146737.1611325431,"quantity":7,"cell":"AR50","formula":"=AQ50*($I50*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT50","formula":"=AS50*($I50*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV50","formula":"=AU50*($I50*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX50","formula":"=AW50*($I50*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-051","category":"food","group":"Carts","item":"10' Cart, Hand sink, 3 Hot Wells, 2 Cold Wells, Undercounter Refrigerator","location":"","label":"Carts","scope":"Canopy's are in Storage","grade":"Good","grade_type":"Condition","base":112000,"total":330622.6345606657,"sheet":"F&B Costs","row":51,"base_cell":"J51","schedule_sheet":"F&B Costs","schedule_row":51,"total_cell":"AY51","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D51","label":"Manufacturer","value":"Gallery/Corsair","formula":null},{"cell":"E51","label":"Model","value":null,"formula":null},{"cell":"F51","label":"Inventory quantity","value":4,"formula":"='[2]F&B Equipment'!CT51"},{"cell":"G51","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I51","label":"2024 cost per unit","value":28000,"formula":null},{"cell":"J51","label":"Inventory total","value":112000,"formula":"=+F51*I51"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L51","formula":"=(I51*K51)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N51","formula":"=M51*(I51*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P51","formula":"=O51*(I51*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R51","formula":"=Q51*(I51*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T51","formula":"=S51*(I51*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V51","formula":"=U51*(I51*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X51","formula":"=W51*(I51*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z51","formula":"=Y51*(I51*$Z$8)"},{"year":2033,"value":148269.657619253,"quantity":4,"cell":"AB51","formula":"=AA51*($I51*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD51","formula":"=AC51*($I51*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF51","formula":"=AE51*($I51*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH51","formula":"=AG51*($I51*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ51","formula":"=AI51*($I51*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL51","formula":"=AK51*($I51*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN51","formula":"=AM51*($I51*$AN$8)"},{"year":2040,"value":182352.97694141272,"quantity":4,"cell":"AP51","formula":"=AO51*($I51*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR51","formula":"=AQ51*($I51*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT51","formula":"=AS51*($I51*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV51","formula":"=AU51*($I51*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX51","formula":"=AW51*($I51*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-052","category":"food","group":"Carts","item":"10' Cart, Hand sink, Storage, Single Kegarator","location":"","label":"Carts","scope":"10'","grade":"Good","grade_type":"Condition","base":16800,"total":70953.2332706881,"sheet":"F&B Costs","row":52,"base_cell":"J52","schedule_sheet":"F&B Costs","schedule_row":52,"total_cell":"AY52","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D52","label":"Manufacturer","value":"Gallery/Corsair","formula":null},{"cell":"E52","label":"Model","value":null,"formula":null},{"cell":"F52","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT52"},{"cell":"G52","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I52","label":"2024 cost per unit","value":16800,"formula":null},{"cell":"J52","label":"Inventory total","value":16800,"formula":"=+F52*I52"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L52","formula":"=(I52*K52)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N52","formula":"=M52*(I52*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P52","formula":"=O52*(I52*$P$8)"},{"year":2028,"value":19184.806368,"quantity":1,"cell":"R52","formula":"=Q52*(I52*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T52","formula":"=S52*(I52*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V52","formula":"=U52*(I52*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X52","formula":"=W52*(I52*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z52","formula":"=Y52*(I52*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB52","formula":"=AA52*($I52*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD52","formula":"=AC52*($I52*$AD$8)"},{"year":2035,"value":23594.891965239825,"quantity":1,"cell":"AF52","formula":"=AE52*($I52*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH52","formula":"=AG52*($I52*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ52","formula":"=AI52*($I52*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL52","formula":"=AK52*($I52*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN52","formula":"=AM52*($I52*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP52","formula":"=AO52*($I52*$AP$8)"},{"year":2041,"value":28173.53493744827,"quantity":1,"cell":"AR52","formula":"=AQ52*($I52*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT52","formula":"=AS52*($I52*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV52","formula":"=AU52*($I52*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX52","formula":"=AW52*($I52*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-053","category":"food","group":"Carts","item":"10' Cart hand sink, With Ventless hood 36\" Griddle","location":"","label":"Carts","scope":"10'","grade":"Good","grade_type":"Condition","base":65000,"total":271346.54266900965,"sheet":"F&B Costs","row":53,"base_cell":"J53","schedule_sheet":"F&B Costs","schedule_row":53,"total_cell":"AY53","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D53","label":"Manufacturer","value":"Gallery/Corsair","formula":null},{"cell":"E53","label":"Model","value":null,"formula":null},{"cell":"F53","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT53"},{"cell":"G53","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I53","label":"2024 cost per unit","value":65000,"formula":null},{"cell":"J53","label":"Inventory total","value":65000,"formula":"=+F53*I53"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L53","formula":"=(I53*K53)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N53","formula":"=M53*(I53*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P53","formula":"=O53*(I53*$P$8)"},{"year":2028,"value":74226.92940000001,"quantity":1,"cell":"R53","formula":"=Q53*(I53*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T53","formula":"=S53*(I53*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V53","formula":"=U53*(I53*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X53","formula":"=W53*(I53*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z53","formula":"=Y53*(I53*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB53","formula":"=AA53*($I53*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD53","formula":"=AC53*($I53*$AD$8)"},{"year":2035,"value":91289.76057979694,"quantity":1,"cell":"AF53","formula":"=AE53*($I53*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH53","formula":"=AG53*($I53*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ53","formula":"=AI53*($I53*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL53","formula":"=AK53*($I53*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN53","formula":"=AM53*($I53*$AN$8)"},{"year":2040,"value":105829.85268921274,"quantity":1,"cell":"AP53","formula":"=AO53*($I53*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR53","formula":"=AQ53*($I53*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT53","formula":"=AS53*($I53*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV53","formula":"=AU53*($I53*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX53","formula":"=AW53*($I53*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-054","category":"food","group":"Carts","item":"10' Back Cart, Undercounter Cooler, Under Counter Warmer","location":"","label":"Carts","scope":"10'","grade":"Good","grade_type":"Condition","base":50400,"total":209121.66791886857,"sheet":"F&B Costs","row":54,"base_cell":"J54","schedule_sheet":"F&B Costs","schedule_row":54,"total_cell":"AY54","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D54","label":"Manufacturer","value":"Gallery/Corsair","formula":null},{"cell":"E54","label":"Model","value":null,"formula":null},{"cell":"F54","label":"Inventory quantity","value":3,"formula":"='[2]F&B Equipment'!CT54"},{"cell":"G54","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I54","label":"2024 cost per unit","value":16800,"formula":null},{"cell":"J54","label":"Inventory total","value":50400,"formula":"=+F54*I54"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L54","formula":"=(I54*K54)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N54","formula":"=M54*(I54*$N$8)"},{"year":2027,"value":55878.0768,"quantity":3,"cell":"P54","formula":"=O54*(I54*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R54","formula":"=Q54*(I54*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T54","formula":"=S54*(I54*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V54","formula":"=U54*(I54*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X54","formula":"=W54*(I54*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z54","formula":"=Y54*(I54*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB54","formula":"=AA54*($I54*$AB$8)"},{"year":2034,"value":68722.98630652376,"quantity":3,"cell":"AD54","formula":"=AC54*($I54*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF54","formula":"=AE54*($I54*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH54","formula":"=AG54*($I54*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ54","formula":"=AI54*($I54*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL54","formula":"=AK54*($I54*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN54","formula":"=AM54*($I54*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP54","formula":"=AO54*($I54*$AP$8)"},{"year":2041,"value":84520.6048123448,"quantity":3,"cell":"AR54","formula":"=AQ54*($I54*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT54","formula":"=AS54*($I54*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV54","formula":"=AU54*($I54*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX54","formula":"=AW54*($I54*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-055","category":"food","group":"Carts","item":"Cart, Food Back Counter","location":"","label":"Carts","scope":"10'","grade":"Good","grade_type":"Condition","base":51000,"total":146166.38663829706,"sheet":"F&B Costs","row":55,"base_cell":"J55","schedule_sheet":"F&B Costs","schedule_row":55,"total_cell":"AY55","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D55","label":"Manufacturer","value":"Gallery/Corsair","formula":null},{"cell":"E55","label":"Model","value":null,"formula":null},{"cell":"F55","label":"Inventory quantity","value":6,"formula":"='[2]F&B Equipment'!CT55"},{"cell":"G55","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I55","label":"2024 cost per unit","value":8500,"formula":null},{"cell":"J55","label":"Inventory total","value":51000,"formula":"=+F55*I55"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L55","formula":"=(I55*K55)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N55","formula":"=M55*(I55*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P55","formula":"=O55*(I55*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R55","formula":"=Q55*(I55*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T55","formula":"=S55*(I55*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V55","formula":"=U55*(I55*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X55","formula":"=W55*(I55*$X$8)"},{"year":2032,"value":65549.1724911746,"quantity":6,"cell":"Z55","formula":"=Y55*(I55*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB55","formula":"=AA55*($I55*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD55","formula":"=AC55*($I55*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF55","formula":"=AE55*($I55*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH55","formula":"=AG55*($I55*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ55","formula":"=AI55*($I55*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL55","formula":"=AK55*($I55*$AL$8)"},{"year":2039,"value":80617.21414712247,"quantity":6,"cell":"AN55","formula":"=AM55*($I55*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP55","formula":"=AO55*($I55*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR55","formula":"=AQ55*($I55*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT55","formula":"=AS55*($I55*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV55","formula":"=AU55*($I55*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX55","formula":"=AW55*($I55*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-056","category":"food","group":"Carts","item":"Cart, Food with Sink, warmer, cold well and refrigerator","location":"","label":"Carts","scope":"10'","grade":"Good","grade_type":"Condition","base":100000,"total":429979.90607550775,"sheet":"F&B Costs","row":56,"base_cell":"J56","schedule_sheet":"F&B Costs","schedule_row":56,"total_cell":"AY56","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D56","label":"Manufacturer","value":"Gallery/Corsair","formula":null},{"cell":"E56","label":"Model","value":null,"formula":null},{"cell":"F56","label":"Inventory quantity","value":8,"formula":"='[2]F&B Equipment'!CT56"},{"cell":"G56","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I56","label":"2024 cost per unit","value":12500,"formula":null},{"cell":"J56","label":"Inventory total","value":100000,"formula":"=+F56*I56"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L56","formula":"=(I56*K56)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N56","formula":"=M56*(I56*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P56","formula":"=O56*(I56*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R56","formula":"=Q56*(I56*R$8)"},{"year":2029,"value":117621.13428000001,"quantity":8,"cell":"T56","formula":"=S56*(I56*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V56","formula":"=U56*(I56*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X56","formula":"=W56*(I56*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z56","formula":"=Y56*(I56*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB56","formula":"=AA56*($I56*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD56","formula":"=AC56*($I56*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF56","formula":"=AE56*($I56*$AF$8)"},{"year":2036,"value":144659.15907260132,"quantity":8,"cell":"AH56","formula":"=AG56*($I56*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ56","formula":"=AI56*($I56*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL56","formula":"=AK56*($I56*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN56","formula":"=AM56*($I56*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP56","formula":"=AO56*($I56*$AP$8)"},{"year":2041,"value":167699.61272290637,"quantity":8,"cell":"AR56","formula":"=AQ56*($I56*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT56","formula":"=AS56*($I56*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV56","formula":"=AU56*($I56*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX56","formula":"=AW56*($I56*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-057","category":"food","group":"Carts","item":"12' Popcorn Cart, Sink, Butter Warmer, storage and Popper","location":"","label":"Carts","scope":"12'","grade":"Good","grade_type":"Condition","base":31360,"total":82251.09999537577,"sheet":"F&B Costs","row":57,"base_cell":"J57","schedule_sheet":"F&B Costs","schedule_row":57,"total_cell":"AY57","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D57","label":"Manufacturer","value":"Gallery/Corsair","formula":null},{"cell":"E57","label":"Model","value":null,"formula":null},{"cell":"F57","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT57"},{"cell":"G57","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I57","label":"2024 cost per unit","value":31360,"formula":null},{"cell":"J57","label":"Inventory total","value":31360,"formula":"=+F57*I57"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L57","formula":"=(I57*K57)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N57","formula":"=M57*(I57*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P57","formula":"=O57*(I57*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R57","formula":"=Q57*(I57*R$8)"},{"year":2029,"value":36885.987710208,"quantity":1,"cell":"T57","formula":"=S57*(I57*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V57","formula":"=U57*(I57*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X57","formula":"=W57*(I57*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z57","formula":"=Y57*(I57*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB57","formula":"=AA57*($I57*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD57","formula":"=AC57*($I57*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF57","formula":"=AE57*($I57*$AF$8)"},{"year":2036,"value":45365.11228516777,"quantity":1,"cell":"AH57","formula":"=AG57*($I57*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ57","formula":"=AI57*($I57*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL57","formula":"=AK57*($I57*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN57","formula":"=AM57*($I57*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP57","formula":"=AO57*($I57*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR57","formula":"=AQ57*($I57*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT57","formula":"=AS57*($I57*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV57","formula":"=AU57*($I57*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX57","formula":"=AW57*($I57*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-058","category":"food","group":"Carts","item":"12'-05\" Cart , Drop-in Cold Wells (2), Drop-in Hot Well (2), Warming Drawers (2 drawers)","location":"","label":"Carts","scope":"12 1/2'","grade":"Good","grade_type":"Condition","base":31360,"total":142185.79997687737,"sheet":"F&B Costs","row":58,"base_cell":"J58","schedule_sheet":"F&B Costs","schedule_row":58,"total_cell":"AY58","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D58","label":"Manufacturer","value":"Gallery/Corsair","formula":null},{"cell":"E58","label":"Model","value":null,"formula":null},{"cell":"F58","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT58"},{"cell":"G58","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I58","label":"2024 cost per unit","value":31360,"formula":null},{"cell":"J58","label":"Inventory total","value":31360,"formula":"=+F58*I58"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L58","formula":"=(I58*K58)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N58","formula":"=M58*(I58*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P58","formula":"=O58*(I58*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R58","formula":"=Q58*(I58*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T58","formula":"=S58*(I58*$T$8)"},{"year":2030,"value":37992.567341514245,"quantity":1,"cell":"V58","formula":"=U58*(I58*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X58","formula":"=W58*(I58*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z58","formula":"=Y58*(I58*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB58","formula":"=AA58*($I58*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD58","formula":"=AC58*($I58*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF58","formula":"=AE58*($I58*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH58","formula":"=AG58*($I58*$AH$8)"},{"year":2037,"value":46726.065653722806,"quantity":1,"cell":"AJ58","formula":"=AI58*($I58*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL58","formula":"=AK58*($I58*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN58","formula":"=AM58*($I58*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP58","formula":"=AO58*($I58*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR58","formula":"=AQ58*($I58*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT58","formula":"=AS58*($I58*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV58","formula":"=AU58*($I58*$AV$8)"},{"year":2044,"value":57467.16698164033,"quantity":1,"cell":"AX58","formula":"=AW58*($I58*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-059","category":"food","group":"Carts, Subcontractors","item":"Dip and Dots","location":"","label":"Carts, Subcontractors","scope":"Cart with awing and deep freezer 5'","grade":"Good","grade_type":"Condition","base":0,"total":0,"sheet":"F&B Costs","row":59,"base_cell":"J59","schedule_sheet":"F&B Costs","schedule_row":59,"total_cell":"AY59","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D59","label":"Manufacturer","value":"NIKEC","formula":null},{"cell":"E59","label":"Model","value":null,"formula":null},{"cell":"F59","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT59"},{"cell":"G59","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I59","label":"2024 cost per unit","value":0,"formula":null},{"cell":"J59","label":"Inventory total","value":0,"formula":"=+F59*I59"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L59","formula":"=(I59*K59)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N59","formula":"=M59*(I59*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P59","formula":"=O59*(I59*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R59","formula":"=Q59*(I59*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T59","formula":"=S59*(I59*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V59","formula":"=U59*(I59*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X59","formula":"=W59*(I59*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z59","formula":"=Y59*(I59*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB59","formula":"=AA59*($I59*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD59","formula":"=AC59*($I59*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF59","formula":"=AE59*($I59*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH59","formula":"=AG59*($I59*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ59","formula":"=AI59*($I59*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL59","formula":"=AK59*($I59*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN59","formula":"=AM59*($I59*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP59","formula":"=AO59*($I59*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR59","formula":"=AQ59*($I59*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT59","formula":"=AS59*($I59*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV59","formula":"=AU59*($I59*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX59","formula":"=AW59*($I59*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-060","category":"food","group":"Carts, Subcontractors","item":"Lemonade","location":"","label":"Carts, Subcontractors","scope":"Cart with awing 5'","grade":"Good","grade_type":"Condition","base":0,"total":0,"sheet":"F&B Costs","row":60,"base_cell":"J60","schedule_sheet":"F&B Costs","schedule_row":60,"total_cell":"AY60","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D60","label":"Manufacturer","value":"NIKEC","formula":null},{"cell":"E60","label":"Model","value":null,"formula":null},{"cell":"F60","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT60"},{"cell":"G60","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I60","label":"2024 cost per unit","value":0,"formula":null},{"cell":"J60","label":"Inventory total","value":0,"formula":"=+F60*I60"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L60","formula":"=(I60*K60)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N60","formula":"=M60*(I60*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P60","formula":"=O60*(I60*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R60","formula":"=Q60*(I60*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T60","formula":"=S60*(I60*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V60","formula":"=U60*(I60*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X60","formula":"=W60*(I60*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z60","formula":"=Y60*(I60*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB60","formula":"=AA60*($I60*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD60","formula":"=AC60*($I60*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF60","formula":"=AE60*($I60*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH60","formula":"=AG60*($I60*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ60","formula":"=AI60*($I60*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL60","formula":"=AK60*($I60*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN60","formula":"=AM60*($I60*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP60","formula":"=AO60*($I60*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR60","formula":"=AQ60*($I60*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT60","formula":"=AS60*($I60*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV60","formula":"=AU60*($I60*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX60","formula":"=AW60*($I60*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-061","category":"food","group":"Carts, Subcontractors","item":"Nuts","location":"","label":"Carts, Subcontractors","scope":"Front cart with a roaster","grade":"Good","grade_type":"Condition","base":0,"total":0,"sheet":"F&B Costs","row":61,"base_cell":"J61","schedule_sheet":"F&B Costs","schedule_row":61,"total_cell":"AY61","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D61","label":"Manufacturer","value":"NIKEC","formula":null},{"cell":"E61","label":"Model","value":null,"formula":null},{"cell":"F61","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT61"},{"cell":"G61","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I61","label":"2024 cost per unit","value":0,"formula":null},{"cell":"J61","label":"Inventory total","value":0,"formula":"=+F61*I61"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L61","formula":"=(I61*K61)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N61","formula":"=M61*(I61*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P61","formula":"=O61*(I61*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R61","formula":"=Q61*(I61*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T61","formula":"=S61*(I61*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V61","formula":"=U61*(I61*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X61","formula":"=W61*(I61*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z61","formula":"=Y61*(I61*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB61","formula":"=AA61*($I61*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD61","formula":"=AC61*($I61*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF61","formula":"=AE61*($I61*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH61","formula":"=AG61*($I61*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ61","formula":"=AI61*($I61*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL61","formula":"=AK61*($I61*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN61","formula":"=AM61*($I61*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP61","formula":"=AO61*($I61*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR61","formula":"=AQ61*($I61*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT61","formula":"=AS61*($I61*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV61","formula":"=AU61*($I61*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX61","formula":"=AW61*($I61*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-062","category":"food","group":"Carts","item":"Cart, Dessert","location":"","label":"Carts","scope":"60\"","grade":"Good","grade_type":"Condition","base":44800,"total":229523.8491596511,"sheet":"F&B Costs","row":62,"base_cell":"J62","schedule_sheet":"F&B Costs","schedule_row":62,"total_cell":"AY62","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D62","label":"Manufacturer","value":"Levy","formula":null},{"cell":"E62","label":"Model","value":null,"formula":null},{"cell":"F62","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT62"},{"cell":"G62","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I62","label":"2024 cost per unit","value":22400,"formula":null},{"cell":"J62","label":"Inventory total","value":44800,"formula":"=+F62*I62"}],"notes":[],"annual":[{"year":2025,"value":23296,"quantity":1,"cell":"L62","formula":"=(I62*K62)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N62","formula":"=M62*(I62*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P62","formula":"=O62*(I62*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R62","formula":"=Q62*(I62*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T62","formula":"=S62*(I62*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V62","formula":"=U62*(I62*$V$8)"},{"year":2031,"value":55903.349088228104,"quantity":2,"cell":"X62","formula":"=W62*(I62*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z62","formula":"=Y62*(I62*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB62","formula":"=AA62*($I62*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD62","formula":"=AC62*($I62*$AD$8)"},{"year":2035,"value":0,"quantity":0,"cell":"AF62","formula":"=AE62*($I62*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH62","formula":"=AG62*($I62*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ62","formula":"=AI62*($I62*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL62","formula":"=AK62*($I62*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN62","formula":"=AM62*($I62*$AN$8)"},{"year":2040,"value":72941.1907765651,"quantity":2,"cell":"AP62","formula":"=AO62*($I62*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR62","formula":"=AQ62*($I62*$AR$8)"},{"year":2042,"value":77383.30929485791,"quantity":2,"cell":"AT62","formula":"=AS62*($I62*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV62","formula":"=AU62*($I62*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX62","formula":"=AW62*($I62*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-063","category":"food","group":"Carts","item":"Cart, Flat Bed","location":"","label":"Carts","scope":"5'","grade":"Good","grade_type":"Condition","base":5440,"total":17846.252525874876,"sheet":"F&B Costs","row":63,"base_cell":"J63","schedule_sheet":"F&B Costs","schedule_row":63,"total_cell":"AY63","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D63","label":"Manufacturer","value":"Carlisle/Cambro","formula":null},{"cell":"E63","label":"Model","value":null,"formula":null},{"cell":"F63","label":"Inventory quantity","value":8,"formula":"='[2]F&B Equipment'!CT63"},{"cell":"G63","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I63","label":"2024 cost per unit","value":680,"formula":null},{"cell":"J63","label":"Inventory total","value":5440,"formula":"=+F63*I63"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L63","formula":"=(I63*K63)*(1+$K$8)"},{"year":2026,"value":8,"quantity":null,"cell":"N63","formula":null},{"year":2027,"value":0,"quantity":null,"cell":"P63","formula":"=O63*(I63*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R63","formula":"=Q63*(I63*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T63","formula":"=S63*(I63*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V63","formula":"=U63*(I63*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X63","formula":"=W63*(I63*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z63","formula":"=Y63*(I63*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB63","formula":"=AA63*($I63*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD63","formula":"=AC63*($I63*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF63","formula":"=AE63*($I63*$AF$8)"},{"year":2036,"value":7869.458253549512,"quantity":8,"cell":"AH63","formula":"=AG63*($I63*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ63","formula":"=AI63*($I63*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL63","formula":"=AK63*($I63*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN63","formula":"=AM63*($I63*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP63","formula":"=AO63*($I63*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR63","formula":"=AQ63*($I63*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT63","formula":"=AS63*($I63*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV63","formula":"=AU63*($I63*$AV$8)"},{"year":2044,"value":9968.794272325364,"quantity":8,"cell":"AX63","formula":"=AW63*($I63*$AX$8)"}],"issues":["The 2026 dollar cell contains a hardcoded 8 rather than a quantity × price formula. Original result preserved."],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-064","category":"food","group":"Carts","item":"Cart, Ice","location":"","label":"Carts","scope":"","grade":"Good","grade_type":"Condition","base":11988,"total":32087.58164187152,"sheet":"F&B Costs","row":64,"base_cell":"J64","schedule_sheet":"F&B Costs","schedule_row":64,"total_cell":"AY64","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D64","label":"Manufacturer","value":"Carlisle/Cambro","formula":null},{"cell":"E64","label":"Model","value":null,"formula":null},{"cell":"F64","label":"Inventory quantity","value":9,"formula":"='[2]F&B Equipment'!CT64"},{"cell":"G64","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I64","label":"2024 cost per unit","value":1332,"formula":null},{"cell":"J64","label":"Inventory total","value":11988,"formula":"=+F64*I64"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L64","formula":"=(I64*K64)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N64","formula":"=M64*(I64*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P64","formula":"=O64*(I64*$P$8)"},{"year":2028,"value":13689.729686880002,"quantity":9,"cell":"R64","formula":"=Q64*(I64*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T64","formula":"=S64*(I64*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V64","formula":"=U64*(I64*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X64","formula":"=W64*(I64*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z64","formula":"=Y64*(I64*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB64","formula":"=AA64*($I64*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD64","formula":"=AC64*($I64*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF64","formula":"=AE64*($I64*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH64","formula":"=AG64*($I64*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ64","formula":"=AI64*($I64*$AJ$8)"},{"year":2038,"value":18397.851954991515,"quantity":9,"cell":"AL64","formula":"=AK64*($I64*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN64","formula":"=AM64*($I64*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP64","formula":"=AO64*($I64*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR64","formula":"=AQ64*($I64*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT64","formula":"=AS64*($I64*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV64","formula":"=AU64*($I64*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX64","formula":"=AW64*($I64*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-065","category":"food","group":"Carts","item":"Cart, Utility","location":"","label":"Carts","scope":"4'","grade":"Good","grade_type":"Condition","base":34099,"total":59086.57414617235,"sheet":"F&B Costs","row":65,"base_cell":"J65","schedule_sheet":"F&B Costs","schedule_row":65,"total_cell":"AY65","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D65","label":"Manufacturer","value":"Carlisle/Cambro","formula":null},{"cell":"E65","label":"Model","value":null,"formula":null},{"cell":"F65","label":"Inventory quantity","value":43,"formula":"='[2]F&B Equipment'!CT65"},{"cell":"G65","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I65","label":"2024 cost per unit","value":793,"formula":null},{"cell":"J65","label":"Inventory total","value":34099,"formula":"=+F65*I65"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L65","formula":"=(I65*K65)*(1+$K$8)"},{"year":2026,"value":8535.851999999999,"quantity":10,"cell":"N65","formula":"=M65*(I65*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P65","formula":"=O65*(I65*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R65","formula":"=Q65*(I65*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T65","formula":"=S65*(I65*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V65","formula":"=U65*(I65*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X65","formula":"=W65*(I65*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z65","formula":"=Y65*(I65*$Z$8)"},{"year":2033,"value":10498.02129393461,"quantity":10,"cell":"AB65","formula":"=AA65*($I65*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD65","formula":"=AC65*($I65*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF65","formula":"=AE65*($I65*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH65","formula":"=AG65*($I65*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ65","formula":"=AI65*($I65*$AJ$8)"},{"year":2038,"value":18255.1258762616,"quantity":15,"cell":"AL65","formula":"=AK65*($I65*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN65","formula":"=AM65*($I65*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP65","formula":"=AO65*($I65*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR65","formula":"=AQ65*($I65*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT65","formula":"=AS65*($I65*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV65","formula":"=AU65*($I65*$AV$8)"},{"year":2044,"value":21797.57497597614,"quantity":15,"cell":"AX65","formula":"=AW65*($I65*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-066","category":"food","group":"CO2","item":"Central CO2 System","location":"","label":"CO2","scope":"Not in use setting by loading dock","grade":"Poor","grade_type":"Condition","base":95000,"total":256932.40008423402,"sheet":"F&B Costs","row":66,"base_cell":"J66","schedule_sheet":"F&B Costs","schedule_row":66,"total_cell":"AY66","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D66","label":"Manufacturer","value":null,"formula":null},{"cell":"E66","label":"Model","value":null,"formula":null},{"cell":"F66","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT66"},{"cell":"G66","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I66","label":"2024 cost per unit","value":95000,"formula":null},{"cell":"J66","label":"Inventory total","value":95000,"formula":"=+F66*I66"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L66","formula":"=(I66*K66)*(1+$K$8)"},{"year":2026,"value":102258,"quantity":1,"cell":"N66","formula":"=M66*(I66*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P66","formula":"=O66*(I66*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R66","formula":"=Q66*(I66*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T66","formula":"=S66*(I66*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V66","formula":"=U66*(I66*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X66","formula":"=W66*(I66*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z66","formula":"=Y66*(I66*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB66","formula":"=AA66*($I66*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD66","formula":"=AC66*($I66*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF66","formula":"=AE66*($I66*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH66","formula":"=AG66*($I66*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ66","formula":"=AI66*($I66*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL66","formula":"=AK66*($I66*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN66","formula":"=AM66*($I66*$AN$8)"},{"year":2040,"value":154674.40008423402,"quantity":1,"cell":"AP66","formula":"=AO66*($I66*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR66","formula":"=AQ66*($I66*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT66","formula":"=AS66*($I66*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV66","formula":"=AU66*($I66*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX66","formula":"=AW66*($I66*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-067","category":"food","group":"CO2","item":"CO2 Nitrogen Blender","location":"","label":"CO2","scope":"","grade":"Good","grade_type":"Condition","base":4425,"total":20308.271907419694,"sheet":"F&B Costs","row":67,"base_cell":"J67","schedule_sheet":"F&B Costs","schedule_row":67,"total_cell":"AY67","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D67","label":"Manufacturer","value":null,"formula":null},{"cell":"E67","label":"Model","value":null,"formula":null},{"cell":"F67","label":"Inventory quantity","value":3,"formula":"='[2]F&B Equipment'!CT67"},{"cell":"G67","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I67","label":"2024 cost per unit","value":1475,"formula":null},{"cell":"J67","label":"Inventory total","value":4425,"formula":"=+F67*I67"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L67","formula":"=(I67*K67)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N67","formula":"=M67*(I67*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P67","formula":"=O67*(I67*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R67","formula":"=Q67*(I67*R$8)"},{"year":2029,"value":5204.73519189,"quantity":3,"cell":"T67","formula":"=S67*(I67*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V67","formula":"=U67*(I67*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X67","formula":"=W67*(I67*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z67","formula":"=Y67*(I67*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB67","formula":"=AA67*($I67*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD67","formula":"=AC67*($I67*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF67","formula":"=AE67*($I67*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH67","formula":"=AG67*($I67*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ67","formula":"=AI67*($I67*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL67","formula":"=AK67*($I67*$AL$8)"},{"year":2039,"value":6994.728874529745,"quantity":3,"cell":"AN67","formula":"=AM67*($I67*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP67","formula":"=AO67*($I67*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR67","formula":"=AQ67*($I67*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT67","formula":"=AS67*($I67*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV67","formula":"=AU67*($I67*$AV$8)"},{"year":2044,"value":8108.807840999951,"quantity":3,"cell":"AX67","formula":"=AW67*($I67*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-068","category":"food","group":"Coffee","item":"Coffee, Double Station Coffee Brewer","location":"","label":"Coffee","scope":"","grade":"Good","grade_type":"Condition","base":35984,"total":66941.38710871627,"sheet":"F&B Costs","row":68,"base_cell":"J68","schedule_sheet":"F&B Costs","schedule_row":68,"total_cell":"AY68","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D68","label":"Manufacturer","value":"Fetco","formula":null},{"cell":"E68","label":"Model","value":"CBS-2231, 2052e, ","formula":null},{"cell":"F68","label":"Inventory quantity","value":16,"formula":"='[2]F&B Equipment'!CT68"},{"cell":"G68","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I68","label":"2024 cost per unit","value":2249,"formula":null},{"cell":"J68","label":"Inventory total","value":35984,"formula":"=+F68*I68"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L68","formula":"=(I68*K68)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N68","formula":"=M68*(I68*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P68","formula":"=O68*(I68*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R68","formula":"=Q68*(I68*R$8)"},{"year":2029,"value":13226.496549786,"quantity":5,"cell":"T68","formula":"=S68*(I68*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V68","formula":"=U68*(I68*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X68","formula":"=W68*(I68*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z68","formula":"=Y68*(I68*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB68","formula":"=AA68*($I68*$AB$8)"},{"year":2034,"value":15333.13454398531,"quantity":5,"cell":"AD68","formula":"=AC68*($I68*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF68","formula":"=AE68*($I68*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH68","formula":"=AG68*($I68*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ68","formula":"=AI68*($I68*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL68","formula":"=AK68*($I68*$AL$8)"},{"year":2039,"value":17775.305354595926,"quantity":5,"cell":"AN68","formula":"=AM68*($I68*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP68","formula":"=AO68*($I68*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR68","formula":"=AQ68*($I68*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT68","formula":"=AS68*($I68*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV68","formula":"=AU68*($I68*$AV$8)"},{"year":2044,"value":20606.45066034903,"quantity":5,"cell":"AX68","formula":"=AW68*($I68*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-069","category":"food","group":"Coffee","item":"Coffee Maker, Espresso","location":"","label":"Coffee","scope":"Nouva","grade":"Good","grade_type":"Condition","base":39690,"total":99693.68371438904,"sheet":"F&B Costs","row":69,"base_cell":"J69","schedule_sheet":"F&B Costs","schedule_row":69,"total_cell":"AY69","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D69","label":"Manufacturer","value":"Simoneli","formula":null},{"cell":"E69","label":"Model","value":null,"formula":null},{"cell":"F69","label":"Inventory quantity","value":7,"formula":"='[2]F&B Equipment'!CT69"},{"cell":"G69","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I69","label":"2024 cost per unit","value":5670,"formula":null},{"cell":"J69","label":"Inventory total","value":39690,"formula":"=+F69*I69"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L69","formula":"=(I69*K69)*(1+$K$8)"},{"year":2026,"value":18309.564,"quantity":3,"cell":"N69","formula":"=M69*(I69*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P69","formula":"=O69*(I69*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R69","formula":"=Q69*(I69*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T69","formula":"=S69*(I69*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V69","formula":"=U69*(I69*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X69","formula":"=W69*(I69*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z69","formula":"=Y69*(I69*$Z$8)"},{"year":2033,"value":22518.45425092405,"quantity":3,"cell":"AB69","formula":"=AA69*($I69*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD69","formula":"=AC69*($I69*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF69","formula":"=AE69*($I69*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH69","formula":"=AG69*($I69*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ69","formula":"=AI69*($I69*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL69","formula":"=AK69*($I69*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN69","formula":"=AM69*($I69*$AN$8)"},{"year":2040,"value":27694.858372977054,"quantity":3,"cell":"AP69","formula":"=AO69*($I69*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR69","formula":"=AQ69*($I69*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT69","formula":"=AS69*($I69*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV69","formula":"=AU69*($I69*$AV$8)"},{"year":2044,"value":31170.80709048795,"quantity":3,"cell":"AX69","formula":"=AW69*($I69*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-070","category":"food","group":"Coffee","item":"Coffee, Vending Machines","location":"","label":"Coffee","scope":"Single","grade":"Good","grade_type":"Condition","base":55280,"total":156363.47689523417,"sheet":"F&B Costs","row":70,"base_cell":"J70","schedule_sheet":"F&B Costs","schedule_row":70,"total_cell":"AY70","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D70","label":"Manufacturer","value":"Coti","formula":null},{"cell":"E70","label":"Model","value":null,"formula":null},{"cell":"F70","label":"Inventory quantity","value":8,"formula":"='[2]F&B Equipment'!CT70"},{"cell":"G70","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I70","label":"2024 cost per unit","value":6910,"formula":null},{"cell":"J70","label":"Inventory total","value":55280,"formula":"=+F70*I70"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L70","formula":"=(I70*K70)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N70","formula":"=M70*(I70*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P70","formula":"=O70*(I70*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R70","formula":"=Q70*(I70*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T70","formula":"=S70*(I70*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V70","formula":"=U70*(I70*$V$8)"},{"year":2031,"value":68980.73967851003,"quantity":8,"cell":"X70","formula":"=W70*(I70*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z70","formula":"=Y70*(I70*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB70","formula":"=AA70*($I70*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD70","formula":"=AC70*($I70*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF70","formula":"=AE70*($I70*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH70","formula":"=AG70*($I70*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ70","formula":"=AI70*($I70*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL70","formula":"=AK70*($I70*$AL$8)"},{"year":2039,"value":87382.73721672414,"quantity":8,"cell":"AN70","formula":"=AM70*($I70*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP70","formula":"=AO70*($I70*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR70","formula":"=AQ70*($I70*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT70","formula":"=AS70*($I70*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV70","formula":"=AU70*($I70*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX70","formula":"=AW70*($I70*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-071","category":"food","group":"Coffee","item":"Coffee, Grinder","location":"","label":"Coffee","scope":"","grade":"Good","grade_type":"Condition","base":2800,"total":16410.482915948814,"sheet":"F&B Costs","row":71,"base_cell":"J71","schedule_sheet":"F&B Costs","schedule_row":71,"total_cell":"AY71","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D71","label":"Manufacturer","value":"Mazzer","formula":null},{"cell":"E71","label":"Model","value":"Super Jolly","formula":null},{"cell":"F71","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT71"},{"cell":"G71","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I71","label":"2024 cost per unit","value":1400,"formula":null},{"cell":"J71","label":"Inventory total","value":2800,"formula":"=+F71*I71"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L71","formula":"=(I71*K71)*(1+$K$8)"},{"year":2026,"value":3013.92,"quantity":2,"cell":"N71","formula":"=M71*(I71*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P71","formula":"=O71*(I71*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R71","formula":"=Q71*(I71*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T71","formula":"=S71*(I71*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V71","formula":"=U71*(I71*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X71","formula":"=W71*(I71*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z71","formula":"=Y71*(I71*$Z$8)"},{"year":2033,"value":3706.741440481325,"quantity":2,"cell":"AB71","formula":"=AA71*($I71*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD71","formula":"=AC71*($I71*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF71","formula":"=AE71*($I71*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH71","formula":"=AG71*($I71*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ71","formula":"=AI71*($I71*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL71","formula":"=AK71*($I71*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN71","formula":"=AM71*($I71*$AN$8)"},{"year":2040,"value":4558.824423535319,"quantity":2,"cell":"AP71","formula":"=AO71*($I71*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR71","formula":"=AQ71*($I71*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT71","formula":"=AS71*($I71*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV71","formula":"=AU71*($I71*$AV$8)"},{"year":2044,"value":5130.997051932172,"quantity":2,"cell":"AX71","formula":"=AW71*($I71*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-072","category":"food","group":"Cooking Equipment","item":"Broiler, Gas, Double Deck Overfired ","location":"","label":"Cooking Equipment","scope":"36\"","grade":"Good","grade_type":"Condition","base":28120,"total":84713.8593531966,"sheet":"F&B Costs","row":72,"base_cell":"J72","schedule_sheet":"F&B Costs","schedule_row":72,"total_cell":"AY72","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D72","label":"Manufacturer","value":"Montague","formula":null},{"cell":"E72","label":"Model","value":"236W36","formula":null},{"cell":"F72","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT72"},{"cell":"G72","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I72","label":"2024 cost per unit","value":28120,"formula":null},{"cell":"J72","label":"Inventory total","value":28120,"formula":"=+F72*I72"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L72","formula":"=(I72*K72)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N72","formula":"=M72*(I72*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P72","formula":"=O72*(I72*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R72","formula":"=Q72*(I72*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T72","formula":"=S72*(I72*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V72","formula":"=U72*(I72*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X72","formula":"=W72*(I72*$X$8)"},{"year":2032,"value":36142.014322584895,"quantity":1,"cell":"Z72","formula":"=Y72*(I72*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB72","formula":"=AA72*($I72*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD72","formula":"=AC72*($I72*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF72","formula":"=AE72*($I72*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH72","formula":"=AG72*($I72*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ72","formula":"=AI72*($I72*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL72","formula":"=AK72*($I72*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN72","formula":"=AM72*($I72*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP72","formula":"=AO72*($I72*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR72","formula":"=AQ72*($I72*$AR$8)"},{"year":2042,"value":48571.84503061171,"quantity":1,"cell":"AT72","formula":"=AS72*($I72*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV72","formula":"=AU72*($I72*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX72","formula":"=AW72*($I72*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-073","category":"food","group":"Cooking Equipment","item":"Charbroiler, Gas, w/ Stand, 48\"","location":"","label":"Cooking Equipment","scope":"48\"","grade":"Fair","grade_type":"Condition","base":29728,"total":81867.95172666697,"sheet":"F&B Costs","row":73,"base_cell":"J73","schedule_sheet":"F&B Costs","schedule_row":73,"total_cell":"AY73","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D73","label":"Manufacturer","value":"Vulcan","formula":null},{"cell":"E73","label":"Model","value":"MSA48-101","formula":null},{"cell":"F73","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT73"},{"cell":"G73","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I73","label":"2024 cost per unit","value":14864,"formula":null},{"cell":"J73","label":"Inventory total","value":29728,"formula":"=+F73*I73"}],"notes":[],"annual":[{"year":2025,"value":15458.560000000001,"quantity":1,"cell":"L73","formula":"=(I73*K73)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N73","formula":"=M73*(I73*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P73","formula":"=O73*(I73*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R73","formula":"=Q73*(I73*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T73","formula":"=S73*(I73*$T$8)"},{"year":2030,"value":18007.701561360576,"quantity":1,"cell":"V73","formula":"=U73*(I73*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X73","formula":"=W73*(I73*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z73","formula":"=Y73*(I73*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB73","formula":"=AA73*($I73*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD73","formula":"=AC73*($I73*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF73","formula":"=AE73*($I73*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH73","formula":"=AG73*($I73*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ73","formula":"=AI73*($I73*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL73","formula":"=AK73*($I73*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN73","formula":"=AM73*($I73*$AN$8)"},{"year":2040,"value":48401.690165306405,"quantity":2,"cell":"AP73","formula":"=AO73*($I73*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR73","formula":"=AQ73*($I73*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT73","formula":"=AS73*($I73*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV73","formula":"=AU73*($I73*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX73","formula":"=AW73*($I73*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-074","category":"food","group":"Cooking Equipment","item":"Gas Low Profile 60\" Radiant Charbroiler","location":"","label":"Cooking Equipment","scope":"60\"","grade":"Good","grade_type":"Condition","base":16508,"total":48283.23793321858,"sheet":"F&B Costs","row":74,"base_cell":"J74","schedule_sheet":"F&B Costs","schedule_row":74,"total_cell":"AY74","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D74","label":"Manufacturer","value":"Vulcan","formula":null},{"cell":"E74","label":"Model","value":"VCCB60","formula":null},{"cell":"F74","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT74"},{"cell":"G74","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I74","label":"2024 cost per unit","value":16508,"formula":null},{"cell":"J74","label":"Inventory total","value":16508,"formula":"=+F74*I74"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L74","formula":"=(I74*K74)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N74","formula":"=M74*(I74*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P74","formula":"=O74*(I74*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R74","formula":"=Q74*(I74*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T74","formula":"=S74*(I74*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V74","formula":"=U74*(I74*$V$8)"},{"year":2031,"value":20599.385864921194,"quantity":1,"cell":"X74","formula":"=W74*(I74*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z74","formula":"=Y74*(I74*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB74","formula":"=AA74*($I74*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD74","formula":"=AC74*($I74*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF74","formula":"=AE74*($I74*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH74","formula":"=AG74*($I74*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ74","formula":"=AI74*($I74*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL74","formula":"=AK74*($I74*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN74","formula":"=AM74*($I74*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP74","formula":"=AO74*($I74*$AP$8)"},{"year":2041,"value":27683.852068297383,"quantity":1,"cell":"AR74","formula":"=AQ74*($I74*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT74","formula":"=AS74*($I74*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV74","formula":"=AU74*($I74*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX74","formula":"=AW74*($I74*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-075","category":"food","group":"Cooking Equipment","item":"Griddle, Gas, w/ Stand - 48\"","location":"","label":"Cooking Equipment","scope":"48\"","grade":"Good","grade_type":"Condition","base":16951,"total":46732.90743274149,"sheet":"F&B Costs","row":75,"base_cell":"J75","schedule_sheet":"F&B Costs","schedule_row":75,"total_cell":"AY75","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D75","label":"Manufacturer","value":"Vulcan ","formula":null},{"cell":"E75","label":"Model","value":"948RX-101","formula":null},{"cell":"F75","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT75"},{"cell":"G75","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I75","label":"2024 cost per unit","value":16951,"formula":null},{"cell":"J75","label":"Inventory total","value":16951,"formula":"=+F75*I75"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L75","formula":"=(I75*K75)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N75","formula":"=M75*(I75*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P75","formula":"=O75*(I75*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R75","formula":"=Q75*(I75*R$8)"},{"year":2029,"value":19937.9584718028,"quantity":1,"cell":"T75","formula":"=S75*(I75*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V75","formula":"=U75*(I75*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X75","formula":"=W75*(I75*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z75","formula":"=Y75*(I75*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB75","formula":"=AA75*($I75*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD75","formula":"=AC75*($I75*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF75","formula":"=AE75*($I75*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH75","formula":"=AG75*($I75*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ75","formula":"=AI75*($I75*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL75","formula":"=AK75*($I75*$AL$8)"},{"year":2039,"value":26794.94896093869,"quantity":1,"cell":"AN75","formula":"=AM75*($I75*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP75","formula":"=AO75*($I75*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR75","formula":"=AQ75*($I75*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT75","formula":"=AS75*($I75*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV75","formula":"=AU75*($I75*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX75","formula":"=AW75*($I75*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-076","category":"food","group":"Cooking Equipment","item":"Griddle, Gas, w/ Stand - 36\"","location":"","label":"Cooking Equipment","scope":"36\"","grade":"Good","grade_type":"Condition","base":197050,"total":406739.5751100517,"sheet":"F&B Costs","row":76,"base_cell":"J76","schedule_sheet":"F&B Costs","schedule_row":76,"total_cell":"AY76","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D76","label":"Manufacturer","value":"Vulcan","formula":null},{"cell":"E76","label":"Model","value":"MSA36-101","formula":null},{"cell":"F76","label":"Inventory quantity","value":14,"formula":"='[2]F&B Equipment'!CT76"},{"cell":"G76","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I76","label":"2024 cost per unit","value":14075,"formula":null},{"cell":"J76","label":"Inventory total","value":197050,"formula":"=+F76*I76"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L76","formula":"=(I76*K76)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N76","formula":"=M76*(I76*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P76","formula":"=O76*(I76*$P$8)"},{"year":2028,"value":80364.92548500001,"quantity":5,"cell":"R76","formula":"=Q76*(I76*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T76","formula":"=S76*(I76*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V76","formula":"=U76*(I76*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X76","formula":"=W76*(I76*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z76","formula":"=Y76*(I76*$Z$8)"},{"year":2033,"value":93164.97459781187,"quantity":5,"cell":"AB76","formula":"=AA76*($I76*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD76","formula":"=AC76*($I76*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF76","formula":"=AE76*($I76*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH76","formula":"=AG76*($I76*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ76","formula":"=AI76*($I76*$AJ$8)"},{"year":2038,"value":108003.73968406138,"quantity":5,"cell":"AL76","formula":"=AK76*($I76*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN76","formula":"=AM76*($I76*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP76","formula":"=AO76*($I76*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR76","formula":"=AQ76*($I76*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT76","formula":"=AS76*($I76*$AT$8)"},{"year":2043,"value":125205.93534317844,"quantity":5,"cell":"AV76","formula":"=AU76*($I76*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX76","formula":"=AW76*($I76*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-077","category":"food","group":"Cooking Equipment","item":"Grill, Hot Dog Roller Grill - 36\" ","location":"","label":"Cooking Equipment","scope":"36\"","grade":"Good","grade_type":"Condition","base":18590,"total":53412.25296791979,"sheet":"F&B Costs","row":77,"base_cell":"J77","schedule_sheet":"F&B Costs","schedule_row":77,"total_cell":"AY77","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D77","label":"Manufacturer","value":"Nemco/Connolly","formula":null},{"cell":"E77","label":"Model","value":null,"formula":null},{"cell":"F77","label":"Inventory quantity","value":10,"formula":"='[2]F&B Equipment'!CT77"},{"cell":"G77","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I77","label":"2024 cost per unit","value":1859,"formula":null},{"cell":"J77","label":"Inventory total","value":18590,"formula":"=+F77*I77"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L77","formula":"=(I77*K77)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N77","formula":"=M77*(I77*$N$8)"},{"year":2027,"value":10305.29214,"quantity":5,"cell":"P77","formula":"=O77*(I77*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R77","formula":"=Q77*(I77*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T77","formula":"=S77*(I77*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V77","formula":"=U77*(I77*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X77","formula":"=W77*(I77*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z77","formula":"=Y77*(I77*$Z$8)"},{"year":2033,"value":12305.057746169256,"quantity":5,"cell":"AB77","formula":"=AA77*($I77*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD77","formula":"=AC77*($I77*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF77","formula":"=AE77*($I77*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH77","formula":"=AG77*($I77*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ77","formula":"=AI77*($I77*$AJ$8)"},{"year":2038,"value":14264.934427898408,"quantity":5,"cell":"AL77","formula":"=AK77*($I77*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN77","formula":"=AM77*($I77*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP77","formula":"=AO77*($I77*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR77","formula":"=AQ77*($I77*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT77","formula":"=AS77*($I77*$AT$8)"},{"year":2043,"value":16536.96865385213,"quantity":5,"cell":"AV77","formula":"=AU77*($I77*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX77","formula":"=AW77*($I77*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-078","category":"food","group":"Cooking Equipment","item":"Cheese Melter","location":"","label":"Cooking Equipment","scope":"Electric, Wall Mounted","grade":"Good","grade_type":"Condition","base":30180,"total":83204.4803445306,"sheet":"F&B Costs","row":78,"base_cell":"J78","schedule_sheet":"F&B Costs","schedule_row":78,"total_cell":"AY78","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D78","label":"Manufacturer","value":"Vulcan","formula":null},{"cell":"E78","label":"Model","value":"1036-1","formula":null},{"cell":"F78","label":"Inventory quantity","value":5,"formula":"='[2]F&B Equipment'!CT78"},{"cell":"G78","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I78","label":"2024 cost per unit","value":6036,"formula":null},{"cell":"J78","label":"Inventory total","value":30180,"formula":"=+F78*I78"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L78","formula":"=(I78*K78)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N78","formula":"=M78*(I78*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P78","formula":"=O78*(I78*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R78","formula":"=Q78*(I78*R$8)"},{"year":2029,"value":35498.058325704,"quantity":5,"cell":"T78","formula":"=S78*(I78*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V78","formula":"=U78*(I78*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X78","formula":"=W78*(I78*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z78","formula":"=Y78*(I78*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB78","formula":"=AA78*($I78*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD78","formula":"=AC78*($I78*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF78","formula":"=AE78*($I78*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH78","formula":"=AG78*($I78*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ78","formula":"=AI78*($I78*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL78","formula":"=AK78*($I78*$AL$8)"},{"year":2039,"value":47706.4220188266,"quantity":5,"cell":"AN78","formula":"=AM78*($I78*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP78","formula":"=AO78*($I78*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR78","formula":"=AQ78*($I78*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT78","formula":"=AS78*($I78*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV78","formula":"=AU78*($I78*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX78","formula":"=AW78*($I78*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-079","category":"food","group":"Cooking Equipment","item":"Induction Warmer","location":"","label":"Cooking Equipment","scope":"Single Warmer","grade":"Good","grade_type":"Condition","base":37800,"total":81136.7864758117,"sheet":"F&B Costs","row":79,"base_cell":"J79","schedule_sheet":"F&B Costs","schedule_row":79,"total_cell":"AY79","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D79","label":"Manufacturer","value":"Cook Tech","formula":null},{"cell":"E79","label":"Model","value":"MCD 3500","formula":null},{"cell":"F79","label":"Inventory quantity","value":10,"formula":"='[2]F&B Equipment'!CT79"},{"cell":"G79","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I79","label":"2024 cost per unit","value":3780,"formula":null},{"cell":"J79","label":"Inventory total","value":37800,"formula":"=+F79*I79"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L79","formula":"=(I79*K79)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N79","formula":"=M79*(I79*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P79","formula":"=O79*(I79*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R79","formula":"=Q79*(I79*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T79","formula":"=S79*(I79*$T$8)"},{"year":2030,"value":22897.306210287603,"quantity":5,"cell":"V79","formula":"=U79*(I79*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X79","formula":"=W79*(I79*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z79","formula":"=Y79*(I79*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB79","formula":"=AA79*($I79*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD79","formula":"=AC79*($I79*$AD$8)"},{"year":2035,"value":26544.253460894804,"quantity":5,"cell":"AF79","formula":"=AE79*($I79*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH79","formula":"=AG79*($I79*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ79","formula":"=AI79*($I79*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL79","formula":"=AK79*($I79*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN79","formula":"=AM79*($I79*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP79","formula":"=AO79*($I79*$AP$8)"},{"year":2041,"value":31695.226804629303,"quantity":5,"cell":"AR79","formula":"=AQ79*($I79*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT79","formula":"=AS79*($I79*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV79","formula":"=AU79*($I79*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX79","formula":"=AW79*($I79*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-080","category":"food","group":"Cooking Equipment","item":"Induction Warmer, Drop In-Double","location":"","label":"Cooking Equipment","scope":"Double Warmer","grade":"Good","grade_type":"Condition","base":14350,"total":46508.15195898089,"sheet":"F&B Costs","row":80,"base_cell":"J80","schedule_sheet":"F&B Costs","schedule_row":80,"total_cell":"AY80","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D80","label":"Manufacturer","value":"Cook Tech","formula":null},{"cell":"E80","label":"Model","value":"MCD25002","formula":null},{"cell":"F80","label":"Inventory quantity","value":5,"formula":"='[2]F&B Equipment'!CT80"},{"cell":"G80","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I80","label":"2024 cost per unit","value":2870,"formula":null},{"cell":"J80","label":"Inventory total","value":14350,"formula":"=+F80*I80"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L80","formula":"=(I80*K80)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N80","formula":"=M80*(I80*$N$8)"},{"year":2027,"value":9545.83812,"quantity":3,"cell":"P80","formula":"=O80*(I80*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R80","formula":"=Q80*(I80*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T80","formula":"=S80*(I80*$T$8)"},{"year":2030,"value":10430.99505135324,"quantity":3,"cell":"V80","formula":"=U80*(I80*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X80","formula":"=W80*(I80*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z80","formula":"=Y80*(I80*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB80","formula":"=AA80*($I80*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD80","formula":"=AC80*($I80*$AD$8)"},{"year":2035,"value":12092.38213218541,"quantity":3,"cell":"AF80","formula":"=AE80*($I80*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH80","formula":"=AG80*($I80*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ80","formula":"=AI80*($I80*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL80","formula":"=AK80*($I80*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN80","formula":"=AM80*($I80*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP80","formula":"=AO80*($I80*$AP$8)"},{"year":2041,"value":14438.936655442238,"quantity":3,"cell":"AR80","formula":"=AQ80*($I80*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT80","formula":"=AS80*($I80*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV80","formula":"=AU80*($I80*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX80","formula":"=AW80*($I80*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-081","category":"food","group":"Cooking Equipment","item":"Fryer, Oil Vac","location":"","label":"Cooking Equipment","scope":"C-3 Greaser Container","grade":"Good","grade_type":"Condition","base":2875,"total":7999.778442511024,"sheet":"F&B Costs","row":81,"base_cell":"J81","schedule_sheet":"F&B Costs","schedule_row":81,"total_cell":"AY81","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D81","label":"Manufacturer","value":null,"formula":null},{"cell":"E81","label":"Model","value":null,"formula":null},{"cell":"F81","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT81"},{"cell":"G81","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I81","label":"2024 cost per unit","value":2875,"formula":null},{"cell":"J81","label":"Inventory total","value":2875,"formula":"=+F81*I81"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L81","formula":"=(I81*K81)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N81","formula":"=M81*(I81*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P81","formula":"=O81*(I81*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R81","formula":"=Q81*(I81*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T81","formula":"=S81*(I81*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V81","formula":"=U81*(I81*$V$8)"},{"year":2031,"value":3587.5475140324957,"quantity":1,"cell":"X81","formula":"=W81*(I81*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z81","formula":"=Y81*(I81*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB81","formula":"=AA81*($I81*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD81","formula":"=AC81*($I81*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF81","formula":"=AE81*($I81*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH81","formula":"=AG81*($I81*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ81","formula":"=AI81*($I81*$AJ$8)"},{"year":2038,"value":4412.230928478529,"quantity":1,"cell":"AL81","formula":"=AK81*($I81*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN81","formula":"=AM81*($I81*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP81","formula":"=AO81*($I81*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR81","formula":"=AQ81*($I81*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT81","formula":"=AS81*($I81*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV81","formula":"=AU81*($I81*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX81","formula":"=AW81*($I81*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-082","category":"food","group":"Cooking Equipment","item":"4 Unit Floor Fryer System with Millivolt Controls and KleenScreen Filtration","location":"","label":"Cooking Equipment","scope":"","grade":"Fair","grade_type":"Condition","base":55822,"total":140838.4365775075,"sheet":"F&B Costs","row":82,"base_cell":"J82","schedule_sheet":"F&B Costs","schedule_row":82,"total_cell":"AY82","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D82","label":"Manufacturer","value":"Vulcan ","formula":null},{"cell":"E82","label":"Model","value":"4GR45MF-1","formula":null},{"cell":"F82","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT82"},{"cell":"G82","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I82","label":"2024 cost per unit","value":55822,"formula":null},{"cell":"J82","label":"Inventory total","value":55822,"formula":"=+F82*I82"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L82","formula":"=(I82*K82)*(1+$K$8)"},{"year":2026,"value":60086.800800000005,"quantity":1,"cell":"N82","formula":"=M82*(I82*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P82","formula":"=O82*(I82*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R82","formula":"=Q82*(I82*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T82","formula":"=S82*(I82*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V82","formula":"=U82*(I82*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X82","formula":"=W82*(I82*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z82","formula":"=Y82*(I82*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB82","formula":"=AA82*($I82*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD82","formula":"=AC82*($I82*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF82","formula":"=AE82*($I82*$AF$8)"},{"year":2036,"value":80751.6357775075,"quantity":1,"cell":"AH82","formula":"=AG82*($I82*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ82","formula":"=AI82*($I82*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL82","formula":"=AK82*($I82*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN82","formula":"=AM82*($I82*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP82","formula":"=AO82*($I82*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR82","formula":"=AQ82*($I82*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT82","formula":"=AS82*($I82*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV82","formula":"=AU82*($I82*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX82","formula":"=AW82*($I82*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-083","category":"food","group":"Cooking Equipment","item":"Fryer, Deep Fat, Gas w/Filter","location":"","label":"Cooking Equipment","scope":"65-70LB LG SERIES GAS FREESTANDING FRYER","grade":"Fair","grade_type":"Condition","base":106288,"total":155675.94158508113,"sheet":"F&B Costs","row":83,"base_cell":"J83","schedule_sheet":"F&B Costs","schedule_row":83,"total_cell":"AY83","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D83","label":"Manufacturer","value":"Vulcan ","formula":null},{"cell":"E83","label":"Model","value":"LG500","formula":null},{"cell":"F83","label":"Inventory quantity","value":26,"formula":"='[2]F&B Equipment'!CT83"},{"cell":"G83","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I83","label":"2024 cost per unit","value":4088,"formula":null},{"cell":"J83","label":"Inventory total","value":106288,"formula":"=+F83*I83"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L83","formula":"=(I83*K83)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N83","formula":"=M83*(I83*$N$8)"},{"year":2027,"value":27193.997376,"quantity":6,"cell":"P83","formula":"=O83*(I83*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R83","formula":"=Q83*(I83*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T83","formula":"=S83*(I83*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V83","formula":"=U83*(I83*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X83","formula":"=W83*(I83*$X$8)"},{"year":2032,"value":31525.29613457903,"quantity":6,"cell":"Z83","formula":"=Y83*(I83*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB83","formula":"=AA83*($I83*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD83","formula":"=AC83*($I83*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF83","formula":"=AE83*($I83*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH83","formula":"=AG83*($I83*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ83","formula":"=AI83*($I83*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL83","formula":"=AK83*($I83*$AL$8)"},{"year":2039,"value":38772.137815698436,"quantity":6,"cell":"AN83","formula":"=AM83*($I83*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP83","formula":"=AO83*($I83*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR83","formula":"=AQ83*($I83*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT83","formula":"=AS83*($I83*$AT$8)"},{"year":2043,"value":58184.51025880367,"quantity":8,"cell":"AV83","formula":"=AU83*($I83*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX83","formula":"=AW83*($I83*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-084","category":"food","group":"Cooking Equipment","item":"Fryer, Deep Fat, Gas w/Filter","location":"","label":"Cooking Equipment","scope":"50LB LG SERIES GAS FREESTANDING FRYER","grade":"Fair","grade_type":"Condition","base":32700,"total":188163.27140068766,"sheet":"F&B Costs","row":84,"base_cell":"J84","schedule_sheet":"F&B Costs","schedule_row":84,"total_cell":"AY84","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D84","label":"Manufacturer","value":"Vulcan","formula":null},{"cell":"E84","label":"Model","value":"LG400","formula":null},{"cell":"F84","label":"Inventory quantity","value":10,"formula":"='[2]F&B Equipment'!CT84"},{"cell":"G84","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I84","label":"2024 cost per unit","value":3270,"formula":null},{"cell":"J84","label":"Inventory total","value":32700,"formula":"=+F84*I84"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L84","formula":"=(I84*K84)*(1+$K$8)"},{"year":2026,"value":35198.28,"quantity":10,"cell":"N84","formula":"=M84*(I84*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P84","formula":"=O84*(I84*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R84","formula":"=Q84*(I84*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T84","formula":"=S84*(I84*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V84","formula":"=U84*(I84*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X84","formula":"=W84*(I84*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z84","formula":"=Y84*(I84*$Z$8)"},{"year":2033,"value":43289.4446799069,"quantity":10,"cell":"AB84","formula":"=AA84*($I84*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD84","formula":"=AC84*($I84*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF84","formula":"=AE84*($I84*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH84","formula":"=AG84*($I84*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ84","formula":"=AI84*($I84*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL84","formula":"=AK84*($I84*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN84","formula":"=AM84*($I84*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP84","formula":"=AO84*($I84*$AP$8)"},{"year":2041,"value":109675.54672078077,"quantity":20,"cell":"AR84","formula":"=AQ84*($I84*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT84","formula":"=AS84*($I84*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV84","formula":"=AU84*($I84*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX84","formula":"=AW84*($I84*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-085","category":"food","group":"Cooking Equipment","item":"Fry, Dump Station","location":"","label":"Cooking Equipment","scope":"","grade":"Fair","grade_type":"Condition","base":72280,"total":102492.96811920012,"sheet":"F&B Costs","row":85,"base_cell":"J85","schedule_sheet":"F&B Costs","schedule_row":85,"total_cell":"AY85","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D85","label":"Manufacturer","value":"Vulcan","formula":null},{"cell":"E85","label":"Model","value":"VX15","formula":null},{"cell":"F85","label":"Inventory quantity","value":20,"formula":"='[2]F&B Equipment'!CT85"},{"cell":"G85","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I85","label":"2024 cost per unit","value":3614,"formula":null},{"cell":"J85","label":"Inventory total","value":72280,"formula":"=+F85*I85"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L85","formula":"=(I85*K85)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N85","formula":"=M85*(I85*$N$8)"},{"year":2027,"value":40068.12888,"quantity":10,"cell":"P85","formula":"=O85*(I85*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R85","formula":"=Q85*(I85*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T85","formula":"=S85*(I85*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V85","formula":"=U85*(I85*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X85","formula":"=W85*(I85*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z85","formula":"=Y85*(I85*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB85","formula":"=AA85*($I85*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD85","formula":"=AC85*($I85*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF85","formula":"=AE85*($I85*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH85","formula":"=AG85*($I85*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ85","formula":"=AI85*($I85*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL85","formula":"=AK85*($I85*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN85","formula":"=AM85*($I85*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP85","formula":"=AO85*($I85*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR85","formula":"=AQ85*($I85*$AR$8)"},{"year":2042,"value":62424.83923920011,"quantity":10,"cell":"AT85","formula":"=AS85*($I85*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV85","formula":"=AU85*($I85*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX85","formula":"=AW85*($I85*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-086","category":"food","group":"Cooking Equipment","item":"Fry Dump Station","location":"","label":"Cooking Equipment","scope":"","grade":"Fair","grade_type":"Condition","base":37134,"total":102244.61178852405,"sheet":"F&B Costs","row":86,"base_cell":"J86","schedule_sheet":"F&B Costs","schedule_row":86,"total_cell":"AY86","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D86","label":"Manufacturer","value":"Vulcan","formula":null},{"cell":"E86","label":"Model","value":"VX21","formula":null},{"cell":"F86","label":"Inventory quantity","value":9,"formula":"='[2]F&B Equipment'!CT86"},{"cell":"G86","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I86","label":"2024 cost per unit","value":4126,"formula":null},{"cell":"J86","label":"Inventory total","value":37134,"formula":"=+F86*I86"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L86","formula":"=(I86*K86)*(1+$K$8)"},{"year":2026,"value":39971.0376,"quantity":9,"cell":"N86","formula":"=M86*(I86*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P86","formula":"=O86*(I86*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R86","formula":"=Q86*(I86*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T86","formula":"=S86*(I86*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V86","formula":"=U86*(I86*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X86","formula":"=W86*(I86*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z86","formula":"=Y86*(I86*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB86","formula":"=AA86*($I86*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD86","formula":"=AC86*($I86*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF86","formula":"=AE86*($I86*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH86","formula":"=AG86*($I86*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ86","formula":"=AI86*($I86*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL86","formula":"=AK86*($I86*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN86","formula":"=AM86*($I86*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP86","formula":"=AO86*($I86*$AP$8)"},{"year":2041,"value":62273.57418852405,"quantity":9,"cell":"AR86","formula":"=AQ86*($I86*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT86","formula":"=AS86*($I86*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV86","formula":"=AU86*($I86*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX86","formula":"=AW86*($I86*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-087","category":"food","group":"Cooking Equipment","item":"Oven, Combi 20 Pan Full-Size","location":"","label":"Cooking Equipment","scope":"","grade":"Poor","grade_type":"Condition","base":135000,"total":571866.7854677755,"sheet":"F&B Costs","row":87,"base_cell":"J87","schedule_sheet":"F&B Costs","schedule_row":87,"total_cell":"AY87","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D87","label":"Manufacturer","value":"Rational","formula":null},{"cell":"E87","label":"Model","value":"SCC WE 202G","formula":null},{"cell":"F87","label":"Inventory quantity","value":3,"formula":"='[2]F&B Equipment'!CT87"},{"cell":"G87","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I87","label":"2024 cost per unit","value":45000,"formula":null},{"cell":"J87","label":"Inventory total","value":135000,"formula":"=+F87*I87"}],"notes":[],"annual":[{"year":2025,"value":140400,"quantity":3,"cell":"L87","formula":"=(I87*K87)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N87","formula":"=M87*(I87*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P87","formula":"=O87*(I87*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R87","formula":"=Q87*(I87*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T87","formula":"=S87*(I87*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V87","formula":"=U87*(I87*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X87","formula":"=W87*(I87*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z87","formula":"=Y87*(I87*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB87","formula":"=AA87*($I87*$AB$8)"},{"year":2034,"value":184079.4276067601,"quantity":3,"cell":"AD87","formula":"=AC87*($I87*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF87","formula":"=AE87*($I87*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH87","formula":"=AG87*($I87*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ87","formula":"=AI87*($I87*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL87","formula":"=AK87*($I87*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN87","formula":"=AM87*($I87*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP87","formula":"=AO87*($I87*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR87","formula":"=AQ87*($I87*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT87","formula":"=AS87*($I87*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV87","formula":"=AU87*($I87*$AV$8)"},{"year":2044,"value":247387.35786101548,"quantity":3,"cell":"AX87","formula":"=AW87*($I87*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-088","category":"food","group":"Cooking Equipment","item":"Oven, Convection (Single Unit)","location":"","label":"Cooking Equipment","scope":"","grade":"Poor","grade_type":"Condition","base":7600,"total":32193.981996704402,"sheet":"F&B Costs","row":88,"base_cell":"J88","schedule_sheet":"F&B Costs","schedule_row":88,"total_cell":"AY88","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D88","label":"Manufacturer","value":"Vulcan","formula":null},{"cell":"E88","label":"Model","value":null,"formula":null},{"cell":"F88","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT88"},{"cell":"G88","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I88","label":"2024 cost per unit","value":7600,"formula":null},{"cell":"J88","label":"Inventory total","value":7600,"formula":"=+F88*I88"}],"notes":[],"annual":[{"year":2025,"value":7904,"quantity":1,"cell":"L88","formula":"=(I88*K88)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N88","formula":"=M88*(I88*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P88","formula":"=O88*(I88*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R88","formula":"=Q88*(I88*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T88","formula":"=S88*(I88*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V88","formula":"=U88*(I88*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X88","formula":"=W88*(I88*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z88","formula":"=Y88*(I88*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB88","formula":"=AA88*($I88*$AB$8)"},{"year":2034,"value":10362.98999860279,"quantity":1,"cell":"AD88","formula":"=AC88*($I88*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF88","formula":"=AE88*($I88*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH88","formula":"=AG88*($I88*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ88","formula":"=AI88*($I88*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL88","formula":"=AK88*($I88*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN88","formula":"=AM88*($I88*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP88","formula":"=AO88*($I88*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR88","formula":"=AQ88*($I88*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT88","formula":"=AS88*($I88*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV88","formula":"=AU88*($I88*$AV$8)"},{"year":2044,"value":13926.991998101612,"quantity":1,"cell":"AX88","formula":"=AW88*($I88*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-089","category":"food","group":"Cooking Equipment","item":"Oven, Convection (Double Stack Unit)","location":"","label":"Cooking Equipment","scope":"","grade":"Poor","grade_type":"Condition","base":143118,"total":405854.8403892062,"sheet":"F&B Costs","row":89,"base_cell":"J89","schedule_sheet":"F&B Costs","schedule_row":89,"total_cell":"AY89","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D89","label":"Manufacturer","value":"Vulcan","formula":null},{"cell":"E89","label":"Model","value":"VC4GD-SEFCDB5","formula":null},{"cell":"F89","label":"Inventory quantity","value":9,"formula":"='[2]F&B Equipment'!CT89"},{"cell":"G89","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I89","label":"2024 cost per unit","value":15902,"formula":null},{"cell":"J89","label":"Inventory total","value":143118,"formula":"=+F89*I89"}],"notes":[],"annual":[{"year":2025,"value":66152.32,"quantity":4,"cell":"L89","formula":"=(I89*K89)*(1+$K$8)"},{"year":2026,"value":85584.56400000001,"quantity":5,"cell":"N89","formula":"=M89*(I89*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P89","formula":"=O89*(I89*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R89","formula":"=Q89*(I89*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T89","formula":"=S89*(I89*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V89","formula":"=U89*(I89*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X89","formula":"=W89*(I89*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z89","formula":"=Y89*(I89*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB89","formula":"=AA89*($I89*$AB$8)"},{"year":2034,"value":108415.96510380367,"quantity":5,"cell":"AD89","formula":"=AC89*($I89*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF89","formula":"=AE89*($I89*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH89","formula":"=AG89*($I89*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ89","formula":"=AI89*($I89*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL89","formula":"=AK89*($I89*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN89","formula":"=AM89*($I89*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP89","formula":"=AO89*($I89*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR89","formula":"=AQ89*($I89*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT89","formula":"=AS89*($I89*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV89","formula":"=AU89*($I89*$AV$8)"},{"year":2044,"value":145701.9912854025,"quantity":5,"cell":"AX89","formula":"=AW89*($I89*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-090","category":"food","group":"Cooking Equipment","item":"Oven, Conveyor (Pizza) (Double Stack Unit)","location":"","label":"Cooking Equipment","scope":"All Impingers in the building are in poor conditions","grade":"Poor","grade_type":"Condition","base":143056,"total":608596.0255842822,"sheet":"F&B Costs","row":90,"base_cell":"J90","schedule_sheet":"F&B Costs","schedule_row":90,"total_cell":"AY90","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D90","label":"Manufacturer","value":"Lincoln","formula":null},{"cell":"E90","label":"Model","value":1450,"formula":null},{"cell":"F90","label":"Inventory quantity","value":4,"formula":"='[2]F&B Equipment'!CT90"},{"cell":"G90","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I90","label":"2024 cost per unit","value":35764,"formula":"=2*17882"},{"cell":"J90","label":"Inventory total","value":143056,"formula":"=+F90*I90"}],"notes":[],"annual":[{"year":2025,"value":74389.12,"quantity":2,"cell":"L90","formula":"=(I90*K90)*(1+$K$8)"},{"year":2026,"value":76992.7392,"quantity":2,"cell":"N90","formula":"=M90*(I90*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P90","formula":"=O90*(I90*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R90","formula":"=Q90*(I90*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T90","formula":"=S90*(I90*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V90","formula":"=U90*(I90*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X90","formula":"=W90*(I90*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z90","formula":"=Y90*(I90*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB90","formula":"=AA90*($I90*$AB$8)"},{"year":2034,"value":195064.19700527904,"quantity":4,"cell":"AD90","formula":"=AC90*($I90*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF90","formula":"=AE90*($I90*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH90","formula":"=AG90*($I90*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ90","formula":"=AI90*($I90*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL90","formula":"=AK90*($I90*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN90","formula":"=AM90*($I90*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP90","formula":"=AO90*($I90*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR90","formula":"=AQ90*($I90*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT90","formula":"=AS90*($I90*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV90","formula":"=AU90*($I90*$AV$8)"},{"year":2044,"value":262149.96937900316,"quantity":4,"cell":"AX90","formula":"=AW90*($I90*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-091","category":"food","group":"Cooking Equipment","item":"Oven, Microwave","location":"","label":"Cooking Equipment","scope":"RFS 11B","grade":"Good","grade_type":"Condition","base":5652,"total":22768.44789407931,"sheet":"F&B Costs","row":91,"base_cell":"J91","schedule_sheet":"F&B Costs","schedule_row":91,"total_cell":"AY91","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D91","label":"Manufacturer","value":"Amana","formula":null},{"cell":"E91","label":"Model","value":null,"formula":null},{"cell":"F91","label":"Inventory quantity","value":3,"formula":"='[2]F&B Equipment'!CT91"},{"cell":"G91","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I91","label":"2024 cost per unit","value":1884,"formula":null},{"cell":"J91","label":"Inventory total","value":5652,"formula":"=+F91*I91"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L91","formula":"=(I91*K91)*(1+$K$8)"},{"year":2026,"value":6083.8128,"quantity":3,"cell":"N91","formula":"=M91*(I91*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P91","formula":"=O91*(I91*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R91","formula":"=Q91*(I91*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T91","formula":"=S91*(I91*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V91","formula":"=U91*(I91*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X91","formula":"=W91*(I91*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z91","formula":"=Y91*(I91*$Z$8)"},{"year":2033,"value":7482.322364857302,"quantity":3,"cell":"AB91","formula":"=AA91*($I91*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD91","formula":"=AC91*($I91*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF91","formula":"=AE91*($I91*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH91","formula":"=AG91*($I91*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ91","formula":"=AI91*($I91*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL91","formula":"=AK91*($I91*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN91","formula":"=AM91*($I91*$AN$8)"},{"year":2040,"value":9202.312729222007,"quantity":3,"cell":"AP91","formula":"=AO91*($I91*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR91","formula":"=AQ91*($I91*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT91","formula":"=AS91*($I91*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV91","formula":"=AU91*($I91*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX91","formula":"=AW91*($I91*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-092","category":"food","group":"Cooking Equipment","item":"Oven, Panini Press","location":"","label":"Cooking Equipment","scope":"Double","grade":"Good","grade_type":"Condition","base":93885,"total":413275.0220065488,"sheet":"F&B Costs","row":92,"base_cell":"J92","schedule_sheet":"F&B Costs","schedule_row":92,"total_cell":"AY92","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D92","label":"Manufacturer","value":"Star Pro Max 3'","formula":null},{"cell":"E92","label":"Model","value":null,"formula":null},{"cell":"F92","label":"Inventory quantity","value":11,"formula":"='[2]F&B Equipment'!CT92"},{"cell":"G92","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I92","label":"2024 cost per unit","value":8535,"formula":null},{"cell":"J92","label":"Inventory total","value":93885,"formula":"=+F92*I92"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L92","formula":"=(I92*K92)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N92","formula":"=M92*(I92*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P92","formula":"=O92*(I92*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R92","formula":"=Q92*(I92*R$8)"},{"year":2029,"value":110428.601918778,"quantity":11,"cell":"T92","formula":"=S92*(I92*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V92","formula":"=U92*(I92*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X92","formula":"=W92*(I92*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z92","formula":"=Y92*(I92*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB92","formula":"=AA92*($I92*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD92","formula":"=AC92*($I92*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF92","formula":"=AE92*($I92*$AF$8)"},{"year":2036,"value":135813.25149531176,"quantity":11,"cell":"AH92","formula":"=AG92*($I92*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ92","formula":"=AI92*($I92*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL92","formula":"=AK92*($I92*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN92","formula":"=AM92*($I92*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP92","formula":"=AO92*($I92*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR92","formula":"=AQ92*($I92*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT92","formula":"=AS92*($I92*$AT$8)"},{"year":2043,"value":167033.1685924591,"quantity":11,"cell":"AV92","formula":"=AU92*($I92*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX92","formula":"=AW92*($I92*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-093","category":"food","group":"Cooking Equipment","item":"Oven, Pizza Deck","location":"","label":"Cooking Equipment","scope":"Double Deck","grade":"Good","grade_type":"Condition","base":33200,"total":45269.90367810692,"sheet":"F&B Costs","row":93,"base_cell":"J93","schedule_sheet":"F&B Costs","schedule_row":93,"total_cell":"AY93","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D93","label":"Manufacturer","value":"Blodgett","formula":null},{"cell":"E93","label":"Model","value":null,"formula":null},{"cell":"F93","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT93"},{"cell":"G93","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I93","label":"2024 cost per unit","value":33200,"formula":null},{"cell":"J93","label":"Inventory total","value":33200,"formula":"=+F93*I93"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L93","formula":"=(I93*K93)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N93","formula":"=M93*(I93*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P93","formula":"=O93*(I93*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R93","formula":"=Q93*(I93*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T93","formula":"=S93*(I93*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V93","formula":"=U93*(I93*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X93","formula":"=W93*(I93*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z93","formula":"=Y93*(I93*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB93","formula":"=AA93*($I93*$AB$8)"},{"year":2034,"value":45269.90367810692,"quantity":1,"cell":"AD93","formula":"=AC93*($I93*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF93","formula":"=AE93*($I93*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH93","formula":"=AG93*($I93*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ93","formula":"=AI93*($I93*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL93","formula":"=AK93*($I93*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN93","formula":"=AM93*($I93*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP93","formula":"=AO93*($I93*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR93","formula":"=AQ93*($I93*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT93","formula":"=AS93*($I93*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV93","formula":"=AU93*($I93*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX93","formula":"=AW93*($I93*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-094","category":"food","group":"Cooking Equipment","item":"Oven, Pizza  ","location":"","label":"Cooking Equipment","scope":"Not is use","grade":"Not Used","grade_type":"Condition","base":68040,"total":0,"sheet":"F&B Costs","row":94,"base_cell":"J94","schedule_sheet":"F&B Costs","schedule_row":94,"total_cell":"AY94","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D94","label":"Manufacturer","value":"Earth Stone ","formula":null},{"cell":"E94","label":"Model","value":"PAGW-160","formula":null},{"cell":"F94","label":"Inventory quantity","value":3,"formula":"='[2]F&B Equipment'!CT94"},{"cell":"G94","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I94","label":"2024 cost per unit","value":22680,"formula":null},{"cell":"J94","label":"Inventory total","value":68040,"formula":"=+F94*I94"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L94","formula":"=(I94*K94)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N94","formula":"=M94*(I94*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P94","formula":"=O94*(I94*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R94","formula":"=Q94*(I94*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T94","formula":"=S94*(I94*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V94","formula":"=U94*(I94*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X94","formula":"=W94*(I94*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z94","formula":"=Y94*(I94*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB94","formula":"=AA94*($I94*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD94","formula":"=AC94*($I94*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF94","formula":"=AE94*($I94*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH94","formula":"=AG94*($I94*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ94","formula":"=AI94*($I94*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL94","formula":"=AK94*($I94*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN94","formula":"=AM94*($I94*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP94","formula":"=AO94*($I94*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR94","formula":"=AQ94*($I94*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT94","formula":"=AS94*($I94*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV94","formula":"=AU94*($I94*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX94","formula":"=AW94*($I94*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-095","category":"food","group":"Cooking Equipment","item":"Oven, Pretzel Drawer Cook","location":"","label":"Cooking Equipment","scope":"","grade":"Good","grade_type":"Condition","base":500,"total":2136.858313059867,"sheet":"F&B Costs","row":95,"base_cell":"J95","schedule_sheet":"F&B Costs","schedule_row":95,"total_cell":"AY95","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D95","label":"Manufacturer","value":"Gold Medal","formula":null},{"cell":"E95","label":"Model","value":null,"formula":null},{"cell":"F95","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT95"},{"cell":"G95","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I95","label":"2024 cost per unit","value":250,"formula":null},{"cell":"J95","label":"Inventory total","value":500,"formula":"=+F95*I95"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L95","formula":"=(I95*K95)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N95","formula":"=M95*(I95*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P95","formula":"=O95*(I95*$P$8)"},{"year":2028,"value":570.9763800000001,"quantity":2,"cell":"R95","formula":"=Q95*(I95*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T95","formula":"=S95*(I95*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V95","formula":"=U95*(I95*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X95","formula":"=W95*(I95*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z95","formula":"=Y95*(I95*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB95","formula":"=AA95*($I95*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD95","formula":"=AC95*($I95*$AD$8)"},{"year":2035,"value":702.2289275368996,"quantity":2,"cell":"AF95","formula":"=AE95*($I95*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH95","formula":"=AG95*($I95*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ95","formula":"=AI95*($I95*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL95","formula":"=AK95*($I95*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN95","formula":"=AM95*($I95*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP95","formula":"=AO95*($I95*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR95","formula":"=AQ95*($I95*$AR$8)"},{"year":2042,"value":863.6530055229678,"quantity":2,"cell":"AT95","formula":"=AS95*($I95*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV95","formula":"=AU95*($I95*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX95","formula":"=AW95*($I95*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-096","category":"food","group":"Cooking Equipment","item":"Oven, Rapid Cook","location":"","label":"Cooking Equipment","scope":"","grade":"Poor","grade_type":"Condition","base":21500,"total":83979.16299457621,"sheet":"F&B Costs","row":96,"base_cell":"J96","schedule_sheet":"F&B Costs","schedule_row":96,"total_cell":"AY96","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D96","label":"Manufacturer","value":"Turbo Chef","formula":null},{"cell":"E96","label":"Model","value":null,"formula":null},{"cell":"F96","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT96"},{"cell":"G96","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I96","label":"2024 cost per unit","value":21500,"formula":null},{"cell":"J96","label":"Inventory total","value":21500,"formula":"=+F96*I96"}],"notes":[],"annual":[{"year":2025,"value":22360,"quantity":1,"cell":"L96","formula":"=(I96*K96)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N96","formula":"=M96*(I96*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P96","formula":"=O96*(I96*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R96","formula":"=Q96*(I96*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T96","formula":"=S96*(I96*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V96","formula":"=U96*(I96*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X96","formula":"=W96*(I96*$X$8)"},{"year":2032,"value":27633.474677652037,"quantity":1,"cell":"Z96","formula":"=Y96*(I96*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB96","formula":"=AA96*($I96*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD96","formula":"=AC96*($I96*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF96","formula":"=AE96*($I96*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH96","formula":"=AG96*($I96*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ96","formula":"=AI96*($I96*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL96","formula":"=AK96*($I96*$AL$8)"},{"year":2039,"value":33985.688316924185,"quantity":1,"cell":"AN96","formula":"=AM96*($I96*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP96","formula":"=AO96*($I96*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR96","formula":"=AQ96*($I96*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT96","formula":"=AS96*($I96*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV96","formula":"=AU96*($I96*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX96","formula":"=AW96*($I96*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-097","category":"food","group":"Cooking Equipment","item":"Range, 2 French Plates 36\" Gas and Standard Oven","location":"","label":"Cooking Equipment","scope":"","grade":"Good","grade_type":"Condition","base":18945,"total":57073.40204289864,"sheet":"F&B Costs","row":97,"base_cell":"J97","schedule_sheet":"F&B Costs","schedule_row":97,"total_cell":"AY97","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D97","label":"Manufacturer","value":"Vulcan","formula":null},{"cell":"E97","label":"Model","value":"V2FT36S","formula":null},{"cell":"F97","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT97"},{"cell":"G97","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I97","label":"2024 cost per unit","value":18945,"formula":null},{"cell":"J97","label":"Inventory total","value":18945,"formula":"=+F97*I97"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L97","formula":"=(I97*K97)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N97","formula":"=M97*(I97*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P97","formula":"=O97*(I97*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R97","formula":"=Q97*(I97*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T97","formula":"=S97*(I97*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V97","formula":"=U97*(I97*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X97","formula":"=W97*(I97*$X$8)"},{"year":2032,"value":24349.58966363339,"quantity":1,"cell":"Z97","formula":"=Y97*(I97*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB97","formula":"=AA97*($I97*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD97","formula":"=AC97*($I97*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF97","formula":"=AE97*($I97*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH97","formula":"=AG97*($I97*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ97","formula":"=AI97*($I97*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL97","formula":"=AK97*($I97*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN97","formula":"=AM97*($I97*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP97","formula":"=AO97*($I97*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR97","formula":"=AQ97*($I97*$AR$8)"},{"year":2042,"value":32723.812379265248,"quantity":1,"cell":"AT97","formula":"=AS97*($I97*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV97","formula":"=AU97*($I97*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX97","formula":"=AW97*($I97*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-098","category":"food","group":"Cooking Equipment","item":"Range, Gas, 6-Burner, 2 Convection Base and 36\" Griddle","location":"","label":"Cooking Equipment","scope":"","grade":"Good","grade_type":"Condition","base":29700,"total":84337.58310866586,"sheet":"F&B Costs","row":98,"base_cell":"J98","schedule_sheet":"F&B Costs","schedule_row":98,"total_cell":"AY98","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D98","label":"Manufacturer","value":"Vulcan ","formula":null},{"cell":"E98","label":"Model","value":"72CC-6B36GN","formula":null},{"cell":"F98","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT98"},{"cell":"G98","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I98","label":"2024 cost per unit","value":14850,"formula":null},{"cell":"J98","label":"Inventory total","value":29700,"formula":"=+F98*I98"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L98","formula":"=(I98*K98)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N98","formula":"=M98*(I98*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P98","formula":"=O98*(I98*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R98","formula":"=Q98*(I98*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T98","formula":"=S98*(I98*$T$8)"},{"year":2030,"value":35981.4811875948,"quantity":2,"cell":"V98","formula":"=U98*(I98*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X98","formula":"=W98*(I98*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z98","formula":"=Y98*(I98*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB98","formula":"=AA98*($I98*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD98","formula":"=AC98*($I98*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF98","formula":"=AE98*($I98*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH98","formula":"=AG98*($I98*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ98","formula":"=AI98*($I98*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL98","formula":"=AK98*($I98*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN98","formula":"=AM98*($I98*$AN$8)"},{"year":2040,"value":48356.10192107105,"quantity":2,"cell":"AP98","formula":"=AO98*($I98*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR98","formula":"=AQ98*($I98*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT98","formula":"=AS98*($I98*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV98","formula":"=AU98*($I98*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX98","formula":"=AW98*($I98*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-099","category":"food","group":"Cooking Equipment","item":"Range 8 Burner 48\" Gas Range with 2 Standard Ovens","location":"","label":"Cooking Equipment","scope":"","grade":"Good","grade_type":"Condition","base":33678,"total":95633.70787655383,"sheet":"F&B Costs","row":99,"base_cell":"J99","schedule_sheet":"F&B Costs","schedule_row":99,"total_cell":"AY99","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D99","label":"Manufacturer","value":"Vulcan","formula":null},{"cell":"E99","label":"Model","value":"48SS-8BN","formula":null},{"cell":"F99","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT99"},{"cell":"G99","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I99","label":"2024 cost per unit","value":16839,"formula":null},{"cell":"J99","label":"Inventory total","value":33678,"formula":"=+F99*I99"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L99","formula":"=(I99*K99)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N99","formula":"=M99*(I99*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P99","formula":"=O99*(I99*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R99","formula":"=Q99*(I99*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T99","formula":"=S99*(I99*$T$8)"},{"year":2030,"value":40800.818970902954,"quantity":2,"cell":"V99","formula":"=U99*(I99*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X99","formula":"=W99*(I99*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z99","formula":"=Y99*(I99*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB99","formula":"=AA99*($I99*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD99","formula":"=AC99*($I99*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF99","formula":"=AE99*($I99*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH99","formula":"=AG99*($I99*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ99","formula":"=AI99*($I99*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL99","formula":"=AK99*($I99*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN99","formula":"=AM99*($I99*$AN$8)"},{"year":2040,"value":54832.88890565088,"quantity":2,"cell":"AP99","formula":"=AO99*($I99*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR99","formula":"=AQ99*($I99*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT99","formula":"=AS99*($I99*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV99","formula":"=AU99*($I99*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX99","formula":"=AW99*($I99*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-100","category":"food","group":"Cooking Equipment","item":"Rice Cooker, Electronic","location":"","label":"Cooking Equipment","scope":"","grade":"Good","grade_type":"Condition","base":2672,"total":11330.49807427193,"sheet":"F&B Costs","row":100,"base_cell":"J100","schedule_sheet":"F&B Costs","schedule_row":100,"total_cell":"AY100","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D100","label":"Manufacturer","value":"Town","formula":null},{"cell":"E100","label":"Model","value":57130,"formula":null},{"cell":"F100","label":"Inventory quantity","value":4,"formula":"='[2]F&B Equipment'!CT100"},{"cell":"G100","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I100","label":"2024 cost per unit","value":668,"formula":null},{"cell":"J100","label":"Inventory total","value":2672,"formula":"=+F100*I100"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L100","formula":"=(I100*K100)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N100","formula":"=M100*(I100*$N$8)"},{"year":2027,"value":2962.425024,"quantity":4,"cell":"P100","formula":"=O100*(I100*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R100","formula":"=Q100*(I100*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T100","formula":"=S100*(I100*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V100","formula":"=U100*(I100*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X100","formula":"=W100*(I100*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z100","formula":"=Y100*(I100*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB100","formula":"=AA100*($I100*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD100","formula":"=AC100*($I100*$AD$8)"},{"year":2035,"value":3752.7113887571913,"quantity":4,"cell":"AF100","formula":"=AE100*($I100*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH100","formula":"=AG100*($I100*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ100","formula":"=AI100*($I100*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL100","formula":"=AK100*($I100*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN100","formula":"=AM100*($I100*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP100","formula":"=AO100*($I100*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR100","formula":"=AQ100*($I100*$AR$8)"},{"year":2042,"value":4615.361661514739,"quantity":4,"cell":"AT100","formula":"=AS100*($I100*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV100","formula":"=AU100*($I100*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX100","formula":"=AW100*($I100*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-101","category":"food","group":"Cooking Equipment","item":"Smoker- Southern Pride ","location":"","label":"Cooking Equipment","scope":"65,000 BTU","grade":"Good","grade_type":"Condition","base":41200,"total":120503.35612119005,"sheet":"F&B Costs","row":101,"base_cell":"J101","schedule_sheet":"F&B Costs","schedule_row":101,"total_cell":"AY101","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D101","label":"Manufacturer","value":"Southern Pride","formula":null},{"cell":"E101","label":"Model","value":"986SRG400","formula":null},{"cell":"F101","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT101"},{"cell":"G101","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I101","label":"2024 cost per unit","value":20600,"formula":null},{"cell":"J101","label":"Inventory total","value":41200,"formula":"=+F101*I101"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L101","formula":"=(I101*K101)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N101","formula":"=M101*(I101*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P101","formula":"=O101*(I101*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R101","formula":"=Q101*(I101*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T101","formula":"=S101*(I101*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V101","formula":"=U101*(I101*$V$8)"},{"year":2031,"value":51411.11567935263,"quantity":2,"cell":"X101","formula":"=W101*(I101*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z101","formula":"=Y101*(I101*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB101","formula":"=AA101*($I101*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD101","formula":"=AC101*($I101*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF101","formula":"=AE101*($I101*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH101","formula":"=AG101*($I101*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ101","formula":"=AI101*($I101*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL101","formula":"=AK101*($I101*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN101","formula":"=AM101*($I101*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP101","formula":"=AO101*($I101*$AP$8)"},{"year":2041,"value":69092.24044183742,"quantity":2,"cell":"AR101","formula":"=AQ101*($I101*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT101","formula":"=AS101*($I101*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV101","formula":"=AU101*($I101*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX101","formula":"=AW101*($I101*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-102","category":"food","group":"Cooking Equipment","item":"Steamer","location":"","label":"Cooking Equipment","scope":"Counter Top E2-5","grade":"Good","grade_type":"Condition","base":6430,"total":26679.609617427082,"sheet":"F&B Costs","row":102,"base_cell":"J102","schedule_sheet":"F&B Costs","schedule_row":102,"total_cell":"AY102","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D102","label":"Manufacturer","value":"South Bend/Accutemp","formula":null},{"cell":"E102","label":"Model","value":null,"formula":null},{"cell":"F102","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT102"},{"cell":"G102","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I102","label":"2024 cost per unit","value":6430,"formula":null},{"cell":"J102","label":"Inventory total","value":6430,"formula":"=+F102*I102"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L102","formula":"=(I102*K102)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N102","formula":"=M102*(I102*$N$8)"},{"year":2027,"value":7128.88956,"quantity":1,"cell":"P102","formula":"=O102*(I102*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R102","formula":"=Q102*(I102*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T102","formula":"=S102*(I102*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V102","formula":"=U102*(I102*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X102","formula":"=W102*(I102*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z102","formula":"=Y102*(I102*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB102","formula":"=AA102*($I102*$AB$8)"},{"year":2034,"value":8767.634959344203,"quantity":1,"cell":"AD102","formula":"=AC102*($I102*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF102","formula":"=AE102*($I102*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH102","formula":"=AG102*($I102*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ102","formula":"=AI102*($I102*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL102","formula":"=AK102*($I102*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN102","formula":"=AM102*($I102*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP102","formula":"=AO102*($I102*$AP$8)"},{"year":2041,"value":10783.08509808288,"quantity":1,"cell":"AR102","formula":"=AQ102*($I102*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT102","formula":"=AS102*($I102*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV102","formula":"=AU102*($I102*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX102","formula":"=AW102*($I102*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-103","category":"food","group":"Cooking Equipment","item":"Tilt Skillet, Gas - 40 Gal Cleveland","location":"","label":"Cooking Equipment","scope":"","grade":"Good","grade_type":"Condition","base":99390,"total":299420.7141221269,"sheet":"F&B Costs","row":103,"base_cell":"J103","schedule_sheet":"F&B Costs","schedule_row":103,"total_cell":"AY103","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D103","label":"Manufacturer","value":"Cleveland","formula":null},{"cell":"E103","label":"Model","value":"SGL-40-T1","formula":null},{"cell":"F103","label":"Inventory quantity","value":3,"formula":"='[2]F&B Equipment'!CT103"},{"cell":"G103","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I103","label":"2024 cost per unit","value":33130,"formula":null},{"cell":"J103","label":"Inventory total","value":99390,"formula":"=+F103*I103"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L103","formula":"=(I103*K103)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N103","formula":"=M103*(I103*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P103","formula":"=O103*(I103*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R103","formula":"=Q103*(I103*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T103","formula":"=S103*(I103*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V103","formula":"=U103*(I103*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X103","formula":"=W103*(I103*$X$8)"},{"year":2032,"value":127743.76968427144,"quantity":3,"cell":"Z103","formula":"=Y103*(I103*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB103","formula":"=AA103*($I103*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD103","formula":"=AC103*($I103*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF103","formula":"=AE103*($I103*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH103","formula":"=AG103*($I103*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ103","formula":"=AI103*($I103*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL103","formula":"=AK103*($I103*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN103","formula":"=AM103*($I103*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP103","formula":"=AO103*($I103*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR103","formula":"=AQ103*($I103*$AR$8)"},{"year":2042,"value":171676.9444378555,"quantity":3,"cell":"AT103","formula":"=AS103*($I103*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV103","formula":"=AU103*($I103*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX103","formula":"=AW103*($I103*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-104","category":"food","group":"Counters, Stainless Steel","item":"Counters, Stainless Steel Front","location":"","label":"Counters, Stainless Steel","scope":"5' per 266 POS","grade":"Good","grade_type":"Condition","base":213200,"total":1366540.8162781843,"sheet":"F&B Costs","row":104,"base_cell":"J104","schedule_sheet":"F&B Costs","schedule_row":104,"total_cell":"AY104","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D104","label":"Manufacturer","value":"Fabricated","formula":null},{"cell":"E104","label":"Model","value":null,"formula":null},{"cell":"F104","label":"Inventory quantity","value":328,"formula":"='[2]F&B Equipment'!CT104"},{"cell":"G104","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I104","label":"2024 cost per unit","value":650,"formula":null},{"cell":"J104","label":"Inventory total","value":213200,"formula":"=+F104*I104"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L104","formula":"=(I104*K104)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N104","formula":"=M104*(I104*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P104","formula":"=O104*(I104*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R104","formula":"=Q104*(I104*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T104","formula":"=S104*(I104*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V104","formula":"=U104*(I104*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X104","formula":"=W104*(I104*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z104","formula":"=Y104*(I104*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB104","formula":"=AA104*($I104*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD104","formula":"=AC104*($I104*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF104","formula":"=AE104*($I104*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH104","formula":"=AG104*($I104*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ104","formula":"=AI104*($I104*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL104","formula":"=AK104*($I104*$AL$8)"},{"year":2039,"value":1366540.8162781843,"quantity":1330,"cell":"AN104","formula":"=AM104*($I104*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP104","formula":"=AO104*($I104*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR104","formula":"=AQ104*($I104*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT104","formula":"=AS104*($I104*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV104","formula":"=AU104*($I104*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX104","formula":"=AW104*($I104*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-105","category":"food","group":"Counters, Stainless Steel","item":"Counters, Stainless Steel Back with Under Cabinets","location":"","label":"Counters, Stainless Steel","scope":"4' per 266 POS","grade":"Good","grade_type":"Condition","base":118800,"total":756853.3751694558,"sheet":"F&B Costs","row":105,"base_cell":"J105","schedule_sheet":"F&B Costs","schedule_row":105,"total_cell":"AY105","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D105","label":"Manufacturer","value":"Fabricated","formula":null},{"cell":"E105","label":"Model","value":null,"formula":null},{"cell":"F105","label":"Inventory quantity","value":264,"formula":"='[2]F&B Equipment'!CT105"},{"cell":"G105","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I105","label":"2024 cost per unit","value":450,"formula":null},{"cell":"J105","label":"Inventory total","value":118800,"formula":"=+F105*I105"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L105","formula":"=(I105*K105)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N105","formula":"=M105*(I105*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P105","formula":"=O105*(I105*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R105","formula":"=Q105*(I105*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T105","formula":"=S105*(I105*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V105","formula":"=U105*(I105*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X105","formula":"=W105*(I105*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z105","formula":"=Y105*(I105*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB105","formula":"=AA105*($I105*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD105","formula":"=AC105*($I105*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF105","formula":"=AE105*($I105*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH105","formula":"=AG105*($I105*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ105","formula":"=AI105*($I105*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL105","formula":"=AK105*($I105*$AL$8)"},{"year":2039,"value":756853.3751694558,"quantity":1064,"cell":"AN105","formula":"=AM105*($I105*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP105","formula":"=AO105*($I105*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR105","formula":"=AQ105*($I105*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT105","formula":"=AS105*($I105*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV105","formula":"=AU105*($I105*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX105","formula":"=AW105*($I105*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-106","category":"food","group":"Heated Shelf / Displays","item":"Heated Food Display 24\"","location":"","label":"Heated Shelf / Displays","scope":"24\"","grade":"Good","grade_type":"Condition","base":26217,"total":85336.06731128666,"sheet":"F&B Costs","row":106,"base_cell":"J106","schedule_sheet":"F&B Costs","schedule_row":106,"total_cell":"AY106","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D106","label":"Manufacturer","value":"Nemco","formula":null},{"cell":"E106","label":"Model","value":null,"formula":null},{"cell":"F106","label":"Inventory quantity","value":9,"formula":"='[2]F&B Equipment'!CT106"},{"cell":"G106","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I106","label":"2024 cost per unit","value":2913,"formula":null},{"cell":"J106","label":"Inventory total","value":26217,"formula":"=+F106*I106"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L106","formula":"=(I106*K106)*(1+$K$8)"},{"year":2026,"value":12542.212800000001,"quantity":4,"cell":"N106","formula":"=M106*(I106*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P106","formula":"=O106*(I106*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R106","formula":"=Q106*(I106*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T106","formula":"=S106*(I106*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V106","formula":"=U106*(I106*$V$8)"},{"year":2031,"value":14539.862133393613,"quantity":4,"cell":"X106","formula":"=W106*(I106*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z106","formula":"=Y106*(I106*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB106","formula":"=AA106*($I106*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD106","formula":"=AC106*($I106*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF106","formula":"=AE106*($I106*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH106","formula":"=AG106*($I106*$AH$8)"},{"year":2037,"value":17361.35577159369,"quantity":4,"cell":"AJ106","formula":"=AI106*($I106*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL106","formula":"=AK106*($I106*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN106","formula":"=AM106*($I106*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP106","formula":"=AO106*($I106*$AP$8)"},{"year":2041,"value":19540.35887447305,"quantity":4,"cell":"AR106","formula":"=AQ106*($I106*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT106","formula":"=AS106*($I106*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV106","formula":"=AU106*($I106*$AV$8)"},{"year":2044,"value":21352.27773182631,"quantity":4,"cell":"AX106","formula":"=AW106*($I106*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-107","category":"food","group":"Heated Shelf / Displays","item":"Heated Shelf, Service Case - 32''D","location":"","label":"Heated Shelf / Displays","scope":"","grade":"Good","grade_type":"Condition","base":74700,"total":214090.76631138808,"sheet":"F&B Costs","row":107,"base_cell":"J107","schedule_sheet":"F&B Costs","schedule_row":107,"total_cell":"AY107","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D107","label":"Manufacturer","value":"Structural Concepts","formula":null},{"cell":"E107","label":"Model","value":"B2432H","formula":null},{"cell":"F107","label":"Inventory quantity","value":4,"formula":"='[2]F&B Equipment'!CT107"},{"cell":"G107","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I107","label":"2024 cost per unit","value":18675,"formula":null},{"cell":"J107","label":"Inventory total","value":74700,"formula":"=+F107*I107"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L107","formula":"=(I107*K107)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N107","formula":"=M107*(I107*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P107","formula":"=O107*(I107*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R107","formula":"=Q107*(I107*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T107","formula":"=S107*(I107*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V107","formula":"=U107*(I107*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X107","formula":"=W107*(I107*$X$8)"},{"year":2032,"value":96010.25853119104,"quantity":4,"cell":"Z107","formula":"=Y107*(I107*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB107","formula":"=AA107*($I107*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD107","formula":"=AC107*($I107*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF107","formula":"=AE107*($I107*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH107","formula":"=AG107*($I107*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ107","formula":"=AI107*($I107*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL107","formula":"=AK107*($I107*$AL$8)"},{"year":2039,"value":118080.50778019705,"quantity":4,"cell":"AN107","formula":"=AM107*($I107*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP107","formula":"=AO107*($I107*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR107","formula":"=AQ107*($I107*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT107","formula":"=AS107*($I107*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV107","formula":"=AU107*($I107*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX107","formula":"=AW107*($I107*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-108","category":"food","group":"Heated Shelf / Displays","item":"Heated Shelf, Slanted, 36\"","location":"","label":"Heated Shelf / Displays","scope":"36\"","grade":"Good","grade_type":"Condition","base":25728,"total":113252.80679751278,"sheet":"F&B Costs","row":108,"base_cell":"J108","schedule_sheet":"F&B Costs","schedule_row":108,"total_cell":"AY108","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D108","label":"Manufacturer","value":"Hatco","formula":null},{"cell":"E108","label":"Model","value":null,"formula":null},{"cell":"F108","label":"Inventory quantity","value":6,"formula":"='[2]F&B Equipment'!CT108"},{"cell":"G108","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I108","label":"2024 cost per unit","value":4288,"formula":null},{"cell":"J108","label":"Inventory total","value":25728,"formula":"=+F108*I108"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L108","formula":"=(I108*K108)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N108","formula":"=M108*(I108*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P108","formula":"=O108*(I108*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R108","formula":"=Q108*(I108*R$8)"},{"year":2029,"value":30261.565427558402,"quantity":6,"cell":"T108","formula":"=S108*(I108*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V108","formula":"=U108*(I108*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X108","formula":"=W108*(I108*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z108","formula":"=Y108*(I108*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB108","formula":"=AA108*($I108*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD108","formula":"=AC108*($I108*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF108","formula":"=AE108*($I108*$AF$8)"},{"year":2036,"value":37217.90844619887,"quantity":6,"cell":"AH108","formula":"=AG108*($I108*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ108","formula":"=AI108*($I108*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL108","formula":"=AK108*($I108*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN108","formula":"=AM108*($I108*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP108","formula":"=AO108*($I108*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR108","formula":"=AQ108*($I108*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT108","formula":"=AS108*($I108*$AT$8)"},{"year":2043,"value":45773.33292375552,"quantity":6,"cell":"AV108","formula":"=AU108*($I108*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX108","formula":"=AW108*($I108*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-109","category":"food","group":"Heated Shelf / Displays","item":"Heated Shelf, Slanted, 40\"","location":"","label":"Heated Shelf / Displays","scope":"40\"","grade":"Good","grade_type":"Condition","base":8500,"total":37416.389061678274,"sheet":"F&B Costs","row":109,"base_cell":"J109","schedule_sheet":"F&B Costs","schedule_row":109,"total_cell":"AY109","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D109","label":"Manufacturer","value":"Hatco","formula":null},{"cell":"E109","label":"Model","value":null,"formula":null},{"cell":"F109","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT109"},{"cell":"G109","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I109","label":"2024 cost per unit","value":4250,"formula":null},{"cell":"J109","label":"Inventory total","value":8500,"formula":"=+F109*I109"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L109","formula":"=(I109*K109)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N109","formula":"=M109*(I109*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P109","formula":"=O109*(I109*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R109","formula":"=Q109*(I109*R$8)"},{"year":2029,"value":9997.7964138,"quantity":2,"cell":"T109","formula":"=S109*(I109*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V109","formula":"=U109*(I109*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X109","formula":"=W109*(I109*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z109","formula":"=Y109*(I109*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB109","formula":"=AA109*($I109*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD109","formula":"=AC109*($I109*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF109","formula":"=AE109*($I109*$AF$8)"},{"year":2036,"value":12296.028521171113,"quantity":2,"cell":"AH109","formula":"=AG109*($I109*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ109","formula":"=AI109*($I109*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL109","formula":"=AK109*($I109*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN109","formula":"=AM109*($I109*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP109","formula":"=AO109*($I109*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR109","formula":"=AQ109*($I109*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT109","formula":"=AS109*($I109*$AT$8)"},{"year":2043,"value":15122.564126707166,"quantity":2,"cell":"AV109","formula":"=AU109*($I109*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX109","formula":"=AW109*($I109*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-110","category":"food","group":"Heated Shelf / Displays","item":"Heated Shelf, Slanted, 44\"","location":"","label":"Heated Shelf / Displays","scope":"44\"","grade":"Good","grade_type":"Condition","base":31500,"total":138660.7359344548,"sheet":"F&B Costs","row":110,"base_cell":"J110","schedule_sheet":"F&B Costs","schedule_row":110,"total_cell":"AY110","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D110","label":"Manufacturer","value":"Hatco","formula":null},{"cell":"E110","label":"Model","value":null,"formula":null},{"cell":"F110","label":"Inventory quantity","value":7,"formula":"='[2]F&B Equipment'!CT110"},{"cell":"G110","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I110","label":"2024 cost per unit","value":4500,"formula":null},{"cell":"J110","label":"Inventory total","value":31500,"formula":"=+F110*I110"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L110","formula":"=(I110*K110)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N110","formula":"=M110*(I110*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P110","formula":"=O110*(I110*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R110","formula":"=Q110*(I110*R$8)"},{"year":2029,"value":37050.65729820001,"quantity":7,"cell":"T110","formula":"=S110*(I110*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V110","formula":"=U110*(I110*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X110","formula":"=W110*(I110*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z110","formula":"=Y110*(I110*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB110","formula":"=AA110*($I110*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD110","formula":"=AC110*($I110*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF110","formula":"=AE110*($I110*$AF$8)"},{"year":2036,"value":45567.63510786941,"quantity":7,"cell":"AH110","formula":"=AG110*($I110*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ110","formula":"=AI110*($I110*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL110","formula":"=AK110*($I110*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN110","formula":"=AM110*($I110*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP110","formula":"=AO110*($I110*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR110","formula":"=AQ110*($I110*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT110","formula":"=AS110*($I110*$AT$8)"},{"year":2043,"value":56042.443528385375,"quantity":7,"cell":"AV110","formula":"=AU110*($I110*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX110","formula":"=AW110*($I110*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-111","category":"food","group":"Heated Shelf / Displays","item":"Heated Shelf, Slanted, 48\"","location":"","label":"Heated Shelf / Displays","scope":"","grade":"Good","grade_type":"Condition","base":32200,"total":192641.58161281544,"sheet":"F&B Costs","row":111,"base_cell":"J111","schedule_sheet":"F&B Costs","schedule_row":111,"total_cell":"AY111","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D111","label":"Manufacturer","value":"Hatco","formula":null},{"cell":"E111","label":"Model","value":"HXMH-48D","formula":null},{"cell":"F111","label":"Inventory quantity","value":5,"formula":"='[2]F&B Equipment'!CT111"},{"cell":"G111","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I111","label":"2024 cost per unit","value":6440,"formula":null},{"cell":"J111","label":"Inventory total","value":32200,"formula":"=+F111*I111"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L111","formula":"=(I111*K111)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N111","formula":"=M111*(I111*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P111","formula":"=O111*(I111*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R111","formula":"=Q111*(I111*R$8)"},{"year":2029,"value":37874.00523816,"quantity":5,"cell":"T111","formula":"=S111*(I111*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V111","formula":"=U111*(I111*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X111","formula":"=W111*(I111*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z111","formula":"=Y111*(I111*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB111","formula":"=AA111*($I111*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD111","formula":"=AC111*($I111*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF111","formula":"=AE111*($I111*$AF$8)"},{"year":2036,"value":46580.24922137763,"quantity":5,"cell":"AH111","formula":"=AG111*($I111*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ111","formula":"=AI111*($I111*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL111","formula":"=AK111*($I111*$AL$8)"},{"year":2039,"value":50899.49599092832,"quantity":5,"cell":"AN111","formula":"=AM111*($I111*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP111","formula":"=AO111*($I111*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR111","formula":"=AQ111*($I111*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT111","formula":"=AS111*($I111*$AT$8)"},{"year":2043,"value":57287.8311623495,"quantity":5,"cell":"AV111","formula":"=AU111*($I111*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX111","formula":"=AW111*($I111*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-112","category":"food","group":"Heated Shelf / Displays","item":"Heated Shelf, Slanted, 52","location":"","label":"Heated Shelf / Displays","scope":"","grade":"Good","grade_type":"Condition","base":32662,"total":201267.73660859972,"sheet":"F&B Costs","row":112,"base_cell":"J112","schedule_sheet":"F&B Costs","schedule_row":112,"total_cell":"AY112","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D112","label":"Manufacturer","value":"Hatco","formula":null},{"cell":"E112","label":"Model","value":"HXMS-52","formula":null},{"cell":"F112","label":"Inventory quantity","value":7,"formula":"='[2]F&B Equipment'!CT112"},{"cell":"G112","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I112","label":"2024 cost per unit","value":4666,"formula":null},{"cell":"J112","label":"Inventory total","value":32662,"formula":"=+F112*I112"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L112","formula":"=(I112*K112)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N112","formula":"=M112*(I112*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P112","formula":"=O112*(I112*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R112","formula":"=Q112*(I112*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T112","formula":"=S112*(I112*$T$8)"},{"year":2030,"value":39569.937324889615,"quantity":7,"cell":"V112","formula":"=U112*(I112*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X112","formula":"=W112*(I112*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z112","formula":"=Y112*(I112*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB112","formula":"=AA112*($I112*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD112","formula":"=AC112*($I112*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF112","formula":"=AE112*($I112*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH112","formula":"=AG112*($I112*$AH$8)"},{"year":2037,"value":48666.03177238184,"quantity":7,"cell":"AJ112","formula":"=AI112*($I112*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL112","formula":"=AK112*($I112*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN112","formula":"=AM112*($I112*$AN$8)"},{"year":2040,"value":53178.686900539484,"quantity":7,"cell":"AP112","formula":"=AO112*($I112*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR112","formula":"=AQ112*($I112*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT112","formula":"=AS112*($I112*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV112","formula":"=AU112*($I112*$AV$8)"},{"year":2044,"value":59853.08061078879,"quantity":7,"cell":"AX112","formula":"=AW112*($I112*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-113","category":"food","group":"Heated Shelf / Displays","item":"Heated Shelf, Slanted, 60\"","location":"","label":"Heated Shelf / Displays","scope":"","grade":"Good","grade_type":"Condition","base":75000,"total":462160.3161363352,"sheet":"F&B Costs","row":113,"base_cell":"J113","schedule_sheet":"F&B Costs","schedule_row":113,"total_cell":"AY113","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D113","label":"Manufacturer","value":"Hatco","formula":null},{"cell":"E113","label":"Model","value":"HXMS-60","formula":null},{"cell":"F113","label":"Inventory quantity","value":10,"formula":"='[2]F&B Equipment'!CT113"},{"cell":"G113","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I113","label":"2024 cost per unit","value":7500,"formula":null},{"cell":"J113","label":"Inventory total","value":75000,"formula":"=+F113*I113"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L113","formula":"=(I113*K113)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N113","formula":"=M113*(I113*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P113","formula":"=O113*(I113*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R113","formula":"=Q113*(I113*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T113","formula":"=S113*(I113*$T$8)"},{"year":2030,"value":90862.32623130002,"quantity":10,"cell":"V113","formula":"=U113*(I113*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X113","formula":"=W113*(I113*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z113","formula":"=Y113*(I113*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB113","formula":"=AA113*($I113*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD113","formula":"=AC113*($I113*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF113","formula":"=AE113*($I113*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH113","formula":"=AG113*($I113*$AH$8)"},{"year":2037,"value":111749.20038358452,"quantity":10,"cell":"AJ113","formula":"=AI113*($I113*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL113","formula":"=AK113*($I113*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN113","formula":"=AM113*($I113*$AN$8)"},{"year":2040,"value":122111.36848755318,"quantity":10,"cell":"AP113","formula":"=AO113*($I113*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR113","formula":"=AQ113*($I113*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT113","formula":"=AS113*($I113*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV113","formula":"=AU113*($I113*$AV$8)"},{"year":2044,"value":137437.4210338975,"quantity":10,"cell":"AX113","formula":"=AW113*($I113*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-114","category":"food","group":"Heated Shelf / Displays","item":"Infrared Warmer 60\"","location":"","label":"Heated Shelf / Displays","scope":"60\"","grade":"Good","grade_type":"Condition","base":969,"total":5971.111284481451,"sheet":"F&B Costs","row":114,"base_cell":"J114","schedule_sheet":"F&B Costs","schedule_row":114,"total_cell":"AY114","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D114","label":"Manufacturer","value":"Hatco","formula":null},{"cell":"E114","label":"Model","value":"GRA-60","formula":null},{"cell":"F114","label":"Inventory quantity","value":3,"formula":"='[2]F&B Equipment'!CT114"},{"cell":"G114","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I114","label":"2024 cost per unit","value":323,"formula":null},{"cell":"J114","label":"Inventory total","value":969,"formula":"=+F114*I114"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L114","formula":"=(I114*K114)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N114","formula":"=M114*(I114*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P114","formula":"=O114*(I114*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R114","formula":"=Q114*(I114*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T114","formula":"=S114*(I114*$T$8)"},{"year":2030,"value":1173.9412549083959,"quantity":3,"cell":"V114","formula":"=U114*(I114*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X114","formula":"=W114*(I114*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z114","formula":"=Y114*(I114*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB114","formula":"=AA114*($I114*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD114","formula":"=AC114*($I114*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF114","formula":"=AE114*($I114*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH114","formula":"=AG114*($I114*$AH$8)"},{"year":2037,"value":1443.7996689559118,"quantity":3,"cell":"AJ114","formula":"=AI114*($I114*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL114","formula":"=AK114*($I114*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN114","formula":"=AM114*($I114*$AN$8)"},{"year":2040,"value":1577.678880859187,"quantity":3,"cell":"AP114","formula":"=AO114*($I114*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR114","formula":"=AQ114*($I114*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT114","formula":"=AS114*($I114*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV114","formula":"=AU114*($I114*$AV$8)"},{"year":2044,"value":1775.6914797579554,"quantity":3,"cell":"AX114","formula":"=AW114*($I114*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-115","category":"food","group":"Heated Shelf / Displays","item":"Infrared Warmer Strip, Over Head ","location":"","label":"Heated Shelf / Displays","scope":"96\"","grade":"Good","grade_type":"Condition","base":1584,"total":9760.8258767994,"sheet":"F&B Costs","row":115,"base_cell":"J115","schedule_sheet":"F&B Costs","schedule_row":115,"total_cell":"AY115","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D115","label":"Manufacturer","value":"Hatco","formula":null},{"cell":"E115","label":"Model","value":"GRA-96","formula":null},{"cell":"F115","label":"Inventory quantity","value":3,"formula":"='[2]F&B Equipment'!CT115"},{"cell":"G115","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I115","label":"2024 cost per unit","value":528,"formula":null},{"cell":"J115","label":"Inventory total","value":1584,"formula":"=+F115*I115"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L115","formula":"=(I115*K115)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N115","formula":"=M115*(I115*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P115","formula":"=O115*(I115*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R115","formula":"=Q115*(I115*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T115","formula":"=S115*(I115*$T$8)"},{"year":2030,"value":1919.012330005056,"quantity":3,"cell":"V115","formula":"=U115*(I115*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X115","formula":"=W115*(I115*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z115","formula":"=Y115*(I115*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB115","formula":"=AA115*($I115*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD115","formula":"=AC115*($I115*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF115","formula":"=AE115*($I115*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH115","formula":"=AG115*($I115*$AH$8)"},{"year":2037,"value":2360.1431121013047,"quantity":3,"cell":"AJ115","formula":"=AI115*($I115*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL115","formula":"=AK115*($I115*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN115","formula":"=AM115*($I115*$AN$8)"},{"year":2040,"value":2578.9921024571227,"quantity":3,"cell":"AP115","formula":"=AO115*($I115*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR115","formula":"=AQ115*($I115*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT115","formula":"=AS115*($I115*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV115","formula":"=AU115*($I115*$AV$8)"},{"year":2044,"value":2902.6783322359147,"quantity":3,"cell":"AX115","formula":"=AW115*($I115*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-116","category":"food","group":"Heated Shelf / Displays","item":"Drop-In, 1 Pan Hotel Food Well with Drain","location":"","label":"Heated Shelf / Displays","scope":"","grade":"Good","grade_type":"Condition","base":3300,"total":9097.905405465572,"sheet":"F&B Costs","row":116,"base_cell":"J116","schedule_sheet":"F&B Costs","schedule_row":116,"total_cell":"AY116","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D116","label":"Manufacturer","value":"Hatco","formula":null},{"cell":"E116","label":"Model","value":null,"formula":null},{"cell":"F116","label":"Inventory quantity","value":3,"formula":"='[2]F&B Equipment'!CT116"},{"cell":"G116","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I116","label":"2024 cost per unit","value":1100,"formula":null},{"cell":"J116","label":"Inventory total","value":3300,"formula":"=+F116*I116"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L116","formula":"=(I116*K116)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N116","formula":"=M116*(I116*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P116","formula":"=O116*(I116*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R116","formula":"=Q116*(I116*R$8)"},{"year":2029,"value":3881.49743124,"quantity":3,"cell":"T116","formula":"=S116*(I116*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V116","formula":"=U116*(I116*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X116","formula":"=W116*(I116*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z116","formula":"=Y116*(I116*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB116","formula":"=AA116*($I116*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD116","formula":"=AC116*($I116*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF116","formula":"=AE116*($I116*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH116","formula":"=AG116*($I116*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ116","formula":"=AI116*($I116*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL116","formula":"=AK116*($I116*$AL$8)"},{"year":2039,"value":5216.407974225573,"quantity":3,"cell":"AN116","formula":"=AM116*($I116*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP116","formula":"=AO116*($I116*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR116","formula":"=AQ116*($I116*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT116","formula":"=AS116*($I116*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV116","formula":"=AU116*($I116*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX116","formula":"=AW116*($I116*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-117","category":"food","group":"Heated Shelf / Displays","item":"Drop-In, Hot Food Well with Thermostatic Control and Drain","location":"","label":"Heated Shelf / Displays","scope":"","grade":"Good","grade_type":"Condition","base":8757,"total":24142.532616867276,"sheet":"F&B Costs","row":117,"base_cell":"J117","schedule_sheet":"F&B Costs","schedule_row":117,"total_cell":"AY117","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D117","label":"Manufacturer","value":"WELLS","formula":null},{"cell":"E117","label":"Model","value":"MOD-200DM","formula":null},{"cell":"F117","label":"Inventory quantity","value":3,"formula":"='[2]F&B Equipment'!CT117"},{"cell":"G117","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I117","label":"2024 cost per unit","value":2919,"formula":null},{"cell":"J117","label":"Inventory total","value":8757,"formula":"=+F117*I117"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L117","formula":"=(I117*K117)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N117","formula":"=M117*(I117*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P117","formula":"=O117*(I117*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R117","formula":"=Q117*(I117*R$8)"},{"year":2029,"value":10300.0827288996,"quantity":3,"cell":"T117","formula":"=S117*(I117*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V117","formula":"=U117*(I117*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X117","formula":"=W117*(I117*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z117","formula":"=Y117*(I117*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB117","formula":"=AA117*($I117*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD117","formula":"=AC117*($I117*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF117","formula":"=AE117*($I117*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH117","formula":"=AG117*($I117*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ117","formula":"=AI117*($I117*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL117","formula":"=AK117*($I117*$AL$8)"},{"year":2039,"value":13842.449887967678,"quantity":3,"cell":"AN117","formula":"=AM117*($I117*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP117","formula":"=AO117*($I117*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR117","formula":"=AQ117*($I117*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT117","formula":"=AS117*($I117*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV117","formula":"=AU117*($I117*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX117","formula":"=AW117*($I117*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-118","category":"food","group":"Heated Shelf / Displays","item":"Drop-In,  4 Pan Hotel Food Well with Drain","location":"","label":"Heated Shelf / Displays","scope":"","grade":"Good","grade_type":"Condition","base":48942,"total":134930.20798615034,"sheet":"F&B Costs","row":118,"base_cell":"J118","schedule_sheet":"F&B Costs","schedule_row":118,"total_cell":"AY118","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D118","label":"Manufacturer","value":"Wells","formula":null},{"cell":"E118","label":"Model","value":"MOD400TDM","formula":null},{"cell":"F118","label":"Inventory quantity","value":9,"formula":"='[2]F&B Equipment'!CT118"},{"cell":"G118","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I118","label":"2024 cost per unit","value":5438,"formula":null},{"cell":"J118","label":"Inventory total","value":48942,"formula":"=+F118*I118"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L118","formula":"=(I118*K118)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N118","formula":"=M118*(I118*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P118","formula":"=O118*(I118*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R118","formula":"=Q118*(I118*R$8)"},{"year":2029,"value":57566.135539317605,"quantity":9,"cell":"T118","formula":"=S118*(I118*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V118","formula":"=U118*(I118*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X118","formula":"=W118*(I118*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z118","formula":"=Y118*(I118*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB118","formula":"=AA118*($I118*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD118","formula":"=AC118*($I118*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF118","formula":"=AE118*($I118*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH118","formula":"=AG118*($I118*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ118","formula":"=AI118*($I118*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL118","formula":"=AK118*($I118*$AL$8)"},{"year":2039,"value":77364.07244683272,"quantity":9,"cell":"AN118","formula":"=AM118*($I118*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP118","formula":"=AO118*($I118*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR118","formula":"=AQ118*($I118*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT118","formula":"=AS118*($I118*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV118","formula":"=AU118*($I118*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX118","formula":"=AW118*($I118*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-119","category":"food","group":"Heated Shelf / Displays","item":"Steam Well, 1 Well, Counter-Top","location":"","label":"Heated Shelf / Displays","scope":"","grade":"Good","grade_type":"Condition","base":2690,"total":11496.297724262085,"sheet":"F&B Costs","row":119,"base_cell":"J119","schedule_sheet":"F&B Costs","schedule_row":119,"total_cell":"AY119","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D119","label":"Manufacturer","value":"Vollrath","formula":null},{"cell":"E119","label":"Model","value":null,"formula":null},{"cell":"F119","label":"Inventory quantity","value":5,"formula":"='[2]F&B Equipment'!CT119"},{"cell":"G119","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I119","label":"2024 cost per unit","value":538,"formula":null},{"cell":"J119","label":"Inventory total","value":2690,"formula":"=+F119*I119"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L119","formula":"=(I119*K119)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N119","formula":"=M119*(I119*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P119","formula":"=O119*(I119*$P$8)"},{"year":2028,"value":3071.8529244,"quantity":5,"cell":"R119","formula":"=Q119*(I119*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T119","formula":"=S119*(I119*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V119","formula":"=U119*(I119*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X119","formula":"=W119*(I119*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z119","formula":"=Y119*(I119*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB119","formula":"=AA119*($I119*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD119","formula":"=AC119*($I119*$AD$8)"},{"year":2035,"value":3777.9916301485196,"quantity":5,"cell":"AF119","formula":"=AE119*($I119*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH119","formula":"=AG119*($I119*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ119","formula":"=AI119*($I119*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL119","formula":"=AK119*($I119*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN119","formula":"=AM119*($I119*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP119","formula":"=AO119*($I119*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR119","formula":"=AQ119*($I119*$AR$8)"},{"year":2042,"value":4646.453169713566,"quantity":5,"cell":"AT119","formula":"=AS119*($I119*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV119","formula":"=AU119*($I119*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX119","formula":"=AW119*($I119*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-120","category":"food","group":"Heated Shelf / Displays","item":"Steam Well, 2 Well, Counter-Top","location":"","label":"Heated Shelf / Displays","scope":"","grade":"Good","grade_type":"Condition","base":6715,"total":28698.007144394018,"sheet":"F&B Costs","row":120,"base_cell":"J120","schedule_sheet":"F&B Costs","schedule_row":120,"total_cell":"AY120","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D120","label":"Manufacturer","value":"Vollrath","formula":null},{"cell":"E120","label":"Model","value":null,"formula":null},{"cell":"F120","label":"Inventory quantity","value":5,"formula":"='[2]F&B Equipment'!CT120"},{"cell":"G120","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I120","label":"2024 cost per unit","value":1343,"formula":null},{"cell":"J120","label":"Inventory total","value":6715,"formula":"=+F120*I120"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L120","formula":"=(I120*K120)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N120","formula":"=M120*(I120*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P120","formula":"=O120*(I120*$P$8)"},{"year":2028,"value":7668.2127834,"quantity":5,"cell":"R120","formula":"=Q120*(I120*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T120","formula":"=S120*(I120*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V120","formula":"=U120*(I120*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X120","formula":"=W120*(I120*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z120","formula":"=Y120*(I120*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB120","formula":"=AA120*($I120*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD120","formula":"=AC120*($I120*$AD$8)"},{"year":2035,"value":9430.934496820562,"quantity":5,"cell":"AF120","formula":"=AE120*($I120*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH120","formula":"=AG120*($I120*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ120","formula":"=AI120*($I120*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL120","formula":"=AK120*($I120*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN120","formula":"=AM120*($I120*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP120","formula":"=AO120*($I120*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR120","formula":"=AQ120*($I120*$AR$8)"},{"year":2042,"value":11598.859864173457,"quantity":5,"cell":"AT120","formula":"=AS120*($I120*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV120","formula":"=AU120*($I120*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX120","formula":"=AW120*($I120*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-121","category":"food","group":"Heated Shelf / Displays","item":"Steam Well,  4 Wells - Hot Food Table ","location":"","label":"Heated Shelf / Displays","scope":"","grade":"Good","grade_type":"Condition","base":34326,"total":100398.01461689247,"sheet":"F&B Costs","row":121,"base_cell":"J121","schedule_sheet":"F&B Costs","schedule_row":121,"total_cell":"AY121","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D121","label":"Manufacturer","value":"Wells","formula":null},{"cell":"E121","label":"Model","value":"MOD-400DM ","formula":null},{"cell":"F121","label":"Inventory quantity","value":6,"formula":"='[2]F&B Equipment'!CT121"},{"cell":"G121","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I121","label":"2024 cost per unit","value":5721,"formula":null},{"cell":"J121","label":"Inventory total","value":34326,"formula":"=+F121*I121"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L121","formula":"=(I121*K121)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N121","formula":"=M121*(I121*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P121","formula":"=O121*(I121*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R121","formula":"=Q121*(I121*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T121","formula":"=S121*(I121*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V121","formula":"=U121*(I121*$V$8)"},{"year":2031,"value":42833.44555362763,"quantity":6,"cell":"X121","formula":"=W121*(I121*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z121","formula":"=Y121*(I121*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB121","formula":"=AA121*($I121*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD121","formula":"=AC121*($I121*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF121","formula":"=AE121*($I121*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH121","formula":"=AG121*($I121*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ121","formula":"=AI121*($I121*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL121","formula":"=AK121*($I121*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN121","formula":"=AM121*($I121*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP121","formula":"=AO121*($I121*$AP$8)"},{"year":2041,"value":57564.56906326485,"quantity":6,"cell":"AR121","formula":"=AQ121*($I121*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT121","formula":"=AS121*($I121*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV121","formula":"=AU121*($I121*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX121","formula":"=AW121*($I121*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-122","category":"food","group":"Heated Shelf / Displays","item":"Dispenser, Nacho Cheese  (Counter-Top)","location":"","label":"Heated Shelf / Displays","scope":"N.I.K.E.C. (BY PURVEYOR)","grade":"Good","grade_type":"Condition","base":0,"total":0,"sheet":"F&B Costs","row":122,"base_cell":"J122","schedule_sheet":"F&B Costs","schedule_row":122,"total_cell":"AY122","first_year":null,"frequency":5,"schedule_base":null,"cells":[{"cell":"D122","label":"Manufacturer","value":"GEHL'S","formula":null},{"cell":"E122","label":"Model","value":null,"formula":null},{"cell":"F122","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT122"},{"cell":"G122","label":"Replacement frequency (years)","value":5,"formula":null},{"cell":"I122","label":"2024 cost per unit","value":0,"formula":null},{"cell":"J122","label":"Inventory total","value":0,"formula":"=+F122*I122"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L122","formula":"=(I122*K122)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N122","formula":"=M122*(I122*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P122","formula":"=O122*(I122*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R122","formula":"=Q122*(I122*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T122","formula":"=S122*(I122*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V122","formula":"=U122*(I122*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X122","formula":"=W122*(I122*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z122","formula":"=Y122*(I122*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB122","formula":"=AA122*($I122*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD122","formula":"=AC122*($I122*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF122","formula":"=AE122*($I122*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH122","formula":"=AG122*($I122*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ122","formula":"=AI122*($I122*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL122","formula":"=AK122*($I122*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN122","formula":"=AM122*($I122*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP122","formula":"=AO122*($I122*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR122","formula":"=AQ122*($I122*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT122","formula":"=AS122*($I122*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV122","formula":"=AU122*($I122*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX122","formula":"=AW122*($I122*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-123","category":"food","group":"Holding Equipment","item":"Heated Food Display 36\"","location":"","label":"Holding Equipment","scope":"","grade":"Good","grade_type":"Condition","base":1077,"total":4602.792806330955,"sheet":"F&B Costs","row":123,"base_cell":"J123","schedule_sheet":"F&B Costs","schedule_row":123,"total_cell":"AY123","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D123","label":"Manufacturer","value":"Advantco","formula":null},{"cell":"E123","label":"Model","value":null,"formula":null},{"cell":"F123","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT123"},{"cell":"G123","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I123","label":"2024 cost per unit","value":1077,"formula":null},{"cell":"J123","label":"Inventory total","value":1077,"formula":"=+F123*I123"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L123","formula":"=(I123*K123)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N123","formula":"=M123*(I123*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P123","formula":"=O123*(I123*$P$8)"},{"year":2028,"value":1229.8831225200001,"quantity":1,"cell":"R123","formula":"=Q123*(I123*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T123","formula":"=S123*(I123*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V123","formula":"=U123*(I123*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X123","formula":"=W123*(I123*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z123","formula":"=Y123*(I123*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB123","formula":"=AA123*($I123*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD123","formula":"=AC123*($I123*$AD$8)"},{"year":2035,"value":1512.6011099144816,"quantity":1,"cell":"AF123","formula":"=AE123*($I123*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH123","formula":"=AG123*($I123*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ123","formula":"=AI123*($I123*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL123","formula":"=AK123*($I123*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN123","formula":"=AM123*($I123*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP123","formula":"=AO123*($I123*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR123","formula":"=AQ123*($I123*$AR$8)"},{"year":2042,"value":1860.3085738964726,"quantity":1,"cell":"AT123","formula":"=AS123*($I123*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV123","formula":"=AU123*($I123*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX123","formula":"=AW123*($I123*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-124","category":"food","group":"Holding Equipment","item":"Large Humidified Warming Cabinet- for Pretzels","location":"","label":"Holding Equipment","scope":"","grade":"Good","grade_type":"Condition","base":8424,"total":25378.006799122624,"sheet":"F&B Costs","row":124,"base_cell":"J124","schedule_sheet":"F&B Costs","schedule_row":124,"total_cell":"AY124","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D124","label":"Manufacturer","value":"Gold Medal","formula":null},{"cell":"E124","label":"Model","value":"5550PR","formula":null},{"cell":"F124","label":"Inventory quantity","value":8,"formula":"='[2]F&B Equipment'!CT124"},{"cell":"G124","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I124","label":"2024 cost per unit","value":1053,"formula":null},{"cell":"J124","label":"Inventory total","value":8424,"formula":"=+F124*I124"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L124","formula":"=(I124*K124)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N124","formula":"=M124*(I124*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P124","formula":"=O124*(I124*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R124","formula":"=Q124*(I124*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T124","formula":"=S124*(I124*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V124","formula":"=U124*(I124*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X124","formula":"=W124*(I124*$X$8)"},{"year":2032,"value":10827.180962071663,"quantity":8,"cell":"Z124","formula":"=Y124*(I124*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB124","formula":"=AA124*($I124*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD124","formula":"=AC124*($I124*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF124","formula":"=AE124*($I124*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH124","formula":"=AG124*($I124*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ124","formula":"=AI124*($I124*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL124","formula":"=AK124*($I124*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN124","formula":"=AM124*($I124*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP124","formula":"=AO124*($I124*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR124","formula":"=AQ124*($I124*$AR$8)"},{"year":2042,"value":14550.825837050961,"quantity":8,"cell":"AT124","formula":"=AS124*($I124*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV124","formula":"=AU124*($I124*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX124","formula":"=AW124*($I124*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-125","category":"food","group":"Holding Equipment","item":"Drawer Warmer, 2 Drawers","location":"","label":"Holding Equipment","scope":"","grade":"Good","grade_type":"Condition","base":12392,"total":32202.859146045055,"sheet":"F&B Costs","row":125,"base_cell":"J125","schedule_sheet":"F&B Costs","schedule_row":125,"total_cell":"AY125","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D125","label":"Manufacturer","value":"Hatco","formula":null},{"cell":"E125","label":"Model","value":"HDW2","formula":null},{"cell":"F125","label":"Inventory quantity","value":4,"formula":"='[2]F&B Equipment'!CT125"},{"cell":"G125","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I125","label":"2024 cost per unit","value":3098,"formula":null},{"cell":"J125","label":"Inventory total","value":12392,"formula":"=+F125*I125"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L125","formula":"=(I125*K125)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N125","formula":"=M125*(I125*$N$8)"},{"year":2027,"value":13738.911264,"quantity":4,"cell":"P125","formula":"=O125*(I125*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R125","formula":"=Q125*(I125*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T125","formula":"=S125*(I125*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V125","formula":"=U125*(I125*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X125","formula":"=W125*(I125*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z125","formula":"=Y125*(I125*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB125","formula":"=AA125*($I125*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD125","formula":"=AC125*($I125*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF125","formula":"=AE125*($I125*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH125","formula":"=AG125*($I125*$AH$8)"},{"year":2037,"value":18463.947882045057,"quantity":4,"cell":"AJ125","formula":"=AI125*($I125*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL125","formula":"=AK125*($I125*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN125","formula":"=AM125*($I125*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP125","formula":"=AO125*($I125*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR125","formula":"=AQ125*($I125*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT125","formula":"=AS125*($I125*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV125","formula":"=AU125*($I125*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX125","formula":"=AW125*($I125*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-126","category":"food","group":"Holding Equipment","item":"Drawer Warmer, 3 Drawers","location":"","label":"Holding Equipment","scope":"","grade":"Good","grade_type":"Condition","base":74375,"total":90953.84684567279,"sheet":"F&B Costs","row":126,"base_cell":"J126","schedule_sheet":"F&B Costs","schedule_row":126,"total_cell":"AY126","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D126","label":"Manufacturer","value":"Hatco","formula":null},{"cell":"E126","label":"Model","value":"HDW3","formula":null},{"cell":"F126","label":"Inventory quantity","value":17,"formula":"='[2]F&B Equipment'!CT126"},{"cell":"G126","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I126","label":"2024 cost per unit","value":4375,"formula":null},{"cell":"J126","label":"Inventory total","value":74375,"formula":"=+F126*I126"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L126","formula":"=(I126*K126)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N126","formula":"=M126*(I126*$N$8)"},{"year":2027,"value":38804.22,"quantity":8,"cell":"P126","formula":"=O126*(I126*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R126","formula":"=Q126*(I126*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T126","formula":"=S126*(I126*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V126","formula":"=U126*(I126*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X126","formula":"=W126*(I126*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z126","formula":"=Y126*(I126*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB126","formula":"=AA126*($I126*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD126","formula":"=AC126*($I126*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF126","formula":"=AE126*($I126*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH126","formula":"=AG126*($I126*$AH$8)"},{"year":2037,"value":52149.62684567278,"quantity":8,"cell":"AJ126","formula":"=AI126*($I126*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL126","formula":"=AK126*($I126*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN126","formula":"=AM126*($I126*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP126","formula":"=AO126*($I126*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR126","formula":"=AQ126*($I126*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT126","formula":"=AS126*($I126*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV126","formula":"=AU126*($I126*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX126","formula":"=AW126*($I126*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-127","category":"food","group":"Holding Equipment","item":"Warming Cabinet, Under Counter ","location":"","label":"Holding Equipment","scope":"1/2 Height","grade":"Good","grade_type":"Condition","base":7790,"total":22120.86775813155,"sheet":"F&B Costs","row":127,"base_cell":"J127","schedule_sheet":"F&B Costs","schedule_row":127,"total_cell":"AY127","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D127","label":"Manufacturer","value":"Crescor","formula":null},{"cell":"E127","label":"Model","value":"H137SUA50","formula":null},{"cell":"F127","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT127"},{"cell":"G127","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I127","label":"2024 cost per unit","value":3895,"formula":null},{"cell":"J127","label":"Inventory total","value":7790,"formula":"=+F127*I127"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L127","formula":"=(I127*K127)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N127","formula":"=M127*(I127*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P127","formula":"=O127*(I127*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R127","formula":"=Q127*(I127*R$8)"},{"year":2029,"value":0,"quantity":0,"cell":"T127","formula":"=S127*(I127*$T$8)"},{"year":2030,"value":9437.56695122436,"quantity":2,"cell":"V127","formula":"=U127*(I127*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X127","formula":"=W127*(I127*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z127","formula":"=Y127*(I127*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB127","formula":"=AA127*($I127*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD127","formula":"=AC127*($I127*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF127","formula":"=AE127*($I127*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH127","formula":"=AG127*($I127*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ127","formula":"=AI127*($I127*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL127","formula":"=AK127*($I127*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN127","formula":"=AM127*($I127*$AN$8)"},{"year":2040,"value":12683.30080690719,"quantity":2,"cell":"AP127","formula":"=AO127*($I127*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR127","formula":"=AQ127*($I127*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT127","formula":"=AS127*($I127*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV127","formula":"=AU127*($I127*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX127","formula":"=AW127*($I127*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-128","category":"food","group":"Holding Equipment","item":"Insulated, Stainless Steel Undercounter Hot Holding Cabinet","location":"","label":"Holding Equipment","scope":"1/2 Height","grade":"Good","grade_type":"Condition","base":3895,"total":11060.433879065775,"sheet":"F&B Costs","row":128,"base_cell":"J128","schedule_sheet":"F&B Costs","schedule_row":128,"total_cell":"AY128","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D128","label":"Manufacturer","value":"Crescor","formula":null},{"cell":"E128","label":"Model","value":"H-137-SUA-SD","formula":null},{"cell":"F128","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT128"},{"cell":"G128","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I128","label":"2024 cost per unit","value":3895,"formula":null},{"cell":"J128","label":"Inventory total","value":3895,"formula":"=+F128*I128"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L128","formula":"=(I128*K128)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N128","formula":"=M128*(I128*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P128","formula":"=O128*(I128*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R128","formula":"=Q128*(I128*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T128","formula":"=S128*(I128*$T$8)"},{"year":2030,"value":4718.78347561218,"quantity":1,"cell":"V128","formula":"=U128*(I128*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X128","formula":"=W128*(I128*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z128","formula":"=Y128*(I128*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB128","formula":"=AA128*($I128*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD128","formula":"=AC128*($I128*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF128","formula":"=AE128*($I128*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH128","formula":"=AG128*($I128*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ128","formula":"=AI128*($I128*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL128","formula":"=AK128*($I128*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN128","formula":"=AM128*($I128*$AN$8)"},{"year":2040,"value":6341.650403453595,"quantity":1,"cell":"AP128","formula":"=AO128*($I128*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR128","formula":"=AQ128*($I128*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT128","formula":"=AS128*($I128*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV128","formula":"=AU128*($I128*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX128","formula":"=AW128*($I128*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-129","category":"food","group":"Holding Equipment","item":"Heated Mobile, Cabinet - Half Ht","location":"","label":"Holding Equipment","scope":"","grade":"Good","grade_type":"Condition","base":81795,"total":79745.72826806424,"sheet":"F&B Costs","row":129,"base_cell":"J129","schedule_sheet":"F&B Costs","schedule_row":129,"total_cell":"AY129","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D129","label":"Manufacturer","value":"Metro","formula":null},{"cell":"E129","label":"Model","value":"C535-CLFS-U","formula":null},{"cell":"F129","label":"Inventory quantity","value":21,"formula":"='[2]F&B Equipment'!CT129"},{"cell":"G129","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I129","label":"2024 cost per unit","value":3895,"formula":null},{"cell":"J129","label":"Inventory total","value":81795,"formula":"=+F129*I129"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L129","formula":"=(I129*K129)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N129","formula":"=M129*(I129*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P129","formula":"=O129*(I129*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R129","formula":"=Q129*(I129*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T129","formula":"=S129*(I129*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V129","formula":"=U129*(I129*$V$8)"},{"year":2031,"value":34022.428859163825,"quantity":7,"cell":"X129","formula":"=W129*(I129*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z129","formula":"=Y129*(I129*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB129","formula":"=AA129*($I129*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD129","formula":"=AC129*($I129*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF129","formula":"=AE129*($I129*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH129","formula":"=AG129*($I129*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ129","formula":"=AI129*($I129*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL129","formula":"=AK129*($I129*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN129","formula":"=AM129*($I129*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP129","formula":"=AO129*($I129*$AP$8)"},{"year":2041,"value":45723.29940890042,"quantity":7,"cell":"AR129","formula":"=AQ129*($I129*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT129","formula":"=AS129*($I129*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV129","formula":"=AU129*($I129*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX129","formula":"=AW129*($I129*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-130","category":"food","group":"Holding Equipment","item":"Banquet Cart, Warming, 2-Door","location":"","label":"Holding Equipment","scope":"","grade":"Good","grade_type":"Condition","base":7190,"total":20417.078200380725,"sheet":"F&B Costs","row":130,"base_cell":"J130","schedule_sheet":"F&B Costs","schedule_row":130,"total_cell":"AY130","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D130","label":"Manufacturer","value":"F.W.E.","formula":null},{"cell":"E130","label":"Model","value":null,"formula":null},{"cell":"F130","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT130"},{"cell":"G130","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I130","label":"2024 cost per unit","value":7190,"formula":null},{"cell":"J130","label":"Inventory total","value":7190,"formula":"=+F130*I130"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L130","formula":"=(I130*K130)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N130","formula":"=M130*(I130*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P130","formula":"=O130*(I130*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R130","formula":"=Q130*(I130*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T130","formula":"=S130*(I130*$T$8)"},{"year":2030,"value":8710.668341373961,"quantity":1,"cell":"V130","formula":"=U130*(I130*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X130","formula":"=W130*(I130*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z130","formula":"=Y130*(I130*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB130","formula":"=AA130*($I130*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD130","formula":"=AC130*($I130*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF130","formula":"=AE130*($I130*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH130","formula":"=AG130*($I130*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ130","formula":"=AI130*($I130*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL130","formula":"=AK130*($I130*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN130","formula":"=AM130*($I130*$AN$8)"},{"year":2040,"value":11706.409859006764,"quantity":1,"cell":"AP130","formula":"=AO130*($I130*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR130","formula":"=AQ130*($I130*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT130","formula":"=AS130*($I130*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV130","formula":"=AU130*($I130*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX130","formula":"=AW130*($I130*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-131","category":"food","group":"Holding Equipment","item":"Holding Cabinet, Alto-Shaam","location":"","label":"Holding Equipment","scope":"Full Height","grade":"Good","grade_type":"Condition","base":31638,"total":89840.82338020102,"sheet":"F&B Costs","row":131,"base_cell":"J131","schedule_sheet":"F&B Costs","schedule_row":131,"total_cell":"AY131","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D131","label":"Manufacturer","value":"Alto-Shaam","formula":null},{"cell":"E131","label":"Model","value":"500-S 208/240/1","formula":null},{"cell":"F131","label":"Inventory quantity","value":6,"formula":"='[2]F&B Equipment'!CT131"},{"cell":"G131","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I131","label":"2024 cost per unit","value":5273,"formula":null},{"cell":"J131","label":"Inventory total","value":31638,"formula":"=+F131*I131"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L131","formula":"=(I131*K131)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N131","formula":"=M131*(I131*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P131","formula":"=O131*(I131*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R131","formula":"=Q131*(I131*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T131","formula":"=S131*(I131*$T$8)"},{"year":2030,"value":38329.363697411594,"quantity":6,"cell":"V131","formula":"=U131*(I131*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X131","formula":"=W131*(I131*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z131","formula":"=Y131*(I131*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB131","formula":"=AA131*($I131*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD131","formula":"=AC131*($I131*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF131","formula":"=AE131*($I131*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH131","formula":"=AG131*($I131*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ131","formula":"=AI131*($I131*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL131","formula":"=AK131*($I131*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN131","formula":"=AM131*($I131*$AN$8)"},{"year":2040,"value":51511.45968278943,"quantity":6,"cell":"AP131","formula":"=AO131*($I131*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR131","formula":"=AQ131*($I131*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT131","formula":"=AS131*($I131*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV131","formula":"=AU131*($I131*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX131","formula":"=AW131*($I131*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-132","category":"food","group":"Holding Equipment","item":"Heated Mobile, Cabinet - Full Ht","location":"","label":"Holding Equipment","scope":"Full Height","grade":"Good","grade_type":"Condition","base":242558,"total":373304.19939410716,"sheet":"F&B Costs","row":132,"base_cell":"J132","schedule_sheet":"F&B Costs","schedule_row":132,"total_cell":"AY132","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D132","label":"Manufacturer","value":"Metro","formula":null},{"cell":"E132","label":"Model","value":"C539-HFS-U","formula":null},{"cell":"F132","label":"Inventory quantity","value":46,"formula":"='[2]F&B Equipment'!CT132"},{"cell":"G132","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I132","label":"2024 cost per unit","value":5273,"formula":null},{"cell":"J132","label":"Inventory total","value":242558,"formula":"=+F132*I132"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L132","formula":"=(I132*K132)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N132","formula":"=M132*(I132*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P132","formula":"=O132*(I132*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R132","formula":"=Q132*(I132*R$8)"},{"year":2029,"value":74425.9489270128,"quantity":12,"cell":"T132","formula":"=S132*(I132*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V132","formula":"=U132*(I132*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X132","formula":"=W132*(I132*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z132","formula":"=Y132*(I132*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB132","formula":"=AA132*($I132*$AB$8)"},{"year":2034,"value":86280.07304626185,"quantity":12,"cell":"AD132","formula":"=AC132*($I132*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF132","formula":"=AE132*($I132*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH132","formula":"=AG132*($I132*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ132","formula":"=AI132*($I132*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL132","formula":"=AK132*($I132*$AL$8)"},{"year":2039,"value":100022.25181124161,"quantity":12,"cell":"AN132","formula":"=AM132*($I132*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP132","formula":"=AO132*($I132*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR132","formula":"=AQ132*($I132*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT132","formula":"=AS132*($I132*$AT$8)"},{"year":2043,"value":112575.9256095909,"quantity":12,"cell":"AV132","formula":"=AU132*($I132*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX132","formula":"=AW132*($I132*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-133","category":"food","group":"Ice","item":"Ice Maker, w/ out Bin - 500lbs (Air Cooled)","location":"","label":"Ice","scope":"","grade":"Good","grade_type":"Condition","base":33444,"total":100752.856052927,"sheet":"F&B Costs","row":133,"base_cell":"J133","schedule_sheet":"F&B Costs","schedule_row":133,"total_cell":"AY133","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D133","label":"Manufacturer","value":"Hoshizaki","formula":null},{"cell":"E133","label":"Model","value":"KMD530MAH","formula":null},{"cell":"F133","label":"Inventory quantity","value":6,"formula":"='[2]F&B Equipment'!CT133"},{"cell":"G133","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I133","label":"2024 cost per unit","value":5574,"formula":null},{"cell":"J133","label":"Inventory total","value":33444,"formula":"=+F133*I133"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L133","formula":"=(I133*K133)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N133","formula":"=M133*(I133*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P133","formula":"=O133*(I133*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R133","formula":"=Q133*(I133*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T133","formula":"=S133*(I133*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V133","formula":"=U133*(I133*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X133","formula":"=W133*(I133*$X$8)"},{"year":2032,"value":42984.83381950673,"quantity":6,"cell":"Z133","formula":"=Y133*(I133*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB133","formula":"=AA133*($I133*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD133","formula":"=AC133*($I133*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF133","formula":"=AE133*($I133*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH133","formula":"=AG133*($I133*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ133","formula":"=AI133*($I133*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL133","formula":"=AK133*($I133*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN133","formula":"=AM133*($I133*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP133","formula":"=AO133*($I133*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR133","formula":"=AQ133*($I133*$AR$8)"},{"year":2042,"value":57768.02223342027,"quantity":6,"cell":"AT133","formula":"=AS133*($I133*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV133","formula":"=AU133*($I133*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX133","formula":"=AW133*($I133*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-134","category":"food","group":"Ice","item":"Ice Maker, w/ out Bin - 650lbs (Water Cooled)","location":"","label":"Ice","scope":"","grade":"Good","grade_type":"Condition","base":150450,"total":216585.39490807324,"sheet":"F&B Costs","row":134,"base_cell":"J134","schedule_sheet":"F&B Costs","schedule_row":134,"total_cell":"AY134","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D134","label":"Manufacturer","value":"Hoshizaki","formula":null},{"cell":"E134","label":"Model","value":"KM-650MWH","formula":null},{"cell":"F134","label":"Inventory quantity","value":25,"formula":"='[2]F&B Equipment'!CT134"},{"cell":"G134","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I134","label":"2024 cost per unit","value":6018,"formula":null},{"cell":"J134","label":"Inventory total","value":150450,"formula":"=+F134*I134"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L134","formula":"=(I134*K134)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N134","formula":"=M134*(I134*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P134","formula":"=O134*(I134*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R134","formula":"=Q134*(I134*R$8)"},{"year":2029,"value":56627.5188877632,"quantity":8,"cell":"T134","formula":"=S134*(I134*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V134","formula":"=U134*(I134*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X134","formula":"=W134*(I134*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z134","formula":"=Y134*(I134*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB134","formula":"=AA134*($I134*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD134","formula":"=AC134*($I134*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF134","formula":"=AE134*($I134*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH134","formula":"=AG134*($I134*$AH$8)"},{"year":2037,"value":71734.04671023057,"quantity":8,"cell":"AJ134","formula":"=AI134*($I134*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL134","formula":"=AK134*($I134*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN134","formula":"=AM134*($I134*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP134","formula":"=AO134*($I134*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR134","formula":"=AQ134*($I134*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT134","formula":"=AS134*($I134*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV134","formula":"=AU134*($I134*$AV$8)"},{"year":2044,"value":88223.82931007947,"quantity":8,"cell":"AX134","formula":"=AW134*($I134*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-135","category":"food","group":"Ice","item":"Ice Maker, w/ out Bin - 1,300lbs (Air Cooled)","location":"","label":"Ice","scope":"","grade":"Good","grade_type":"Condition","base":30168,"total":85666.5389637115,"sheet":"F&B Costs","row":135,"base_cell":"J135","schedule_sheet":"F&B Costs","schedule_row":135,"total_cell":"AY135","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D135","label":"Manufacturer","value":"Hoshizaki","formula":null},{"cell":"E135","label":"Model","value":"KM-1301SWH","formula":null},{"cell":"F135","label":"Inventory quantity","value":3,"formula":"='[2]F&B Equipment'!CT135"},{"cell":"G135","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I135","label":"2024 cost per unit","value":10056,"formula":null},{"cell":"J135","label":"Inventory total","value":30168,"formula":"=+F135*I135"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L135","formula":"=(I135*K135)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N135","formula":"=M135*(I135*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P135","formula":"=O135*(I135*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R135","formula":"=Q135*(I135*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T135","formula":"=S135*(I135*$T$8)"},{"year":2030,"value":36548.462103278114,"quantity":3,"cell":"V135","formula":"=U135*(I135*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X135","formula":"=W135*(I135*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z135","formula":"=Y135*(I135*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB135","formula":"=AA135*($I135*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD135","formula":"=AC135*($I135*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF135","formula":"=AE135*($I135*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH135","formula":"=AG135*($I135*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ135","formula":"=AI135*($I135*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL135","formula":"=AK135*($I135*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN135","formula":"=AM135*($I135*$AN$8)"},{"year":2040,"value":49118.076860433386,"quantity":3,"cell":"AP135","formula":"=AO135*($I135*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR135","formula":"=AQ135*($I135*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT135","formula":"=AS135*($I135*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV135","formula":"=AU135*($I135*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX135","formula":"=AW135*($I135*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-136","category":"food","group":"Ice","item":"Ice Bin, - 600lbs","location":"","label":"Ice","scope":"","grade":"Good","grade_type":"Condition","base":38250,"total":55332.12834527,"sheet":"F&B Costs","row":136,"base_cell":"J136","schedule_sheet":"F&B Costs","schedule_row":136,"total_cell":"AY136","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D136","label":"Manufacturer","value":"Follett","formula":null},{"cell":"E136","label":"Model","value":null,"formula":null},{"cell":"F136","label":"Inventory quantity","value":10,"formula":"='[2]F&B Equipment'!CT136"},{"cell":"G136","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I136","label":"2024 cost per unit","value":3825,"formula":null},{"cell":"J136","label":"Inventory total","value":38250,"formula":"=+F136*I136"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L136","formula":"=(I136*K136)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N136","formula":"=M136*(I136*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P136","formula":"=O136*(I136*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R136","formula":"=Q136*(I136*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T136","formula":"=S136*(I136*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V136","formula":"=U136*(I136*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X136","formula":"=W136*(I136*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z136","formula":"=Y136*(I136*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB136","formula":"=AA136*($I136*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD136","formula":"=AC136*($I136*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF136","formula":"=AE136*($I136*$AF$8)"},{"year":2036,"value":55332.12834527,"quantity":10,"cell":"AH136","formula":"=AG136*($I136*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ136","formula":"=AI136*($I136*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL136","formula":"=AK136*($I136*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN136","formula":"=AM136*($I136*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP136","formula":"=AO136*($I136*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR136","formula":"=AQ136*($I136*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT136","formula":"=AS136*($I136*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV136","formula":"=AU136*($I136*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX136","formula":"=AW136*($I136*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-137","category":"food","group":"Ice","item":"Ice Bin,  - 1,300lbs","location":"","label":"Ice","scope":"","grade":"Good","grade_type":"Condition","base":79272,"total":114674.20858003251,"sheet":"F&B Costs","row":137,"base_cell":"J137","schedule_sheet":"F&B Costs","schedule_row":137,"total_cell":"AY137","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D137","label":"Manufacturer","value":"Follett","formula":null},{"cell":"E137","label":"Model","value":null,"formula":null},{"cell":"F137","label":"Inventory quantity","value":12,"formula":"='[2]F&B Equipment'!CT137"},{"cell":"G137","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I137","label":"2024 cost per unit","value":6606,"formula":null},{"cell":"J137","label":"Inventory total","value":79272,"formula":"=+F137*I137"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L137","formula":"=(I137*K137)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N137","formula":"=M137*(I137*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P137","formula":"=O137*(I137*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R137","formula":"=Q137*(I137*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T137","formula":"=S137*(I137*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V137","formula":"=U137*(I137*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X137","formula":"=W137*(I137*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z137","formula":"=Y137*(I137*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB137","formula":"=AA137*($I137*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD137","formula":"=AC137*($I137*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF137","formula":"=AE137*($I137*$AF$8)"},{"year":2036,"value":114674.20858003251,"quantity":12,"cell":"AH137","formula":"=AG137*($I137*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ137","formula":"=AI137*($I137*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL137","formula":"=AK137*($I137*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN137","formula":"=AM137*($I137*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP137","formula":"=AO137*($I137*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR137","formula":"=AQ137*($I137*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT137","formula":"=AS137*($I137*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV137","formula":"=AU137*($I137*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX137","formula":"=AW137*($I137*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-138","category":"food","group":"Ice","item":"Ice Macker, W/ out Bin-  2,600lbs (Air Cooled) ","location":"","label":"Ice","scope":"","grade":"Fair","grade_type":"Condition","base":17496,"total":48173.4186419997,"sheet":"F&B Costs","row":138,"base_cell":"J138","schedule_sheet":"F&B Costs","schedule_row":138,"total_cell":"AY138","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D138","label":"Manufacturer","value":"Voght","formula":null},{"cell":"E138","label":"Model","value":"HE30S","formula":null},{"cell":"F138","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT138"},{"cell":"G138","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I138","label":"2024 cost per unit","value":17496,"formula":null},{"cell":"J138","label":"Inventory total","value":17496,"formula":"=+F138*I138"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L138","formula":"=(I138*K138)*(1+$K$8)"},{"year":2026,"value":18832.6944,"quantity":1,"cell":"N138","formula":"=M138*(I138*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P138","formula":"=O138*(I138*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R138","formula":"=Q138*(I138*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T138","formula":"=S138*(I138*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V138","formula":"=U138*(I138*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X138","formula":"=W138*(I138*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z138","formula":"=Y138*(I138*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB138","formula":"=AA138*($I138*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD138","formula":"=AC138*($I138*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF138","formula":"=AE138*($I138*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH138","formula":"=AG138*($I138*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ138","formula":"=AI138*($I138*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL138","formula":"=AK138*($I138*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN138","formula":"=AM138*($I138*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP138","formula":"=AO138*($I138*$AP$8)"},{"year":2041,"value":29340.7242419997,"quantity":1,"cell":"AR138","formula":"=AQ138*($I138*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT138","formula":"=AS138*($I138*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV138","formula":"=AU138*($I138*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX138","formula":"=AW138*($I138*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-139","category":"food","group":"Ice","item":"Ice Maker, Flaker W/Bin","location":"","label":"Ice","scope":"Water Cooled","grade":"Good","grade_type":"Condition","base":12228,"total":36837.8759662478,"sheet":"F&B Costs","row":139,"base_cell":"J139","schedule_sheet":"F&B Costs","schedule_row":139,"total_cell":"AY139","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D139","label":"Manufacturer","value":"Hoshizaki","formula":null},{"cell":"E139","label":"Model","value":"F-1501MWJ","formula":null},{"cell":"F139","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT139"},{"cell":"G139","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I139","label":"2024 cost per unit","value":12228,"formula":null},{"cell":"J139","label":"Inventory total","value":12228,"formula":"=+F139*I139"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L139","formula":"=(I139*K139)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N139","formula":"=M139*(I139*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P139","formula":"=O139*(I139*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R139","formula":"=Q139*(I139*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T139","formula":"=S139*(I139*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V139","formula":"=U139*(I139*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X139","formula":"=W139*(I139*$X$8)"},{"year":2032,"value":15716.3780631781,"quantity":1,"cell":"Z139","formula":"=Y139*(I139*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB139","formula":"=AA139*($I139*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD139","formula":"=AC139*($I139*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF139","formula":"=AE139*($I139*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH139","formula":"=AG139*($I139*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ139","formula":"=AI139*($I139*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL139","formula":"=AK139*($I139*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN139","formula":"=AM139*($I139*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP139","formula":"=AO139*($I139*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR139","formula":"=AQ139*($I139*$AR$8)"},{"year":2042,"value":21121.4979030697,"quantity":1,"cell":"AT139","formula":"=AS139*($I139*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV139","formula":"=AU139*($I139*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX139","formula":"=AW139*($I139*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-140","category":"food","group":"Ice","item":"Ice Maker, w/ out Bin - 1300lbs (Water Cooled)","location":"","label":"Ice","scope":"Water Cooled","grade":"Good","grade_type":"Condition","base":30168,"total":80748.92917684183,"sheet":"F&B Costs","row":140,"base_cell":"J140","schedule_sheet":"F&B Costs","schedule_row":140,"total_cell":"AY140","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D140","label":"Manufacturer","value":"Hoshizaki","formula":null},{"cell":"E140","label":"Model","value":"KM-1301SWH","formula":null},{"cell":"F140","label":"Inventory quantity","value":3,"formula":"='[2]F&B Equipment'!CT140"},{"cell":"G140","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I140","label":"2024 cost per unit","value":10056,"formula":null},{"cell":"J140","label":"Inventory total","value":30168,"formula":"=+F140*I140"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L140","formula":"=(I140*K140)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N140","formula":"=M140*(I140*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P140","formula":"=O140*(I140*$P$8)"},{"year":2028,"value":34450.430863680005,"quantity":3,"cell":"R140","formula":"=Q140*(I140*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T140","formula":"=S140*(I140*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V140","formula":"=U140*(I140*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X140","formula":"=W140*(I140*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z140","formula":"=Y140*(I140*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB140","formula":"=AA140*($I140*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD140","formula":"=AC140*($I140*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF140","formula":"=AE140*($I140*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH140","formula":"=AG140*($I140*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ140","formula":"=AI140*($I140*$AJ$8)"},{"year":2038,"value":46298.49831316183,"quantity":3,"cell":"AL140","formula":"=AK140*($I140*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN140","formula":"=AM140*($I140*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP140","formula":"=AO140*($I140*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR140","formula":"=AQ140*($I140*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT140","formula":"=AS140*($I140*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV140","formula":"=AU140*($I140*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX140","formula":"=AW140*($I140*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-141","category":"food","group":"Ice Bins","item":"Ice Bin, Service Station Ice Chest- 30\"W/Dual Cold Plate","location":"","label":"Ice Bins","scope":"","grade":"Good","grade_type":"Condition","base":10400,"total":30418.322904378074,"sheet":"F&B Costs","row":141,"base_cell":"J141","schedule_sheet":"F&B Costs","schedule_row":141,"total_cell":"AY141","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D141","label":"Manufacturer","value":"Perlick","formula":null},{"cell":"E141","label":"Model","value":"SS30IC20","formula":null},{"cell":"F141","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT141"},{"cell":"G141","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I141","label":"2024 cost per unit","value":5200,"formula":null},{"cell":"J141","label":"Inventory total","value":10400,"formula":"=+F141*I141"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L141","formula":"=(I141*K141)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N141","formula":"=M141*(I141*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P141","formula":"=O141*(I141*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R141","formula":"=Q141*(I141*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T141","formula":"=S141*(I141*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V141","formula":"=U141*(I141*$V$8)"},{"year":2031,"value":12977.56318119581,"quantity":2,"cell":"X141","formula":"=W141*(I141*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z141","formula":"=Y141*(I141*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB141","formula":"=AA141*($I141*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD141","formula":"=AC141*($I141*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF141","formula":"=AE141*($I141*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH141","formula":"=AG141*($I141*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ141","formula":"=AI141*($I141*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL141","formula":"=AK141*($I141*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN141","formula":"=AM141*($I141*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP141","formula":"=AO141*($I141*$AP$8)"},{"year":2041,"value":17440.759723182262,"quantity":2,"cell":"AR141","formula":"=AQ141*($I141*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT141","formula":"=AS141*($I141*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV141","formula":"=AU141*($I141*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX141","formula":"=AW141*($I141*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-142","category":"food","group":"Ice Bins","item":"Ice Bin, 2600lbs","location":"","label":"Ice Bins","scope":"","grade":"Good","grade_type":"Condition","base":15189,"total":45699.30059357412,"sheet":"F&B Costs","row":142,"base_cell":"J142","schedule_sheet":"F&B Costs","schedule_row":142,"total_cell":"AY142","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D142","label":"Manufacturer","value":"Mannhardt","formula":null},{"cell":"E142","label":"Model","value":"2601-2","formula":null},{"cell":"F142","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT142"},{"cell":"G142","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I142","label":"2024 cost per unit","value":15189,"formula":null},{"cell":"J142","label":"Inventory total","value":15189,"formula":"=+F142*I142"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L142","formula":"=(I142*K142)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N142","formula":"=M142*(I142*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P142","formula":"=O142*(I142*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R142","formula":"=Q142*(I142*R$8)"},{"year":2029,"value":17865.4740857892,"quantity":1,"cell":"T142","formula":"=S142*(I142*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V142","formula":"=U142*(I142*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X142","formula":"=W142*(I142*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z142","formula":"=Y142*(I142*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB142","formula":"=AA142*($I142*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD142","formula":"=AC142*($I142*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF142","formula":"=AE142*($I142*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH142","formula":"=AG142*($I142*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ142","formula":"=AI142*($I142*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL142","formula":"=AK142*($I142*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN142","formula":"=AM142*($I142*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP142","formula":"=AO142*($I142*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR142","formula":"=AQ142*($I142*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT142","formula":"=AS142*($I142*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV142","formula":"=AU142*($I142*$AV$8)"},{"year":2044,"value":27833.826507784917,"quantity":1,"cell":"AX142","formula":"=AW142*($I142*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-143","category":"food","group":"Ice Cream","item":"Ice Cream, Cabinet","location":"","label":"Ice Cream","scope":"43\"","grade":"Good","grade_type":"Condition","base":32850,"total":144603.33890307427,"sheet":"F&B Costs","row":143,"base_cell":"J143","schedule_sheet":"F&B Costs","schedule_row":143,"total_cell":"AY143","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D143","label":"Manufacturer","value":"Master Bilt/Electrolux","formula":null},{"cell":"E143","label":"Model","value":null,"formula":null},{"cell":"F143","label":"Inventory quantity","value":6,"formula":"='[2]F&B Equipment'!CT143"},{"cell":"G143","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I143","label":"2024 cost per unit","value":5475,"formula":null},{"cell":"J143","label":"Inventory total","value":32850,"formula":"=+F143*I143"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L143","formula":"=(I143*K143)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N143","formula":"=M143*(I143*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P143","formula":"=O143*(I143*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R143","formula":"=Q143*(I143*R$8)"},{"year":2029,"value":38638.54261098,"quantity":6,"cell":"T143","formula":"=S143*(I143*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V143","formula":"=U143*(I143*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X143","formula":"=W143*(I143*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z143","formula":"=Y143*(I143*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB143","formula":"=AA143*($I143*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD143","formula":"=AC143*($I143*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF143","formula":"=AE143*($I143*$AF$8)"},{"year":2036,"value":47520.533755349534,"quantity":6,"cell":"AH143","formula":"=AG143*($I143*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ143","formula":"=AI143*($I143*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL143","formula":"=AK143*($I143*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN143","formula":"=AM143*($I143*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP143","formula":"=AO143*($I143*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR143","formula":"=AQ143*($I143*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT143","formula":"=AS143*($I143*$AT$8)"},{"year":2043,"value":58444.26253674475,"quantity":6,"cell":"AV143","formula":"=AU143*($I143*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX143","formula":"=AW143*($I143*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-144","category":"food","group":"Ice Cream","item":"Ice Cream, Soft Serve Dispenser","location":"","label":"Ice Cream","scope":"C71327 F  Twin Flavor","grade":"Good","grade_type":"Condition","base":23500,"total":106548.67026328504,"sheet":"F&B Costs","row":144,"base_cell":"J144","schedule_sheet":"F&B Costs","schedule_row":144,"total_cell":"AY144","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D144","label":"Manufacturer","value":"Taylor ","formula":null},{"cell":"E144","label":"Model","value":null,"formula":null},{"cell":"F144","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT144"},{"cell":"G144","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I144","label":"2024 cost per unit","value":23500,"formula":null},{"cell":"J144","label":"Inventory total","value":23500,"formula":"=+F144*I144"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L144","formula":"=(I144*K144)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N144","formula":"=M144*(I144*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P144","formula":"=O144*(I144*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R144","formula":"=Q144*(I144*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T144","formula":"=S144*(I144*$T$8)"},{"year":2030,"value":28470.195552474,"quantity":1,"cell":"V144","formula":"=U144*(I144*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X144","formula":"=W144*(I144*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z144","formula":"=Y144*(I144*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB144","formula":"=AA144*($I144*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD144","formula":"=AC144*($I144*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF144","formula":"=AE144*($I144*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH144","formula":"=AG144*($I144*$AH$8)"},{"year":2037,"value":35014.74945352315,"quantity":1,"cell":"AJ144","formula":"=AI144*($I144*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL144","formula":"=AK144*($I144*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN144","formula":"=AM144*($I144*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP144","formula":"=AO144*($I144*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR144","formula":"=AQ144*($I144*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT144","formula":"=AS144*($I144*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV144","formula":"=AU144*($I144*$AV$8)"},{"year":2044,"value":43063.72525728788,"quantity":1,"cell":"AX144","formula":"=AW144*($I144*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-145","category":"food","group":"Ice Cream","item":"Ice Cream, Cone Display","location":"","label":"Ice Cream","scope":"Model 8211","grade":"Good","grade_type":"Condition","base":342,"total":1470.5312787782364,"sheet":"F&B Costs","row":145,"base_cell":"J145","schedule_sheet":"F&B Costs","schedule_row":145,"total_cell":"AY145","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D145","label":"Manufacturer","value":"Gold Medal","formula":null},{"cell":"E145","label":"Model","value":null,"formula":null},{"cell":"F145","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT145"},{"cell":"G145","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I145","label":"2024 cost per unit","value":171,"formula":null},{"cell":"J145","label":"Inventory total","value":342,"formula":"=+F145*I145"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L145","formula":"=(I145*K145)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N145","formula":"=M145*(I145*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P145","formula":"=O145*(I145*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R145","formula":"=Q145*(I145*R$8)"},{"year":2029,"value":402.2642792376,"quantity":2,"cell":"T145","formula":"=S145*(I145*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V145","formula":"=U145*(I145*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X145","formula":"=W145*(I145*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z145","formula":"=Y145*(I145*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB145","formula":"=AA145*($I145*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD145","formula":"=AC145*($I145*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF145","formula":"=AE145*($I145*$AF$8)"},{"year":2036,"value":494.7343240282965,"quantity":2,"cell":"AH145","formula":"=AG145*($I145*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ145","formula":"=AI145*($I145*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL145","formula":"=AK145*($I145*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN145","formula":"=AM145*($I145*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP145","formula":"=AO145*($I145*$AP$8)"},{"year":2041,"value":573.5326755123398,"quantity":2,"cell":"AR145","formula":"=AQ145*($I145*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT145","formula":"=AS145*($I145*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV145","formula":"=AU145*($I145*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX145","formula":"=AW145*($I145*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-146","category":"food","group":"Ice Cream","item":"Ice Cream, Waffle Cone Iron","location":"","label":"Ice Cream","scope":"","grade":"Good","grade_type":"Condition","base":1494,"total":6423.899796768084,"sheet":"F&B Costs","row":146,"base_cell":"J146","schedule_sheet":"F&B Costs","schedule_row":146,"total_cell":"AY146","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D146","label":"Manufacturer","value":"Gold Medal","formula":null},{"cell":"E146","label":"Model","value":null,"formula":null},{"cell":"F146","label":"Inventory quantity","value":3,"formula":"='[2]F&B Equipment'!CT146"},{"cell":"G146","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I146","label":"2024 cost per unit","value":498,"formula":null},{"cell":"J146","label":"Inventory total","value":1494,"formula":"=+F146*I146"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L146","formula":"=(I146*K146)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N146","formula":"=M146*(I146*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P146","formula":"=O146*(I146*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R146","formula":"=Q146*(I146*R$8)"},{"year":2029,"value":1757.2597461432001,"quantity":3,"cell":"T146","formula":"=S146*(I146*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V146","formula":"=U146*(I146*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X146","formula":"=W146*(I146*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z146","formula":"=Y146*(I146*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB146","formula":"=AA146*($I146*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD146","formula":"=AC146*($I146*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF146","formula":"=AE146*($I146*$AF$8)"},{"year":2036,"value":2161.2078365446637,"quantity":3,"cell":"AH146","formula":"=AG146*($I146*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ146","formula":"=AI146*($I146*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL146","formula":"=AK146*($I146*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN146","formula":"=AM146*($I146*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP146","formula":"=AO146*($I146*$AP$8)"},{"year":2041,"value":2505.432214080221,"quantity":3,"cell":"AR146","formula":"=AQ146*($I146*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT146","formula":"=AS146*($I146*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV146","formula":"=AU146*($I146*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX146","formula":"=AW146*($I146*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-147","category":"food","group":"Kitchen Equipment","item":"60 Qt. Planetary Floor  Mixer with Guard & Standard","location":"","label":"Kitchen Equipment","scope":"60 qt","grade":"Good","grade_type":"Condition","base":60471,"total":92804.17964383482,"sheet":"F&B Costs","row":147,"base_cell":"J147","schedule_sheet":"F&B Costs","schedule_row":147,"total_cell":"AY147","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D147","label":"Manufacturer","value":"Hobart","formula":null},{"cell":"E147","label":"Model","value":"P660","formula":null},{"cell":"F147","label":"Inventory quantity","value":3,"formula":"='[2]F&B Equipment'!CT147"},{"cell":"G147","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I147","label":"2024 cost per unit","value":20157,"formula":null},{"cell":"J147","label":"Inventory total","value":60471,"formula":"=+F147*I147"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L147","formula":"=(I147*K147)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N147","formula":"=M147*(I147*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P147","formula":"=O147*(I147*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R147","formula":"=Q147*(I147*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T147","formula":"=S147*(I147*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V147","formula":"=U147*(I147*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X147","formula":"=W147*(I147*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z147","formula":"=Y147*(I147*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB147","formula":"=AA147*($I147*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD147","formula":"=AC147*($I147*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF147","formula":"=AE147*($I147*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH147","formula":"=AG147*($I147*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ147","formula":"=AI147*($I147*$AJ$8)"},{"year":2038,"value":92804.17964383482,"quantity":3,"cell":"AL147","formula":"=AK147*($I147*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN147","formula":"=AM147*($I147*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP147","formula":"=AO147*($I147*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR147","formula":"=AQ147*($I147*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT147","formula":"=AS147*($I147*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV147","formula":"=AU147*($I147*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX147","formula":"=AW147*($I147*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-148","category":"food","group":"Kitchen Equipment","item":"36 oz. Dough Rounder","location":"","label":"Kitchen Equipment","scope":"36 oz","grade":"Good","grade_type":"Condition","base":7644,"total":21706.278965745514,"sheet":"F&B Costs","row":148,"base_cell":"J148","schedule_sheet":"F&B Costs","schedule_row":148,"total_cell":"AY148","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D148","label":"Manufacturer","value":"Sommerset","formula":null},{"cell":"E148","label":"Model","value":"SDR-400","formula":null},{"cell":"F148","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT148"},{"cell":"G148","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I148","label":"2024 cost per unit","value":7644,"formula":null},{"cell":"J148","label":"Inventory total","value":7644,"formula":"=+F148*I148"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L148","formula":"=(I148*K148)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N148","formula":"=M148*(I148*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P148","formula":"=O148*(I148*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R148","formula":"=Q148*(I148*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T148","formula":"=S148*(I148*$T$8)"},{"year":2030,"value":9260.688289494097,"quantity":1,"cell":"V148","formula":"=U148*(I148*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X148","formula":"=W148*(I148*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z148","formula":"=Y148*(I148*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB148","formula":"=AA148*($I148*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD148","formula":"=AC148*($I148*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF148","formula":"=AE148*($I148*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH148","formula":"=AG148*($I148*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ148","formula":"=AI148*($I148*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL148","formula":"=AK148*($I148*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN148","formula":"=AM148*($I148*$AN$8)"},{"year":2040,"value":12445.590676251419,"quantity":1,"cell":"AP148","formula":"=AO148*($I148*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR148","formula":"=AQ148*($I148*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT148","formula":"=AS148*($I148*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV148","formula":"=AU148*($I148*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX148","formula":"=AW148*($I148*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-149","category":"food","group":"Kitchen Equipment","item":"Countertop Mixer 10QT","location":"","label":"Kitchen Equipment","scope":"10 qt","grade":"Good","grade_type":"Condition","base":3724,"total":10266.848403016302,"sheet":"F&B Costs","row":149,"base_cell":"J149","schedule_sheet":"F&B Costs","schedule_row":149,"total_cell":"AY149","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D149","label":"Manufacturer","value":"Global","formula":null},{"cell":"E149","label":"Model","value":"SP10","formula":null},{"cell":"F149","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT149"},{"cell":"G149","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I149","label":"2024 cost per unit","value":3724,"formula":null},{"cell":"J149","label":"Inventory total","value":3724,"formula":"=+F149*I149"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L149","formula":"=(I149*K149)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N149","formula":"=M149*(I149*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P149","formula":"=O149*(I149*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R149","formula":"=Q149*(I149*R$8)"},{"year":2029,"value":4380.2110405872,"quantity":1,"cell":"T149","formula":"=S149*(I149*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V149","formula":"=U149*(I149*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X149","formula":"=W149*(I149*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z149","formula":"=Y149*(I149*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB149","formula":"=AA149*($I149*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD149","formula":"=AC149*($I149*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF149","formula":"=AE149*($I149*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH149","formula":"=AG149*($I149*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ149","formula":"=AI149*($I149*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL149","formula":"=AK149*($I149*$AL$8)"},{"year":2039,"value":5886.637362429101,"quantity":1,"cell":"AN149","formula":"=AM149*($I149*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP149","formula":"=AO149*($I149*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR149","formula":"=AQ149*($I149*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT149","formula":"=AS149*($I149*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV149","formula":"=AU149*($I149*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX149","formula":"=AW149*($I149*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-150","category":"food","group":"Kitchen Equipment","item":"Rack, Speed Rack","location":"","label":"Kitchen Equipment","scope":"","grade":"Good","grade_type":"Condition","base":85056,"total":48852.995086318166,"sheet":"F&B Costs","row":150,"base_cell":"J150","schedule_sheet":"F&B Costs","schedule_row":150,"total_cell":"AY150","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D150","label":"Manufacturer","value":"Metro","formula":null},{"cell":"E150","label":"Model","value":null,"formula":null},{"cell":"F150","label":"Inventory quantity","value":96,"formula":"='[2]F&B Equipment'!CT150"},{"cell":"G150","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I150","label":"2024 cost per unit","value":886,"formula":null},{"cell":"J150","label":"Inventory total","value":85056,"formula":"=+F150*I150"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L150","formula":"=(I150*K150)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N150","formula":"=M150*(I150*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P150","formula":"=O150*(I150*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R150","formula":"=Q150*(I150*R$8)"},{"year":2029,"value":20842.464994416,"quantity":20,"cell":"T150","formula":"=S150*(I150*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V150","formula":"=U150*(I150*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X150","formula":"=W150*(I150*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z150","formula":"=Y150*(I150*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB150","formula":"=AA150*($I150*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD150","formula":"=AC150*($I150*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF150","formula":"=AE150*($I150*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH150","formula":"=AG150*($I150*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ150","formula":"=AI150*($I150*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL150","formula":"=AK150*($I150*$AL$8)"},{"year":2039,"value":28010.530091902165,"quantity":20,"cell":"AN150","formula":"=AM150*($I150*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP150","formula":"=AO150*($I150*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR150","formula":"=AQ150*($I150*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT150","formula":"=AS150*($I150*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV150","formula":"=AU150*($I150*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX150","formula":"=AW150*($I150*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-151","category":"food","group":"Kitchen Equipment","item":"Slicer","location":"","label":"Kitchen Equipment","scope":"Slicer","grade":"Good","grade_type":"Condition","base":4250,"total":11375.727559055216,"sheet":"F&B Costs","row":151,"base_cell":"J151","schedule_sheet":"F&B Costs","schedule_row":151,"total_cell":"AY151","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D151","label":"Manufacturer","value":"Berkel","formula":null},{"cell":"E151","label":"Model","value":"X13F-Plus","formula":null},{"cell":"F151","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT151"},{"cell":"G151","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I151","label":"2024 cost per unit","value":4250,"formula":null},{"cell":"J151","label":"Inventory total","value":4250,"formula":"=+F151*I151"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L151","formula":"=(I151*K151)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N151","formula":"=M151*(I151*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P151","formula":"=O151*(I151*$P$8)"},{"year":2028,"value":4853.2992300000005,"quantity":1,"cell":"R151","formula":"=Q151*(I151*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T151","formula":"=S151*(I151*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V151","formula":"=U151*(I151*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X151","formula":"=W151*(I151*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z151","formula":"=Y151*(I151*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB151","formula":"=AA151*($I151*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD151","formula":"=AC151*($I151*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF151","formula":"=AE151*($I151*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH151","formula":"=AG151*($I151*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ151","formula":"=AI151*($I151*$AJ$8)"},{"year":2038,"value":6522.428329055217,"quantity":1,"cell":"AL151","formula":"=AK151*($I151*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN151","formula":"=AM151*($I151*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP151","formula":"=AO151*($I151*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR151","formula":"=AQ151*($I151*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT151","formula":"=AS151*($I151*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV151","formula":"=AU151*($I151*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX151","formula":"=AW151*($I151*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-152","category":"food","group":"Kitchen Equipment","item":"Robot Coupe","location":"","label":"Kitchen Equipment","scope":"2u Coupe","grade":"Good","grade_type":"Condition","base":2930,"total":12521.989714530824,"sheet":"F&B Costs","row":152,"base_cell":"J152","schedule_sheet":"F&B Costs","schedule_row":152,"total_cell":"AY152","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D152","label":"Manufacturer","value":"M20","formula":null},{"cell":"E152","label":"Model","value":null,"formula":null},{"cell":"F152","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT152"},{"cell":"G152","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I152","label":"2024 cost per unit","value":1465,"formula":null},{"cell":"J152","label":"Inventory total","value":2930,"formula":"=+F152*I152"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L152","formula":"=(I152*K152)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N152","formula":"=M152*(I152*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P152","formula":"=O152*(I152*$P$8)"},{"year":2028,"value":3345.9215868000006,"quantity":2,"cell":"R152","formula":"=Q152*(I152*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T152","formula":"=S152*(I152*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V152","formula":"=U152*(I152*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X152","formula":"=W152*(I152*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z152","formula":"=Y152*(I152*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB152","formula":"=AA152*($I152*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD152","formula":"=AC152*($I152*$AD$8)"},{"year":2035,"value":4115.061515366231,"quantity":2,"cell":"AF152","formula":"=AE152*($I152*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH152","formula":"=AG152*($I152*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ152","formula":"=AI152*($I152*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL152","formula":"=AK152*($I152*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN152","formula":"=AM152*($I152*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP152","formula":"=AO152*($I152*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR152","formula":"=AQ152*($I152*$AR$8)"},{"year":2042,"value":5061.006612364591,"quantity":2,"cell":"AT152","formula":"=AS152*($I152*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV152","formula":"=AU152*($I152*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX152","formula":"=AW152*($I152*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-153","category":"food","group":"Laundry","item":"Rack, Track Rack 14'","location":"","label":"Laundry","scope":"14 '","grade":"Good","grade_type":"Condition","base":10500,"total":29816.317260639444,"sheet":"F&B Costs","row":153,"base_cell":"J153","schedule_sheet":"F&B Costs","schedule_row":153,"total_cell":"AY153","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D153","label":"Manufacturer","value":null,"formula":null},{"cell":"E153","label":"Model","value":null,"formula":null},{"cell":"F153","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT153"},{"cell":"G153","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I153","label":"2024 cost per unit","value":10500,"formula":null},{"cell":"J153","label":"Inventory total","value":10500,"formula":"=+F153*I153"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L153","formula":"=(I153*K153)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N153","formula":"=M153*(I153*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P153","formula":"=O153*(I153*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R153","formula":"=Q153*(I153*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T153","formula":"=S153*(I153*$T$8)"},{"year":2030,"value":12720.725672382001,"quantity":1,"cell":"V153","formula":"=U153*(I153*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X153","formula":"=W153*(I153*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z153","formula":"=Y153*(I153*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB153","formula":"=AA153*($I153*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD153","formula":"=AC153*($I153*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF153","formula":"=AE153*($I153*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH153","formula":"=AG153*($I153*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ153","formula":"=AI153*($I153*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL153","formula":"=AK153*($I153*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN153","formula":"=AM153*($I153*$AN$8)"},{"year":2040,"value":17095.591588257445,"quantity":1,"cell":"AP153","formula":"=AO153*($I153*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR153","formula":"=AQ153*($I153*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT153","formula":"=AS153*($I153*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV153","formula":"=AU153*($I153*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX153","formula":"=AW153*($I153*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-154","category":"food","group":"Laundry","item":"Steam Presser","location":"","label":"Laundry","scope":"Presser","grade":"Good","grade_type":"Condition","base":8844,"total":25113.858081247166,"sheet":"F&B Costs","row":154,"base_cell":"J154","schedule_sheet":"F&B Costs","schedule_row":154,"total_cell":"AY154","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D154","label":"Manufacturer","value":null,"formula":null},{"cell":"E154","label":"Model","value":null,"formula":null},{"cell":"F154","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT154"},{"cell":"G154","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I154","label":"2024 cost per unit","value":8844,"formula":null},{"cell":"J154","label":"Inventory total","value":8844,"formula":"=+F154*I154"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L154","formula":"=(I154*K154)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N154","formula":"=M154*(I154*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P154","formula":"=O154*(I154*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R154","formula":"=Q154*(I154*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T154","formula":"=S154*(I154*$T$8)"},{"year":2030,"value":10714.485509194898,"quantity":1,"cell":"V154","formula":"=U154*(I154*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X154","formula":"=W154*(I154*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z154","formula":"=Y154*(I154*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB154","formula":"=AA154*($I154*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD154","formula":"=AC154*($I154*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF154","formula":"=AE154*($I154*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH154","formula":"=AG154*($I154*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ154","formula":"=AI154*($I154*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL154","formula":"=AK154*($I154*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN154","formula":"=AM154*($I154*$AN$8)"},{"year":2040,"value":14399.372572052269,"quantity":1,"cell":"AP154","formula":"=AO154*($I154*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR154","formula":"=AQ154*($I154*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT154","formula":"=AS154*($I154*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV154","formula":"=AU154*($I154*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX154","formula":"=AW154*($I154*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-155","category":"food","group":"Laundry","item":"Dryer","location":"","label":"Laundry","scope":"Dryer","grade":"Good","grade_type":"Condition","base":19950,"total":61904.08033140685,"sheet":"F&B Costs","row":155,"base_cell":"J155","schedule_sheet":"F&B Costs","schedule_row":155,"total_cell":"AY155","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D155","label":"Manufacturer","value":"Dexter Laundry","formula":null},{"cell":"E155","label":"Model","value":"T-80","formula":null},{"cell":"F155","label":"Inventory quantity","value":3,"formula":"='[2]F&B Equipment'!CT155"},{"cell":"G155","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I155","label":"2024 cost per unit","value":6650,"formula":null},{"cell":"J155","label":"Inventory total","value":19950,"formula":"=+F155*I155"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L155","formula":"=(I155*K155)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N155","formula":"=M155*(I155*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P155","formula":"=O155*(I155*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R155","formula":"=Q155*(I155*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T155","formula":"=S155*(I155*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V155","formula":"=U155*(I155*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X155","formula":"=W155*(I155*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z155","formula":"=Y155*(I155*$Z$8)"},{"year":2033,"value":26410.532763429437,"quantity":3,"cell":"AB155","formula":"=AA155*($I155*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD155","formula":"=AC155*($I155*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF155","formula":"=AE155*($I155*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH155","formula":"=AG155*($I155*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ155","formula":"=AI155*($I155*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL155","formula":"=AK155*($I155*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN155","formula":"=AM155*($I155*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP155","formula":"=AO155*($I155*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR155","formula":"=AQ155*($I155*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT155","formula":"=AS155*($I155*$AT$8)"},{"year":2043,"value":35493.54756797741,"quantity":3,"cell":"AV155","formula":"=AU155*($I155*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX155","formula":"=AW155*($I155*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-156","category":"food","group":"Laundry","item":"Washer","location":"","label":"Laundry","scope":"Washer","grade":"Good","grade_type":"Condition","base":40410,"total":125390.67098707522,"sheet":"F&B Costs","row":156,"base_cell":"J156","schedule_sheet":"F&B Costs","schedule_row":156,"total_cell":"AY156","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D156","label":"Manufacturer","value":"Dexter Laundry","formula":null},{"cell":"E156","label":"Model","value":"T-950","formula":null},{"cell":"F156","label":"Inventory quantity","value":3,"formula":"='[2]F&B Equipment'!CT156"},{"cell":"G156","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I156","label":"2024 cost per unit","value":13470,"formula":null},{"cell":"J156","label":"Inventory total","value":40410,"formula":"=+F156*I156"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L156","formula":"=(I156*K156)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N156","formula":"=M156*(I156*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P156","formula":"=O156*(I156*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R156","formula":"=Q156*(I156*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T156","formula":"=S156*(I156*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V156","formula":"=U156*(I156*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X156","formula":"=W156*(I156*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z156","formula":"=Y156*(I156*$Z$8)"},{"year":2033,"value":53496.22200351798,"quantity":3,"cell":"AB156","formula":"=AA156*($I156*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD156","formula":"=AC156*($I156*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF156","formula":"=AE156*($I156*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH156","formula":"=AG156*($I156*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ156","formula":"=AI156*($I156*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL156","formula":"=AK156*($I156*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN156","formula":"=AM156*($I156*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP156","formula":"=AO156*($I156*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR156","formula":"=AQ156*($I156*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT156","formula":"=AS156*($I156*$AT$8)"},{"year":2043,"value":71894.44898355725,"quantity":3,"cell":"AV156","formula":"=AU156*($I156*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX156","formula":"=AW156*($I156*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-157","category":"food","group":"Menu Boards","item":"Menu Boards, Digital TV's","location":"","label":"Menu Boards","scope":"6'","grade":"Good","grade_type":"Condition","base":90000,"total":250427.8468959973,"sheet":"F&B Costs","row":157,"base_cell":"J157","schedule_sheet":"F&B Costs","schedule_row":157,"total_cell":"AY157","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D157","label":"Manufacturer","value":null,"formula":null},{"cell":"E157","label":"Model","value":null,"formula":null},{"cell":"F157","label":"Inventory quantity","value":18,"formula":"='[2]F&B Equipment'!CT157"},{"cell":"G157","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I157","label":"2024 cost per unit","value":5000,"formula":null},{"cell":"J157","label":"Inventory total","value":90000,"formula":"=+F157*I157"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L157","formula":"=(I157*K157)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N157","formula":"=M157*(I157*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P157","formula":"=O157*(I157*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R157","formula":"=Q157*(I157*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T157","formula":"=S157*(I157*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V157","formula":"=U157*(I157*$V$8)"},{"year":2031,"value":112305.83522188681,"quantity":18,"cell":"X157","formula":"=W157*(I157*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z157","formula":"=Y157*(I157*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB157","formula":"=AA157*($I157*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD157","formula":"=AC157*($I157*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF157","formula":"=AE157*($I157*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH157","formula":"=AG157*($I157*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ157","formula":"=AI157*($I157*$AJ$8)"},{"year":2038,"value":138122.0116741105,"quantity":18,"cell":"AL157","formula":"=AK157*($I157*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN157","formula":"=AM157*($I157*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP157","formula":"=AO157*($I157*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR157","formula":"=AQ157*($I157*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT157","formula":"=AS157*($I157*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV157","formula":"=AU157*($I157*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX157","formula":"=AW157*($I157*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-158","category":"food","group":"Menu Boards","item":"Menu Boards, Digital TV's","location":"","label":"Menu Boards","scope":"37\"L x 42\" diag","grade":"Good","grade_type":"Condition","base":565500,"total":1573521.6379965162,"sheet":"F&B Costs","row":158,"base_cell":"J158","schedule_sheet":"F&B Costs","schedule_row":158,"total_cell":"AY158","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D158","label":"Manufacturer","value":null,"formula":null},{"cell":"E158","label":"Model","value":null,"formula":null},{"cell":"F158","label":"Inventory quantity","value":87,"formula":"='[2]F&B Equipment'!CT158"},{"cell":"G158","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I158","label":"2024 cost per unit","value":6500,"formula":null},{"cell":"J158","label":"Inventory total","value":565500,"formula":"=+F158*I158"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L158","formula":"=(I158*K158)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N158","formula":"=M158*(I158*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P158","formula":"=O158*(I158*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R158","formula":"=Q158*(I158*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T158","formula":"=S158*(I158*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V158","formula":"=U158*(I158*$V$8)"},{"year":2031,"value":705654.9979775222,"quantity":87,"cell":"X158","formula":"=W158*(I158*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z158","formula":"=Y158*(I158*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB158","formula":"=AA158*($I158*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD158","formula":"=AC158*($I158*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF158","formula":"=AE158*($I158*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH158","formula":"=AG158*($I158*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ158","formula":"=AI158*($I158*$AJ$8)"},{"year":2038,"value":867866.640018994,"quantity":87,"cell":"AL158","formula":"=AK158*($I158*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN158","formula":"=AM158*($I158*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP158","formula":"=AO158*($I158*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR158","formula":"=AQ158*($I158*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT158","formula":"=AS158*($I158*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV158","formula":"=AU158*($I158*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX158","formula":"=AW158*($I158*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-159","category":"food","group":"Office","item":"Office Furniture, Desk and Chair","location":"","label":"Office","scope":"5'","grade":"Good","grade_type":"Condition","base":11000,"total":33138.42293332727,"sheet":"F&B Costs","row":159,"base_cell":"J159","schedule_sheet":"F&B Costs","schedule_row":159,"total_cell":"AY159","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D159","label":"Manufacturer","value":null,"formula":null},{"cell":"E159","label":"Model","value":null,"formula":null},{"cell":"F159","label":"Inventory quantity","value":11,"formula":"='[2]F&B Equipment'!CT159"},{"cell":"G159","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I159","label":"2024 cost per unit","value":1000,"formula":null},{"cell":"J159","label":"Inventory total","value":11000,"formula":"=+F159*I159"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L159","formula":"=(I159*K159)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N159","formula":"=M159*(I159*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P159","formula":"=O159*(I159*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R159","formula":"=Q159*(I159*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T159","formula":"=S159*(I159*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V159","formula":"=U159*(I159*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X159","formula":"=W159*(I159*$X$8)"},{"year":2032,"value":14138.05681182197,"quantity":11,"cell":"Z159","formula":"=Y159*(I159*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB159","formula":"=AA159*($I159*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD159","formula":"=AC159*($I159*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF159","formula":"=AE159*($I159*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH159","formula":"=AG159*($I159*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ159","formula":"=AI159*($I159*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL159","formula":"=AK159*($I159*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN159","formula":"=AM159*($I159*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP159","formula":"=AO159*($I159*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR159","formula":"=AQ159*($I159*$AR$8)"},{"year":2042,"value":19000.366121505293,"quantity":11,"cell":"AT159","formula":"=AS159*($I159*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV159","formula":"=AU159*($I159*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX159","formula":"=AW159*($I159*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-160","category":"food","group":"Office","item":"Office Furniture, Desk Top Computers with 2 Monitors ea.","location":"","label":"Office","scope":"Desk Top Computers with 2 Monitors each","grade":"Good","grade_type":"Condition","base":77500,"total":103385.2886984724,"sheet":"F&B Costs","row":160,"base_cell":"J160","schedule_sheet":"F&B Costs","schedule_row":160,"total_cell":"AY160","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D160","label":"Manufacturer","value":null,"formula":null},{"cell":"E160","label":"Model","value":null,"formula":null},{"cell":"F160","label":"Inventory quantity","value":31,"formula":"='[2]F&B Equipment'!CT160"},{"cell":"G160","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I160","label":"2024 cost per unit","value":2500,"formula":null},{"cell":"J160","label":"Inventory total","value":77500,"formula":"=+F160*I160"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L160","formula":"=(I160*K160)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N160","formula":"=M160*(I160*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P160","formula":"=O160*(I160*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R160","formula":"=Q160*(I160*R$8)"},{"year":2029,"value":44107.925355,"quantity":15,"cell":"T160","formula":"=S160*(I160*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V160","formula":"=U160*(I160*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X160","formula":"=W160*(I160*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z160","formula":"=Y160*(I160*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB160","formula":"=AA160*($I160*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD160","formula":"=AC160*($I160*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF160","formula":"=AE160*($I160*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH160","formula":"=AG160*($I160*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ160","formula":"=AI160*($I160*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL160","formula":"=AK160*($I160*$AL$8)"},{"year":2039,"value":59277.36334347241,"quantity":15,"cell":"AN160","formula":"=AM160*($I160*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP160","formula":"=AO160*($I160*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR160","formula":"=AQ160*($I160*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT160","formula":"=AS160*($I160*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV160","formula":"=AU160*($I160*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX160","formula":"=AW160*($I160*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-161","category":"food","group":"Office","item":"Two-Way Radio Motorola","location":"","label":"Office","scope":"","grade":"Good","grade_type":"Condition","base":750,"total":3205.2874695898013,"sheet":"F&B Costs","row":161,"base_cell":"J161","schedule_sheet":"F&B Costs","schedule_row":161,"total_cell":"AY161","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D161","label":"Manufacturer","value":"5r Motorola","formula":null},{"cell":"E161","label":"Model","value":32,"formula":null},{"cell":"F161","label":"Inventory quantity","value":5,"formula":"='[2]F&B Equipment'!CT161"},{"cell":"G161","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I161","label":"2024 cost per unit","value":150,"formula":null},{"cell":"J161","label":"Inventory total","value":750,"formula":"=+F161*I161"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L161","formula":"=(I161*K161)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N161","formula":"=M161*(I161*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P161","formula":"=O161*(I161*$P$8)"},{"year":2028,"value":856.4645700000001,"quantity":5,"cell":"R161","formula":"=Q161*(I161*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T161","formula":"=S161*(I161*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V161","formula":"=U161*(I161*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X161","formula":"=W161*(I161*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z161","formula":"=Y161*(I161*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB161","formula":"=AA161*($I161*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD161","formula":"=AC161*($I161*$AD$8)"},{"year":2035,"value":1053.3433913053495,"quantity":5,"cell":"AF161","formula":"=AE161*($I161*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH161","formula":"=AG161*($I161*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ161","formula":"=AI161*($I161*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL161","formula":"=AK161*($I161*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN161","formula":"=AM161*($I161*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP161","formula":"=AO161*($I161*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR161","formula":"=AQ161*($I161*$AR$8)"},{"year":2042,"value":1295.4795082844516,"quantity":5,"cell":"AT161","formula":"=AS161*($I161*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV161","formula":"=AU161*($I161*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX161","formula":"=AW161*($I161*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-162","category":"food","group":"Office","item":"Filling Cabinets","location":"","label":"Office","scope":"Lateral Cabinets","grade":"Good","grade_type":"Condition","base":2025,"total":3017.2284103567818,"sheet":"F&B Costs","row":162,"base_cell":"J162","schedule_sheet":"F&B Costs","schedule_row":162,"total_cell":"AY162","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D162","label":"Manufacturer","value":null,"formula":null},{"cell":"E162","label":"Model","value":null,"formula":null},{"cell":"F162","label":"Inventory quantity","value":9,"formula":"='[2]F&B Equipment'!CT162"},{"cell":"G162","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I162","label":"2024 cost per unit","value":225,"formula":null},{"cell":"J162","label":"Inventory total","value":2025,"formula":"=+F162*I162"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L162","formula":"=(I162*K162)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N162","formula":"=M162*(I162*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P162","formula":"=O162*(I162*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R162","formula":"=Q162*(I162*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T162","formula":"=S162*(I162*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V162","formula":"=U162*(I162*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X162","formula":"=W162*(I162*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z162","formula":"=Y162*(I162*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB162","formula":"=AA162*($I162*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD162","formula":"=AC162*($I162*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF162","formula":"=AE162*($I162*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH162","formula":"=AG162*($I162*$AH$8)"},{"year":2037,"value":3017.2284103567818,"quantity":9,"cell":"AJ162","formula":"=AI162*($I162*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL162","formula":"=AK162*($I162*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN162","formula":"=AM162*($I162*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP162","formula":"=AO162*($I162*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR162","formula":"=AQ162*($I162*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT162","formula":"=AS162*($I162*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV162","formula":"=AU162*($I162*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX162","formula":"=AW162*($I162*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-163","category":"food","group":"Office","item":"(1) Safe and (2) Currency Counters","location":"","label":"Office","scope":"Cash Mgt no longer Required","grade":"Good","grade_type":"Condition","base":0,"total":0,"sheet":"F&B Costs","row":163,"base_cell":"J163","schedule_sheet":"F&B Costs","schedule_row":163,"total_cell":"AY163","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D163","label":"Manufacturer","value":null,"formula":null},{"cell":"E163","label":"Model","value":null,"formula":null},{"cell":"F163","label":"Inventory quantity","value":3,"formula":"='[2]F&B Equipment'!CT163"},{"cell":"G163","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I163","label":"2024 cost per unit","value":6424,"formula":null},{"cell":"J163","label":"Inventory total","value":0,"formula":null}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L163","formula":"=(I163*K163)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N163","formula":"=M163*(I163*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P163","formula":"=O163*(I163*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R163","formula":"=Q163*(I163*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T163","formula":"=S163*(I163*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V163","formula":"=U163*(I163*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X163","formula":"=W163*(I163*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z163","formula":"=Y163*(I163*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB163","formula":"=AA163*($I163*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD163","formula":"=AC163*($I163*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF163","formula":"=AE163*($I163*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH163","formula":"=AG163*($I163*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ163","formula":"=AI163*($I163*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL163","formula":"=AK163*($I163*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN163","formula":"=AM163*($I163*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP163","formula":"=AO163*($I163*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR163","formula":"=AQ163*($I163*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT163","formula":"=AS163*($I163*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV163","formula":"=AU163*($I163*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX163","formula":"=AW163*($I163*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-164","category":"food","group":"Popcorn","item":"Popcorn Machine w/ 8 oz Kettle & Red Dome","location":"","label":"Popcorn","scope":"8 oz","grade":"Good","grade_type":"Condition","base":3698,"total":16766.680112069276,"sheet":"F&B Costs","row":164,"base_cell":"J164","schedule_sheet":"F&B Costs","schedule_row":164,"total_cell":"AY164","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D164","label":"Manufacturer","value":"Gold Medal","formula":null},{"cell":"E164","label":"Model","value":2660,"formula":null},{"cell":"F164","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT164"},{"cell":"G164","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I164","label":"2024 cost per unit","value":1849,"formula":null},{"cell":"J164","label":"Inventory total","value":3698,"formula":"=+F164*I164"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L164","formula":"=(I164*K164)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N164","formula":"=M164*(I164*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P164","formula":"=O164*(I164*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R164","formula":"=Q164*(I164*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T164","formula":"=S164*(I164*$T$8)"},{"year":2030,"value":4480.118432044632,"quantity":2,"cell":"V164","formula":"=U164*(I164*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X164","formula":"=W164*(I164*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z164","formula":"=Y164*(I164*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB164","formula":"=AA164*($I164*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD164","formula":"=AC164*($I164*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF164","formula":"=AE164*($I164*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH164","formula":"=AG164*($I164*$AH$8)"},{"year":2037,"value":5509.980573579941,"quantity":2,"cell":"AJ164","formula":"=AI164*($I164*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL164","formula":"=AK164*($I164*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN164","formula":"=AM164*($I164*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP164","formula":"=AO164*($I164*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR164","formula":"=AQ164*($I164*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT164","formula":"=AS164*($I164*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV164","formula":"=AU164*($I164*$AV$8)"},{"year":2044,"value":6776.581106444705,"quantity":2,"cell":"AX164","formula":"=AW164*($I164*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-165","category":"food","group":"Popcorn","item":"Popcorn Machine w/ Deluxe 16 oz Kettle & Stainless Dome","location":"","label":"Popcorn","scope":"16 oz","grade":"Good","grade_type":"Condition","base":36450,"total":77123.10132674375,"sheet":"F&B Costs","row":165,"base_cell":"J165","schedule_sheet":"F&B Costs","schedule_row":165,"total_cell":"AY165","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D165","label":"Manufacturer","value":"Gold Medal ","formula":null},{"cell":"E165","label":"Model","value":"2102EST","formula":null},{"cell":"F165","label":"Inventory quantity","value":15,"formula":"='[2]F&B Equipment'!CT165"},{"cell":"G165","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I165","label":"2024 cost per unit","value":2430,"formula":null},{"cell":"J165","label":"Inventory total","value":36450,"formula":"=+F165*I165"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L165","formula":"=(I165*K165)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N165","formula":"=M165*(I165*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P165","formula":"=O165*(I165*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R165","formula":"=Q165*(I165*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T165","formula":"=S165*(I165*$T$8)"},{"year":2030,"value":20607.575589258842,"quantity":7,"cell":"V165","formula":"=U165*(I165*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X165","formula":"=W165*(I165*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z165","formula":"=Y165*(I165*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB165","formula":"=AA165*($I165*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD165","formula":"=AC165*($I165*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF165","formula":"=AE165*($I165*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH165","formula":"=AG165*($I165*$AH$8)"},{"year":2037,"value":25344.718646996967,"quantity":7,"cell":"AJ165","formula":"=AI165*($I165*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL165","formula":"=AK165*($I165*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN165","formula":"=AM165*($I165*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP165","formula":"=AO165*($I165*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR165","formula":"=AQ165*($I165*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT165","formula":"=AS165*($I165*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV165","formula":"=AU165*($I165*$AV$8)"},{"year":2044,"value":31170.80709048795,"quantity":7,"cell":"AX165","formula":"=AW165*($I165*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-166","category":"food","group":"Popcorn","item":"Popcorn Popper (24 oz), Floor, Large","location":"","label":"Popcorn","scope":"Large","grade":"Good","grade_type":"Condition","base":35982,"total":54764.543373975575,"sheet":"F&B Costs","row":166,"base_cell":"J166","schedule_sheet":"F&B Costs","schedule_row":166,"total_cell":"AY166","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D166","label":"Manufacturer","value":"GOLD MEDAL","formula":null},{"cell":"E166","label":"Model","value":null,"formula":null},{"cell":"F166","label":"Inventory quantity","value":6,"formula":"='[2]F&B Equipment'!CT166"},{"cell":"G166","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I166","label":"2024 cost per unit","value":5997,"formula":null},{"cell":"J166","label":"Inventory total","value":35982,"formula":"=+F166*I166"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L166","formula":"=(I166*K166)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N166","formula":"=M166*(I166*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P166","formula":"=O166*(I166*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R166","formula":"=Q166*(I166*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T166","formula":"=S166*(I166*$T$8)"},{"year":2030,"value":21796.054816364245,"quantity":3,"cell":"V166","formula":"=U166*(I166*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X166","formula":"=W166*(I166*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z166","formula":"=Y166*(I166*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB166","formula":"=AA166*($I166*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD166","formula":"=AC166*($I166*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF166","formula":"=AE166*($I166*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH166","formula":"=AG166*($I166*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ166","formula":"=AI166*($I166*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL166","formula":"=AK166*($I166*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN166","formula":"=AM166*($I166*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP166","formula":"=AO166*($I166*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR166","formula":"=AQ166*($I166*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT166","formula":"=AS166*($I166*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV166","formula":"=AU166*($I166*$AV$8)"},{"year":2044,"value":32968.48855761133,"quantity":3,"cell":"AX166","formula":"=AW166*($I166*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-167","category":"food","group":"Popcorn","item":"Popcorn Popper (32 oz), Floor, Large","location":"","label":"Popcorn","scope":"Large","grade":"Good","grade_type":"Condition","base":6495,"total":18443.521962652685,"sheet":"F&B Costs","row":167,"base_cell":"J167","schedule_sheet":"F&B Costs","schedule_row":167,"total_cell":"AY167","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D167","label":"Manufacturer","value":"GOLD MEDAL","formula":null},{"cell":"E167","label":"Model","value":null,"formula":null},{"cell":"F167","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT167"},{"cell":"G167","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I167","label":"2024 cost per unit","value":6495,"formula":null},{"cell":"J167","label":"Inventory total","value":6495,"formula":"=+F167*I167"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L167","formula":"=(I167*K167)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N167","formula":"=M167*(I167*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P167","formula":"=O167*(I167*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R167","formula":"=Q167*(I167*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T167","formula":"=S167*(I167*$T$8)"},{"year":2030,"value":7868.67745163058,"quantity":1,"cell":"V167","formula":"=U167*(I167*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X167","formula":"=W167*(I167*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z167","formula":"=Y167*(I167*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB167","formula":"=AA167*($I167*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD167","formula":"=AC167*($I167*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF167","formula":"=AE167*($I167*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH167","formula":"=AG167*($I167*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ167","formula":"=AI167*($I167*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL167","formula":"=AK167*($I167*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN167","formula":"=AM167*($I167*$AN$8)"},{"year":2040,"value":10574.844511022104,"quantity":1,"cell":"AP167","formula":"=AO167*($I167*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR167","formula":"=AQ167*($I167*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT167","formula":"=AS167*($I167*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV167","formula":"=AU167*($I167*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX167","formula":"=AW167*($I167*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-168","category":"food","group":"Popcorn","item":"Twin Pro Plant 48oz. Popper w/Pump","location":"","label":"Popcorn","scope":"Twin pro plant 48oz","grade":"Good","grade_type":"Condition","base":76965,"total":218553.60552048712,"sheet":"F&B Costs","row":168,"base_cell":"J168","schedule_sheet":"F&B Costs","schedule_row":168,"total_cell":"AY168","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D168","label":"Manufacturer","value":"Gold Medal","formula":null},{"cell":"E168","label":"Model","value":"2235E","formula":null},{"cell":"F168","label":"Inventory quantity","value":7,"formula":"='[2]F&B Equipment'!CT168"},{"cell":"G168","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I168","label":"2024 cost per unit","value":10995,"formula":null},{"cell":"J168","label":"Inventory total","value":76965,"formula":"=+F168*I168"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L168","formula":"=(I168*K168)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N168","formula":"=M168*(I168*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P168","formula":"=O168*(I168*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R168","formula":"=Q168*(I168*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T168","formula":"=S168*(I168*$T$8)"},{"year":2030,"value":93242.91917856007,"quantity":7,"cell":"V168","formula":"=U168*(I168*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X168","formula":"=W168*(I168*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z168","formula":"=Y168*(I168*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB168","formula":"=AA168*($I168*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD168","formula":"=AC168*($I168*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF168","formula":"=AE168*($I168*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH168","formula":"=AG168*($I168*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ168","formula":"=AI168*($I168*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL168","formula":"=AK168*($I168*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN168","formula":"=AM168*($I168*$AN$8)"},{"year":2040,"value":125310.68634192705,"quantity":7,"cell":"AP168","formula":"=AO168*($I168*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR168","formula":"=AQ168*($I168*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT168","formula":"=AS168*($I168*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV168","formula":"=AU168*($I168*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX168","formula":"=AW168*($I168*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-169","category":"food","group":"POS","item":"POS","location":"","label":"POS","scope":"Concession Point of Sale","grade":"Good","grade_type":"Condition","base":870086,"total":3398562.512246458,"sheet":"F&B Costs","row":169,"base_cell":"J169","schedule_sheet":"F&B Costs","schedule_row":169,"total_cell":"AY169","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D169","label":"Manufacturer","value":"Spot On Powered by Venue Next","formula":null},{"cell":"E169","label":"Model","value":" ","formula":null},{"cell":"F169","label":"Inventory quantity","value":266,"formula":"='[2]F&B Equipment'!CT169"},{"cell":"G169","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I169","label":"2024 cost per unit","value":3271,"formula":null},{"cell":"J169","label":"Inventory total","value":870086,"formula":"=+F169*I169"}],"notes":[],"annual":[{"year":2025,"value":904889.4400000001,"quantity":266,"cell":"L169","formula":"=(I169*K169)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N169","formula":"=M169*(I169*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P169","formula":"=O169*(I169*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R169","formula":"=Q169*(I169*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T169","formula":"=S169*(I169*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V169","formula":"=U169*(I169*$V$8)"},{"year":2031,"value":0,"quantity":0,"cell":"X169","formula":"=W169*(I169*$X$8)"},{"year":2032,"value":1118302.2999246302,"quantity":266,"cell":"Z169","formula":"=Y169*(I169*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB169","formula":"=AA169*($I169*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD169","formula":"=AC169*($I169*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF169","formula":"=AE169*($I169*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH169","formula":"=AG169*($I169*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ169","formula":"=AI169*($I169*$AJ$8)"},{"year":2038,"value":0,"quantity":0,"cell":"AL169","formula":"=AK169*($I169*$AL$8)"},{"year":2039,"value":1375370.7723218277,"quantity":266,"cell":"AN169","formula":"=AM169*($I169*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP169","formula":"=AO169*($I169*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR169","formula":"=AQ169*($I169*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT169","formula":"=AS169*($I169*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV169","formula":"=AU169*($I169*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX169","formula":"=AW169*($I169*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-170","category":"food","group":"POS","item":"Amazon  Just Walk Out AI Technology","location":"","label":"POS","scope":"Camera System Overhead Grid (estimated $800k)","grade":"Good","grade_type":"Condition","base":799999.9999999999,"total":2226025.3057421977,"sheet":"F&B Costs","row":170,"base_cell":"J170","schedule_sheet":"F&B Costs","schedule_row":170,"total_cell":"AY170","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D170","label":"Manufacturer","value":null,"formula":null},{"cell":"E170","label":"Model","value":"Turnstiles, Cameras and Cabinetry ","formula":null},{"cell":"F170","label":"Inventory quantity","value":11,"formula":"='[2]F&B Equipment'!CT170"},{"cell":"G170","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I170","label":"2024 cost per unit","value":72727.27272727272,"formula":"=800000/11"},{"cell":"J170","label":"Inventory total","value":799999.9999999999,"formula":"=+F170*I170"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L170","formula":"=(I170*K170)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N170","formula":"=M170*(I170*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P170","formula":"=O170*(I170*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R170","formula":"=Q170*(I170*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T170","formula":"=S170*(I170*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V170","formula":"=U170*(I170*$V$8)"},{"year":2031,"value":998274.090861216,"quantity":11,"cell":"X170","formula":"=W170*(I170*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z170","formula":"=Y170*(I170*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB170","formula":"=AA170*($I170*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD170","formula":"=AC170*($I170*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF170","formula":"=AE170*($I170*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH170","formula":"=AG170*($I170*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ170","formula":"=AI170*($I170*$AJ$8)"},{"year":2038,"value":1227751.2148809817,"quantity":11,"cell":"AL170","formula":"=AK170*($I170*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN170","formula":"=AM170*($I170*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP170","formula":"=AO170*($I170*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR170","formula":"=AQ170*($I170*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT170","formula":"=AS170*($I170*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV170","formula":"=AU170*($I170*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX170","formula":"=AW170*($I170*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-171","category":"food","group":"POS","item":"Handhelds","location":"","label":"POS","scope":"Handhelds","grade":"Good","grade_type":"Condition","base":22125,"total":86420.41773279064,"sheet":"F&B Costs","row":171,"base_cell":"J171","schedule_sheet":"F&B Costs","schedule_row":171,"total_cell":"AY171","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D171","label":"Manufacturer","value":null,"formula":null},{"cell":"E171","label":"Model","value":" ","formula":null},{"cell":"F171","label":"Inventory quantity","value":15,"formula":"='[2]F&B Equipment'!CT171"},{"cell":"G171","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I171","label":"2024 cost per unit","value":1475,"formula":null},{"cell":"J171","label":"Inventory total","value":22125,"formula":"=+F171*I171"}],"notes":[],"annual":[{"year":2025,"value":23010,"quantity":15,"cell":"L171","formula":"=(I171*K171)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N171","formula":"=M171*(I171*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P171","formula":"=O171*(I171*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R171","formula":"=Q171*(I171*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T171","formula":"=S171*(I171*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V171","formula":"=U171*(I171*$V$8)"},{"year":2031,"value":0,"quantity":0,"cell":"X171","formula":"=W171*(I171*$X$8)"},{"year":2032,"value":28436.773360141924,"quantity":15,"cell":"Z171","formula":"=Y171*(I171*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB171","formula":"=AA171*($I171*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD171","formula":"=AC171*($I171*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF171","formula":"=AE171*($I171*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH171","formula":"=AG171*($I171*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ171","formula":"=AI171*($I171*$AJ$8)"},{"year":2038,"value":0,"quantity":0,"cell":"AL171","formula":"=AK171*($I171*$AL$8)"},{"year":2039,"value":34973.64437264872,"quantity":15,"cell":"AN171","formula":"=AM171*($I171*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP171","formula":"=AO171*($I171*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR171","formula":"=AQ171*($I171*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT171","formula":"=AS171*($I171*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV171","formula":"=AU171*($I171*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX171","formula":"=AW171*($I171*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-172","category":"food","group":"POS","item":"Grab and Go","location":"","label":"POS","scope":"Old Self Serve POS units no longer in use","grade":"Good","grade_type":"Condition","base":0,"total":0,"sheet":"F&B Costs","row":172,"base_cell":"J172","schedule_sheet":"F&B Costs","schedule_row":172,"total_cell":"AY172","first_year":null,"frequency":0,"schedule_base":null,"cells":[{"cell":"D172","label":"Manufacturer","value":null,"formula":null},{"cell":"E172","label":"Model","value":null,"formula":null},{"cell":"F172","label":"Inventory quantity","value":20,"formula":"='[2]F&B Equipment'!CT172"},{"cell":"G172","label":"Replacement frequency (years)","value":0,"formula":null},{"cell":"I172","label":"2024 cost per unit","value":0,"formula":null},{"cell":"J172","label":"Inventory total","value":0,"formula":"=+F172*I172"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L172","formula":"=(I172*K172)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N172","formula":"=M172*(I172*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P172","formula":"=O172*(I172*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R172","formula":"=Q172*(I172*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T172","formula":"=S172*(I172*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V172","formula":"=U172*(I172*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X172","formula":"=W172*(I172*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z172","formula":"=Y172*(I172*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB172","formula":"=AA172*($I172*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD172","formula":"=AC172*($I172*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF172","formula":"=AE172*($I172*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH172","formula":"=AG172*($I172*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ172","formula":"=AI172*($I172*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL172","formula":"=AK172*($I172*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN172","formula":"=AM172*($I172*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP172","formula":"=AO172*($I172*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR172","formula":"=AQ172*($I172*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT172","formula":"=AS172*($I172*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV172","formula":"=AU172*($I172*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX172","formula":"=AW172*($I172*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-173","category":"food","group":"Refrig/Freezer","item":"Freezer, Blast Chiller","location":"","label":"Refrig/Freezer","scope":"Broken","grade":"Poor","grade_type":"Condition","base":27863,"total":118029.06847028615,"sheet":"F&B Costs","row":173,"base_cell":"J173","schedule_sheet":"F&B Costs","schedule_row":173,"total_cell":"AY173","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D173","label":"Manufacturer","value":"Delfield","formula":null},{"cell":"E173","label":"Model","value":"T40 020","formula":null},{"cell":"F173","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT173"},{"cell":"G173","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I173","label":"2024 cost per unit","value":27863,"formula":null},{"cell":"J173","label":"Inventory total","value":27863,"formula":"=+F173*I173"}],"notes":[],"annual":[{"year":2025,"value":28977.52,"quantity":1,"cell":"L173","formula":"=(I173*K173)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N173","formula":"=M173*(I173*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P173","formula":"=O173*(I173*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R173","formula":"=Q173*(I173*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T173","formula":"=S173*(I173*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V173","formula":"=U173*(I173*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X173","formula":"=W173*(I173*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z173","formula":"=Y173*(I173*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB173","formula":"=AA173*($I173*$AB$8)"},{"year":2034,"value":37992.63030671968,"quantity":1,"cell":"AD173","formula":"=AC173*($I173*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF173","formula":"=AE173*($I173*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH173","formula":"=AG173*($I173*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ173","formula":"=AI173*($I173*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL173","formula":"=AK173*($I173*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN173","formula":"=AM173*($I173*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP173","formula":"=AO173*($I173*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR173","formula":"=AQ173*($I173*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT173","formula":"=AS173*($I173*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV173","formula":"=AU173*($I173*$AV$8)"},{"year":2044,"value":51058.91816356647,"quantity":1,"cell":"AX173","formula":"=AW173*($I173*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-174","category":"food","group":"Refrig/Freezer","item":"Freezer, Chest Mobile ","location":"","label":"Refrig/Freezer","scope":"Mobile","grade":"Good","grade_type":"Condition","base":572,"total":1531.0390973599021,"sheet":"F&B Costs","row":174,"base_cell":"J174","schedule_sheet":"F&B Costs","schedule_row":174,"total_cell":"AY174","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D174","label":"Manufacturer","value":"Continental Refrig","formula":null},{"cell":"E174","label":"Model","value":null,"formula":null},{"cell":"F174","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT174"},{"cell":"G174","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I174","label":"2024 cost per unit","value":572,"formula":null},{"cell":"J174","label":"Inventory total","value":572,"formula":"=+F174*I174"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L174","formula":"=(I174*K174)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N174","formula":"=M174*(I174*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P174","formula":"=O174*(I174*$P$8)"},{"year":2028,"value":653.1969787200001,"quantity":1,"cell":"R174","formula":"=Q174*(I174*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T174","formula":"=S174*(I174*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V174","formula":"=U174*(I174*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X174","formula":"=W174*(I174*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z174","formula":"=Y174*(I174*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB174","formula":"=AA174*($I174*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD174","formula":"=AC174*($I174*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF174","formula":"=AE174*($I174*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH174","formula":"=AG174*($I174*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ174","formula":"=AI174*($I174*$AJ$8)"},{"year":2038,"value":877.8421186399021,"quantity":1,"cell":"AL174","formula":"=AK174*($I174*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN174","formula":"=AM174*($I174*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP174","formula":"=AO174*($I174*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR174","formula":"=AQ174*($I174*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT174","formula":"=AS174*($I174*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV174","formula":"=AU174*($I174*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX174","formula":"=AW174*($I174*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-175","category":"food","group":"Refrig/Freezer","item":"Freezer, Countertop Display ","location":"","label":"Refrig/Freezer","scope":"Glass Front","grade":"Good","grade_type":"Condition","base":2760,"total":12149.321624733182,"sheet":"F&B Costs","row":175,"base_cell":"J175","schedule_sheet":"F&B Costs","schedule_row":175,"total_cell":"AY175","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D175","label":"Manufacturer","value":"Excellence","formula":null},{"cell":"E175","label":"Model","value":"CTF-3HC","formula":null},{"cell":"F175","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT175"},{"cell":"G175","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I175","label":"2024 cost per unit","value":1380,"formula":null},{"cell":"J175","label":"Inventory total","value":2760,"formula":"=+F175*I175"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L175","formula":"=(I175*K175)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N175","formula":"=M175*(I175*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P175","formula":"=O175*(I175*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R175","formula":"=Q175*(I175*R$8)"},{"year":2029,"value":3246.343306128,"quantity":2,"cell":"T175","formula":"=S175*(I175*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V175","formula":"=U175*(I175*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X175","formula":"=W175*(I175*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z175","formula":"=Y175*(I175*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB175","formula":"=AA175*($I175*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD175","formula":"=AC175*($I175*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF175","formula":"=AE175*($I175*$AF$8)"},{"year":2036,"value":3992.5927904037962,"quantity":2,"cell":"AH175","formula":"=AG175*($I175*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ175","formula":"=AI175*($I175*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL175","formula":"=AK175*($I175*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN175","formula":"=AM175*($I175*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP175","formula":"=AO175*($I175*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR175","formula":"=AQ175*($I175*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT175","formula":"=AS175*($I175*$AT$8)"},{"year":2043,"value":4910.385528201386,"quantity":2,"cell":"AV175","formula":"=AU175*($I175*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX175","formula":"=AW175*($I175*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-176","category":"food","group":"Refrig/Freezer","item":"Freezer, Counter Top Display  with Swing Door - 3.2 cu. ft.","location":"","label":"Refrig/Freezer","scope":"Display  with Swing Door - 3.2 ft.","grade":"Good","grade_type":"Condition","base":5520,"total":24298.643249466364,"sheet":"F&B Costs","row":176,"base_cell":"J176","schedule_sheet":"F&B Costs","schedule_row":176,"total_cell":"AY176","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D176","label":"Manufacturer","value":"Excellence","formula":null},{"cell":"E176","label":"Model","value":"CTF-3HC","formula":null},{"cell":"F176","label":"Inventory quantity","value":4,"formula":"='[2]F&B Equipment'!CT176"},{"cell":"G176","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I176","label":"2024 cost per unit","value":1380,"formula":null},{"cell":"J176","label":"Inventory total","value":5520,"formula":"=+F176*I176"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L176","formula":"=(I176*K176)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N176","formula":"=M176*(I176*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P176","formula":"=O176*(I176*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R176","formula":"=Q176*(I176*R$8)"},{"year":2029,"value":6492.686612256,"quantity":4,"cell":"T176","formula":"=S176*(I176*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V176","formula":"=U176*(I176*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X176","formula":"=W176*(I176*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z176","formula":"=Y176*(I176*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB176","formula":"=AA176*($I176*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD176","formula":"=AC176*($I176*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF176","formula":"=AE176*($I176*$AF$8)"},{"year":2036,"value":7985.1855808075925,"quantity":4,"cell":"AH176","formula":"=AG176*($I176*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ176","formula":"=AI176*($I176*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL176","formula":"=AK176*($I176*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN176","formula":"=AM176*($I176*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP176","formula":"=AO176*($I176*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR176","formula":"=AQ176*($I176*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT176","formula":"=AS176*($I176*$AT$8)"},{"year":2043,"value":9820.771056402771,"quantity":4,"cell":"AV176","formula":"=AU176*($I176*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX176","formula":"=AW176*($I176*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-177","category":"food","group":"Refrig/Freezer","item":"Freezer, Reach-In  (1-Door)","location":"","label":"Refrig/Freezer","scope":"(1 door)","grade":"Good","grade_type":"Condition","base":116415,"total":273148.3378869756,"sheet":"F&B Costs","row":177,"base_cell":"J177","schedule_sheet":"F&B Costs","schedule_row":177,"total_cell":"AY177","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D177","label":"Manufacturer","value":"True ","formula":null},{"cell":"E177","label":"Model","value":"T-23F","formula":null},{"cell":"F177","label":"Inventory quantity","value":13,"formula":"='[2]F&B Equipment'!CT177"},{"cell":"G177","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I177","label":"2024 cost per unit","value":8955,"formula":null},{"cell":"J177","label":"Inventory total","value":116415,"formula":"=+F177*I177"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L177","formula":"=(I177*K177)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N177","formula":"=M177*(I177*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P177","formula":"=O177*(I177*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R177","formula":"=Q177*(I177*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T177","formula":"=S177*(I177*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V177","formula":"=U177*(I177*$V$8)"},{"year":2031,"value":78221.01423204417,"quantity":7,"cell":"X177","formula":"=W177*(I177*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z177","formula":"=Y177*(I177*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB177","formula":"=AA177*($I177*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD177","formula":"=AC177*($I177*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF177","formula":"=AE177*($I177*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH177","formula":"=AG177*($I177*$AH$8)"},{"year":2037,"value":80057.12715479995,"quantity":6,"cell":"AJ177","formula":"=AI177*($I177*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL177","formula":"=AK177*($I177*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN177","formula":"=AM177*($I177*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP177","formula":"=AO177*($I177*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR177","formula":"=AQ177*($I177*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT177","formula":"=AS177*($I177*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV177","formula":"=AU177*($I177*$AV$8)"},{"year":2044,"value":114870.19650013151,"quantity":7,"cell":"AX177","formula":"=AW177*($I177*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-178","category":"food","group":"Refrig/Freezer","item":"Freezer, Reach-In (2-Door)","location":"","label":"Refrig/Freezer","scope":"(2 door)","grade":"Good","grade_type":"Condition","base":77214,"total":232613.65348853922,"sheet":"F&B Costs","row":178,"base_cell":"J178","schedule_sheet":"F&B Costs","schedule_row":178,"total_cell":"AY178","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D178","label":"Manufacturer","value":"Beverage Air","formula":null},{"cell":"E178","label":"Model","value":"HBF49HC-1","formula":null},{"cell":"F178","label":"Inventory quantity","value":6,"formula":"='[2]F&B Equipment'!CT178"},{"cell":"G178","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I178","label":"2024 cost per unit","value":12869,"formula":null},{"cell":"J178","label":"Inventory total","value":77214,"formula":"=+F178*I178"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L178","formula":"=(I178*K178)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N178","formula":"=M178*(I178*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P178","formula":"=O178*(I178*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R178","formula":"=Q178*(I178*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T178","formula":"=S178*(I178*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V178","formula":"=U178*(I178*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X178","formula":"=W178*(I178*$X$8)"},{"year":2032,"value":99241.44715163833,"quantity":6,"cell":"Z178","formula":"=Y178*(I178*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB178","formula":"=AA178*($I178*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD178","formula":"=AC178*($I178*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF178","formula":"=AE178*($I178*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH178","formula":"=AG178*($I178*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ178","formula":"=AI178*($I178*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL178","formula":"=AK178*($I178*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN178","formula":"=AM178*($I178*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP178","formula":"=AO178*($I178*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR178","formula":"=AQ178*($I178*$AR$8)"},{"year":2042,"value":133372.20633690088,"quantity":6,"cell":"AT178","formula":"=AS178*($I178*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV178","formula":"=AU178*($I178*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX178","formula":"=AW178*($I178*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-179","category":"food","group":"Refrig/Freezer","item":"Freezer, Reach-In  (2-Door)","location":"","label":"Refrig/Freezer","scope":"(2 door)","grade":"Good","grade_type":"Condition","base":161798,"total":219980.988017941,"sheet":"F&B Costs","row":179,"base_cell":"J179","schedule_sheet":"F&B Costs","schedule_row":179,"total_cell":"AY179","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D179","label":"Manufacturer","value":"Hoshizaki","formula":null},{"cell":"E179","label":"Model","value":"CF2S-FS","formula":null},{"cell":"F179","label":"Inventory quantity","value":13,"formula":"='[2]F&B Equipment'!CT179"},{"cell":"G179","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I179","label":"2024 cost per unit","value":12446,"formula":null},{"cell":"J179","label":"Inventory total","value":161798,"formula":"=+F179*I179"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L179","formula":"=(I179*K179)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N179","formula":"=M179*(I179*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P179","formula":"=O179*(I179*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R179","formula":"=Q179*(I179*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T179","formula":"=S179*(I179*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V179","formula":"=U179*(I179*$V$8)"},{"year":2031,"value":108714.54418001359,"quantity":7,"cell":"X179","formula":"=W179*(I179*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z179","formula":"=Y179*(I179*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB179","formula":"=AA179*($I179*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD179","formula":"=AC179*($I179*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF179","formula":"=AE179*($I179*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH179","formula":"=AG179*($I179*$AH$8)"},{"year":2037,"value":111266.44383792742,"quantity":6,"cell":"AJ179","formula":"=AI179*($I179*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL179","formula":"=AK179*($I179*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN179","formula":"=AM179*($I179*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP179","formula":"=AO179*($I179*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR179","formula":"=AQ179*($I179*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT179","formula":"=AS179*($I179*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV179","formula":"=AU179*($I179*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX179","formula":"=AW179*($I179*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-180","category":"food","group":"Refrig/Freezer","item":"Freezer, Reach-In , Two Section Upright, Full Stainless Doors with Lock","location":"","label":"Refrig/Freezer","scope":"Locking","grade":"Good","grade_type":"Condition","base":12446,"total":39778.04156986618,"sheet":"F&B Costs","row":180,"base_cell":"J180","schedule_sheet":"F&B Costs","schedule_row":180,"total_cell":"AY180","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D180","label":"Manufacturer","value":"Hoshizaki","formula":null},{"cell":"E180","label":"Model","value":"CF2S-FS","formula":null},{"cell":"F180","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT180"},{"cell":"G180","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I180","label":"2024 cost per unit","value":12446,"formula":null},{"cell":"J180","label":"Inventory total","value":12446,"formula":"=+F180*I180"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L180","formula":"=(I180*K180)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N180","formula":"=M180*(I180*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P180","formula":"=O180*(I180*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R180","formula":"=Q180*(I180*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T180","formula":"=S180*(I180*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V180","formula":"=U180*(I180*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X180","formula":"=W180*(I180*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z180","formula":"=Y180*(I180*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB180","formula":"=AA180*($I180*$AB$8)"},{"year":2034,"value":16970.759674027675,"quantity":1,"cell":"AD180","formula":"=AC180*($I180*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF180","formula":"=AE180*($I180*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH180","formula":"=AG180*($I180*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ180","formula":"=AI180*($I180*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL180","formula":"=AK180*($I180*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN180","formula":"=AM180*($I180*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP180","formula":"=AO180*($I180*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR180","formula":"=AQ180*($I180*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT180","formula":"=AS180*($I180*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV180","formula":"=AU180*($I180*$AV$8)"},{"year":2044,"value":22807.281895838507,"quantity":1,"cell":"AX180","formula":"=AW180*($I180*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-181","category":"food","group":"Refrig/Freezer","item":"Freezer, in Counter","location":"","label":"Refrig/Freezer","scope":"Counter","grade":"Good","grade_type":"Condition","base":14884,"total":43533.299818150306,"sheet":"F&B Costs","row":181,"base_cell":"J181","schedule_sheet":"F&B Costs","schedule_row":181,"total_cell":"AY181","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D181","label":"Manufacturer","value":"Silver King","formula":null},{"cell":"E181","label":"Model","value":"SKCTMD1","formula":null},{"cell":"F181","label":"Inventory quantity","value":4,"formula":"='[2]F&B Equipment'!CT181"},{"cell":"G181","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I181","label":"2024 cost per unit","value":3721,"formula":null},{"cell":"J181","label":"Inventory total","value":14884,"formula":"=+F181*I181"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L181","formula":"=(I181*K181)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N181","formula":"=M181*(I181*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P181","formula":"=O181*(I181*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R181","formula":"=Q181*(I181*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T181","formula":"=S181*(I181*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V181","formula":"=U181*(I181*$V$8)"},{"year":2031,"value":18572.889460472925,"quantity":4,"cell":"X181","formula":"=W181*(I181*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z181","formula":"=Y181*(I181*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB181","formula":"=AA181*($I181*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD181","formula":"=AC181*($I181*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF181","formula":"=AE181*($I181*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH181","formula":"=AG181*($I181*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ181","formula":"=AI181*($I181*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL181","formula":"=AK181*($I181*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN181","formula":"=AM181*($I181*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP181","formula":"=AO181*($I181*$AP$8)"},{"year":2041,"value":24960.410357677385,"quantity":4,"cell":"AR181","formula":"=AQ181*($I181*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT181","formula":"=AS181*($I181*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV181","formula":"=AU181*($I181*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX181","formula":"=AW181*($I181*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-182","category":"food","group":"Refrig/Freezer","item":"Freezer, Undercounter  - 2 Door - 48\" Wide","location":"","label":"Refrig/Freezer","scope":"2 Door - 48 wide","grade":"Good","grade_type":"Condition","base":7174,"total":20982.793126539258,"sheet":"F&B Costs","row":182,"base_cell":"J182","schedule_sheet":"F&B Costs","schedule_row":182,"total_cell":"AY182","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D182","label":"Manufacturer","value":"Continental Refrig","formula":null},{"cell":"E182","label":"Model","value":null,"formula":null},{"cell":"F182","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT182"},{"cell":"G182","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I182","label":"2024 cost per unit","value":7174,"formula":null},{"cell":"J182","label":"Inventory total","value":7174,"formula":"=+F182*I182"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L182","formula":"=(I182*K182)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N182","formula":"=M182*(I182*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P182","formula":"=O182*(I182*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R182","formula":"=Q182*(I182*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T182","formula":"=S182*(I182*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V182","formula":"=U182*(I182*$V$8)"},{"year":2031,"value":8952.022909797955,"quantity":1,"cell":"X182","formula":"=W182*(I182*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z182","formula":"=Y182*(I182*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB182","formula":"=AA182*($I182*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD182","formula":"=AC182*($I182*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF182","formula":"=AE182*($I182*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH182","formula":"=AG182*($I182*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ182","formula":"=AI182*($I182*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL182","formula":"=AK182*($I182*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN182","formula":"=AM182*($I182*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP182","formula":"=AO182*($I182*$AP$8)"},{"year":2041,"value":12030.770216741303,"quantity":1,"cell":"AR182","formula":"=AQ182*($I182*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT182","formula":"=AS182*($I182*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV182","formula":"=AU182*($I182*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX182","formula":"=AW182*($I182*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-183","category":"food","group":"Refrig/Freezer","item":"Refrigerator, Countertop Display ","location":"","label":"Refrig/Freezer","scope":"","grade":"Good","grade_type":"Condition","base":101277,"total":200967.0331172212,"sheet":"F&B Costs","row":183,"base_cell":"J183","schedule_sheet":"F&B Costs","schedule_row":183,"total_cell":"AY183","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D183","label":"Manufacturer","value":"Beverage Air","formula":null},{"cell":"E183","label":"Model","value":"CT96-1-B-LED","formula":null},{"cell":"F183","label":"Inventory quantity","value":27,"formula":"='[2]F&B Equipment'!CT183"},{"cell":"G183","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I183","label":"2024 cost per unit","value":3751,"formula":null},{"cell":"J183","label":"Inventory total","value":101277,"formula":"=+F183*I183"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L183","formula":"=(I183*K183)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N183","formula":"=M183*(I183*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P183","formula":"=O183*(I183*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R183","formula":"=Q183*(I183*R$8)"},{"year":2029,"value":39707.7187215852,"quantity":9,"cell":"T183","formula":"=S183*(I183*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V183","formula":"=U183*(I183*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X183","formula":"=W183*(I183*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z183","formula":"=Y183*(I183*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB183","formula":"=AA183*($I183*$AB$8)"},{"year":2034,"value":46032.12886353047,"quantity":9,"cell":"AD183","formula":"=AC183*($I183*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF183","formula":"=AE183*($I183*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH183","formula":"=AG183*($I183*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ183","formula":"=AI183*($I183*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL183","formula":"=AK183*($I183*$AL$8)"},{"year":2039,"value":53363.8535763276,"quantity":9,"cell":"AN183","formula":"=AM183*($I183*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP183","formula":"=AO183*($I183*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR183","formula":"=AQ183*($I183*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT183","formula":"=AS183*($I183*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV183","formula":"=AU183*($I183*$AV$8)"},{"year":2044,"value":61863.33195577793,"quantity":9,"cell":"AX183","formula":"=AW183*($I183*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-184","category":"food","group":"Refrig/Freezer","item":"Refrigerator, Drop-in 60\" Counter  Cold Salad","location":"","label":"Refrig/Freezer","scope":"60\" salad","grade":"Good","grade_type":"Condition","base":6122,"total":18996.329813978584,"sheet":"F&B Costs","row":184,"base_cell":"J184","schedule_sheet":"F&B Costs","schedule_row":184,"total_cell":"AY184","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D184","label":"Manufacturer","value":null,"formula":null},{"cell":"E184","label":"Model","value":null,"formula":null},{"cell":"F184","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT184"},{"cell":"G184","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I184","label":"2024 cost per unit","value":3061,"formula":null},{"cell":"J184","label":"Inventory total","value":6122,"formula":"=+F184*I184"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L184","formula":"=(I184*K184)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N184","formula":"=M184*(I184*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P184","formula":"=O184*(I184*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R184","formula":"=Q184*(I184*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T184","formula":"=S184*(I184*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V184","formula":"=U184*(I184*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X184","formula":"=W184*(I184*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z184","formula":"=Y184*(I184*$Z$8)"},{"year":2033,"value":8104.525392366668,"quantity":2,"cell":"AB184","formula":"=AA184*($I184*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD184","formula":"=AC184*($I184*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF184","formula":"=AE184*($I184*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH184","formula":"=AG184*($I184*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ184","formula":"=AI184*($I184*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL184","formula":"=AK184*($I184*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN184","formula":"=AM184*($I184*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP184","formula":"=AO184*($I184*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR184","formula":"=AQ184*($I184*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT184","formula":"=AS184*($I184*$AT$8)"},{"year":2043,"value":10891.804421611914,"quantity":2,"cell":"AV184","formula":"=AU184*($I184*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX184","formula":"=AW184*($I184*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-185","category":"food","group":"Refrig/Freezer","item":"Refrigerator, Bottle Cooler, 1 Door (Full Ht w/ Glass Front)","location":"","label":"Refrig/Freezer","scope":"1 front load door","grade":"Good","grade_type":"Condition","base":36000,"total":111706.61112434318,"sheet":"F&B Costs","row":185,"base_cell":"J185","schedule_sheet":"F&B Costs","schedule_row":185,"total_cell":"AY185","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D185","label":"Manufacturer","value":"Hoshizaki","formula":null},{"cell":"E185","label":"Model","value":"RM-26-HC","formula":null},{"cell":"F185","label":"Inventory quantity","value":5,"formula":"='[2]F&B Equipment'!CT185"},{"cell":"G185","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I185","label":"2024 cost per unit","value":7200,"formula":null},{"cell":"J185","label":"Inventory total","value":36000,"formula":"=+F185*I185"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L185","formula":"=(I185*K185)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N185","formula":"=M185*(I185*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P185","formula":"=O185*(I185*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R185","formula":"=Q185*(I185*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T185","formula":"=S185*(I185*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V185","formula":"=U185*(I185*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X185","formula":"=W185*(I185*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z185","formula":"=Y185*(I185*$Z$8)"},{"year":2033,"value":47658.10423475989,"quantity":5,"cell":"AB185","formula":"=AA185*($I185*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD185","formula":"=AC185*($I185*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF185","formula":"=AE185*($I185*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH185","formula":"=AG185*($I185*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ185","formula":"=AI185*($I185*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL185","formula":"=AK185*($I185*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN185","formula":"=AM185*($I185*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP185","formula":"=AO185*($I185*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR185","formula":"=AQ185*($I185*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT185","formula":"=AS185*($I185*$AT$8)"},{"year":2043,"value":64048.50688958329,"quantity":5,"cell":"AV185","formula":"=AU185*($I185*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX185","formula":"=AW185*($I185*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-186","category":"food","group":"Refrig/Freezer","item":"Refrigerator, Reach-In  (1-Door)","location":"","label":"Refrig/Freezer","scope":"1 Door","grade":"Good","grade_type":"Condition","base":63420,"total":188769.35395441466,"sheet":"F&B Costs","row":186,"base_cell":"J186","schedule_sheet":"F&B Costs","schedule_row":186,"total_cell":"AY186","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D186","label":"Manufacturer","value":"Hoshizaki","formula":null},{"cell":"E186","label":"Model","value":"CR1S-FS","formula":null},{"cell":"F186","label":"Inventory quantity","value":10,"formula":"='[2]F&B Equipment'!CT186"},{"cell":"G186","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I186","label":"2024 cost per unit","value":6342,"formula":null},{"cell":"J186","label":"Inventory total","value":63420,"formula":"=+F186*I186"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L186","formula":"=(I186*K186)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N186","formula":"=M186*(I186*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P186","formula":"=O186*(I186*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R186","formula":"=Q186*(I186*R$8)"},{"year":2029,"value":37297.661680188,"quantity":5,"cell":"T186","formula":"=S186*(I186*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V186","formula":"=U186*(I186*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X186","formula":"=W186*(I186*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z186","formula":"=Y186*(I186*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB186","formula":"=AA186*($I186*$AB$8)"},{"year":2034,"value":43238.21221785453,"quantity":5,"cell":"AD186","formula":"=AC186*($I186*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF186","formula":"=AE186*($I186*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH186","formula":"=AG186*($I186*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ186","formula":"=AI186*($I186*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL186","formula":"=AK186*($I186*$AL$8)"},{"year":2039,"value":50124.93844324027,"quantity":5,"cell":"AN186","formula":"=AM186*($I186*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP186","formula":"=AO186*($I186*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR186","formula":"=AQ186*($I186*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT186","formula":"=AS186*($I186*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV186","formula":"=AU186*($I186*$AV$8)"},{"year":2044,"value":58108.541613131856,"quantity":5,"cell":"AX186","formula":"=AW186*($I186*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-187","category":"food","group":"Refrig/Freezer","item":"Refrigerator, 1 Door Retro Look","location":"","label":"Refrig/Freezer","scope":"Retro Look","grade":"Good","grade_type":"Condition","base":10500,"total":30710.80677845863,"sheet":"F&B Costs","row":187,"base_cell":"J187","schedule_sheet":"F&B Costs","schedule_row":187,"total_cell":"AY187","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D187","label":"Manufacturer","value":"Smeg","formula":null},{"cell":"E187","label":"Model","value":"FAB 23UCRR1","formula":null},{"cell":"F187","label":"Inventory quantity","value":3,"formula":"='[2]F&B Equipment'!CT187"},{"cell":"G187","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I187","label":"2024 cost per unit","value":3500,"formula":null},{"cell":"J187","label":"Inventory total","value":10500,"formula":"=+F187*I187"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L187","formula":"=(I187*K187)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N187","formula":"=M187*(I187*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P187","formula":"=O187*(I187*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R187","formula":"=Q187*(I187*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T187","formula":"=S187*(I187*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V187","formula":"=U187*(I187*$V$8)"},{"year":2031,"value":13102.34744255346,"quantity":3,"cell":"X187","formula":"=W187*(I187*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z187","formula":"=Y187*(I187*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB187","formula":"=AA187*($I187*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD187","formula":"=AC187*($I187*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF187","formula":"=AE187*($I187*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH187","formula":"=AG187*($I187*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ187","formula":"=AI187*($I187*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL187","formula":"=AK187*($I187*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN187","formula":"=AM187*($I187*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP187","formula":"=AO187*($I187*$AP$8)"},{"year":2041,"value":17608.45933590517,"quantity":3,"cell":"AR187","formula":"=AQ187*($I187*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT187","formula":"=AS187*($I187*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV187","formula":"=AU187*($I187*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX187","formula":"=AW187*($I187*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-188","category":"food","group":"Refrig/Freezer","item":"Refrigerator, Black Horizontal Bottle Cooler","location":"","label":"Refrig/Freezer","scope":"Bottle Cooler","grade":"Good","grade_type":"Condition","base":15400,"total":45042.51660840599,"sheet":"F&B Costs","row":188,"base_cell":"J188","schedule_sheet":"F&B Costs","schedule_row":188,"total_cell":"AY188","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D188","label":"Manufacturer","value":"True ","formula":null},{"cell":"E188","label":"Model","value":"TD-24-07","formula":null},{"cell":"F188","label":"Inventory quantity","value":4,"formula":"='[2]F&B Equipment'!CT188"},{"cell":"G188","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I188","label":"2024 cost per unit","value":3850,"formula":null},{"cell":"J188","label":"Inventory total","value":15400,"formula":"=+F188*I188"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L188","formula":"=(I188*K188)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N188","formula":"=M188*(I188*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P188","formula":"=O188*(I188*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R188","formula":"=Q188*(I188*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T188","formula":"=S188*(I188*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V188","formula":"=U188*(I188*$V$8)"},{"year":2031,"value":19216.77624907841,"quantity":4,"cell":"X188","formula":"=W188*(I188*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z188","formula":"=Y188*(I188*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB188","formula":"=AA188*($I188*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD188","formula":"=AC188*($I188*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF188","formula":"=AE188*($I188*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH188","formula":"=AG188*($I188*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ188","formula":"=AI188*($I188*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL188","formula":"=AK188*($I188*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN188","formula":"=AM188*($I188*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP188","formula":"=AO188*($I188*$AP$8)"},{"year":2041,"value":25825.74035932758,"quantity":4,"cell":"AR188","formula":"=AQ188*($I188*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT188","formula":"=AS188*($I188*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV188","formula":"=AU188*($I188*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX188","formula":"=AW188*($I188*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-189","category":"food","group":"Refrig/Freezer","item":"Refrigerator, Reach-In  (2-Door)","location":"","label":"Refrig/Freezer","scope":"(2 door)","grade":"Good","grade_type":"Condition","base":376410,"total":534436.1895274902,"sheet":"F&B Costs","row":189,"base_cell":"J189","schedule_sheet":"F&B Costs","schedule_row":189,"total_cell":"AY189","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D189","label":"Manufacturer","value":"Victory","formula":null},{"cell":"E189","label":"Model","value":"RSA-2D-S&","formula":null},{"cell":"F189","label":"Inventory quantity","value":30,"formula":"='[2]F&B Equipment'!CT189"},{"cell":"G189","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I189","label":"2024 cost per unit","value":12547,"formula":null},{"cell":"J189","label":"Inventory total","value":376410,"formula":"=+F189*I189"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L189","formula":"=(I189*K189)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N189","formula":"=M189*(I189*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P189","formula":"=O189*(I189*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R189","formula":"=Q189*(I189*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T189","formula":"=S189*(I189*$T$8)"},{"year":2030,"value":228009.92144482423,"quantity":15,"cell":"V189","formula":"=U189*(I189*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X189","formula":"=W189*(I189*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z189","formula":"=Y189*(I189*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB189","formula":"=AA189*($I189*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD189","formula":"=AC189*($I189*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF189","formula":"=AE189*($I189*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH189","formula":"=AG189*($I189*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ189","formula":"=AI189*($I189*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL189","formula":"=AK189*($I189*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN189","formula":"=AM189*($I189*$AN$8)"},{"year":2040,"value":306426.2680826659,"quantity":15,"cell":"AP189","formula":"=AO189*($I189*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR189","formula":"=AQ189*($I189*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT189","formula":"=AS189*($I189*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV189","formula":"=AU189*($I189*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX189","formula":"=AW189*($I189*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-190","category":"food","group":"Refrig/Freezer","item":"Refrigerator, Reach-In (2-Door)","location":"","label":"Refrig/Freezer","scope":"(2 door)","grade":"Good","grade_type":"Condition","base":61670,"total":185786.04929984477,"sheet":"F&B Costs","row":190,"base_cell":"J190","schedule_sheet":"F&B Costs","schedule_row":190,"total_cell":"AY190","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D190","label":"Manufacturer","value":"True/Victory","formula":null},{"cell":"E190","label":"Model","value":"RS-2D-S1","formula":null},{"cell":"F190","label":"Inventory quantity","value":7,"formula":"='[2]F&B Equipment'!CT190"},{"cell":"G190","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I190","label":"2024 cost per unit","value":8810,"formula":null},{"cell":"J190","label":"Inventory total","value":61670,"formula":"=+F190*I190"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L190","formula":"=(I190*K190)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N190","formula":"=M190*(I190*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P190","formula":"=O190*(I190*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R190","formula":"=Q190*(I190*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T190","formula":"=S190*(I190*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V190","formula":"=U190*(I190*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X190","formula":"=W190*(I190*$X$8)"},{"year":2032,"value":79263.08759864191,"quantity":7,"cell":"Z190","formula":"=Y190*(I190*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB190","formula":"=AA190*($I190*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD190","formula":"=AC190*($I190*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF190","formula":"=AE190*($I190*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH190","formula":"=AG190*($I190*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ190","formula":"=AI190*($I190*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL190","formula":"=AK190*($I190*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN190","formula":"=AM190*($I190*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP190","formula":"=AO190*($I190*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR190","formula":"=AQ190*($I190*$AR$8)"},{"year":2042,"value":106522.96170120285,"quantity":7,"cell":"AT190","formula":"=AS190*($I190*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV190","formula":"=AU190*($I190*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX190","formula":"=AW190*($I190*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-191","category":"food","group":"Refrig/Freezer","item":"Reach-In Refrigerator (2-Door)","location":"","label":"Refrig/Freezer","scope":"","grade":"Good","grade_type":"Condition","base":179037,"total":240822.1350402904,"sheet":"F&B Costs","row":191,"base_cell":"J191","schedule_sheet":"F&B Costs","schedule_row":191,"total_cell":"AY191","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D191","label":"Manufacturer","value":"True/Victory","formula":null},{"cell":"E191","label":"Model","value":"FS-2D-S7","formula":null},{"cell":"F191","label":"Inventory quantity","value":19,"formula":"='[2]F&B Equipment'!CT191"},{"cell":"G191","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I191","label":"2024 cost per unit","value":9423,"formula":null},{"cell":"J191","label":"Inventory total","value":179037,"formula":"=+F191*I191"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L191","formula":"=(I191*K191)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N191","formula":"=M191*(I191*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P191","formula":"=O191*(I191*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R191","formula":"=Q191*(I191*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T191","formula":"=S191*(I191*$T$8)"},{"year":2030,"value":102743.48400930478,"quantity":9,"cell":"V191","formula":"=U191*(I191*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X191","formula":"=W191*(I191*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z191","formula":"=Y191*(I191*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB191","formula":"=AA191*($I191*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD191","formula":"=AC191*($I191*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF191","formula":"=AE191*($I191*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH191","formula":"=AG191*($I191*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ191","formula":"=AI191*($I191*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL191","formula":"=AK191*($I191*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN191","formula":"=AM191*($I191*$AN$8)"},{"year":2040,"value":138078.6510309856,"quantity":9,"cell":"AP191","formula":"=AO191*($I191*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR191","formula":"=AQ191*($I191*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT191","formula":"=AS191*($I191*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV191","formula":"=AU191*($I191*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX191","formula":"=AW191*($I191*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-192","category":"food","group":"Refrig/Freezer","item":"Refrigerator, Reach-In (4-Door)","location":"","label":"Refrig/Freezer","scope":"","grade":"Good","grade_type":"Condition","base":46620,"total":121150.52399843614,"sheet":"F&B Costs","row":192,"base_cell":"J192","schedule_sheet":"F&B Costs","schedule_row":192,"total_cell":"AY192","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D192","label":"Manufacturer","value":"Victory","formula":null},{"cell":"E192","label":"Model","value":"RSA-2D-S7-HD","formula":null},{"cell":"F192","label":"Inventory quantity","value":3,"formula":"='[2]F&B Equipment'!CT192"},{"cell":"G192","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I192","label":"2024 cost per unit","value":15540,"formula":null},{"cell":"J192","label":"Inventory total","value":46620,"formula":"=+F192*I192"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L192","formula":"=(I192*K192)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N192","formula":"=M192*(I192*$N$8)"},{"year":2027,"value":51687.221040000004,"quantity":3,"cell":"P192","formula":"=O192*(I192*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R192","formula":"=Q192*(I192*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T192","formula":"=S192*(I192*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V192","formula":"=U192*(I192*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X192","formula":"=W192*(I192*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z192","formula":"=Y192*(I192*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB192","formula":"=AA192*($I192*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD192","formula":"=AC192*($I192*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF192","formula":"=AE192*($I192*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH192","formula":"=AG192*($I192*$AH$8)"},{"year":2037,"value":69463.30295843614,"quantity":3,"cell":"AJ192","formula":"=AI192*($I192*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL192","formula":"=AK192*($I192*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN192","formula":"=AM192*($I192*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP192","formula":"=AO192*($I192*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR192","formula":"=AQ192*($I192*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT192","formula":"=AS192*($I192*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV192","formula":"=AU192*($I192*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX192","formula":"=AW192*($I192*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-193","category":"food","group":"Refrig/Freezer","item":"Refrigerator, Glass Door Merchandiser with LED Lighting","location":"","label":"Refrig/Freezer","scope":"with lighting","grade":"Good","grade_type":"Condition","base":37488,"total":97419.36601573089,"sheet":"F&B Costs","row":193,"base_cell":"J193","schedule_sheet":"F&B Costs","schedule_row":193,"total_cell":"AY193","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D193","label":"Manufacturer","value":"Beverage Air","formula":null},{"cell":"E193","label":"Model","value":"MMR49HC-1-B","formula":null},{"cell":"F193","label":"Inventory quantity","value":8,"formula":"='[2]F&B Equipment'!CT193"},{"cell":"G193","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I193","label":"2024 cost per unit","value":4686,"formula":null},{"cell":"J193","label":"Inventory total","value":37488,"formula":"=+F193*I193"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L193","formula":"=(I193*K193)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N193","formula":"=M193*(I193*$N$8)"},{"year":2027,"value":41562.645696,"quantity":8,"cell":"P193","formula":"=O193*(I193*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R193","formula":"=Q193*(I193*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T193","formula":"=S193*(I193*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V193","formula":"=U193*(I193*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X193","formula":"=W193*(I193*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z193","formula":"=Y193*(I193*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB193","formula":"=AA193*($I193*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD193","formula":"=AC193*($I193*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF193","formula":"=AE193*($I193*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH193","formula":"=AG193*($I193*$AH$8)"},{"year":2037,"value":55856.720319730885,"quantity":8,"cell":"AJ193","formula":"=AI193*($I193*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL193","formula":"=AK193*($I193*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN193","formula":"=AM193*($I193*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP193","formula":"=AO193*($I193*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR193","formula":"=AQ193*($I193*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT193","formula":"=AS193*($I193*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV193","formula":"=AU193*($I193*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX193","formula":"=AW193*($I193*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-194","category":"food","group":"Refrig/Freezer","item":"Refrigerator, Swing Door Rear Load  with Hydrocarbon","location":"","label":"Refrig/Freezer","scope":"hydrocarbon","grade":"Good","grade_type":"Condition","base":137076,"total":396122.4440339996,"sheet":"F&B Costs","row":194,"base_cell":"J194","schedule_sheet":"F&B Costs","schedule_row":194,"total_cell":"AY194","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D194","label":"Manufacturer","value":"True ","formula":null},{"cell":"E194","label":"Model","value":"GDM-49L-HC-TSL01","formula":null},{"cell":"F194","label":"Inventory quantity","value":12,"formula":"='[2]F&B Equipment'!CT194"},{"cell":"G194","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I194","label":"2024 cost per unit","value":11423,"formula":null},{"cell":"J194","label":"Inventory total","value":137076,"formula":"=+F194*I194"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L194","formula":"=(I194*K194)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N194","formula":"=M194*(I194*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P194","formula":"=O194*(I194*$P$8)"},{"year":2028,"value":78267.15826488001,"quantity":6,"cell":"R194","formula":"=Q194*(I194*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T194","formula":"=S194*(I194*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V194","formula":"=U194*(I194*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X194","formula":"=W194*(I194*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z194","formula":"=Y194*(I194*$Z$8)"},{"year":2033,"value":90733.08744561038,"quantity":6,"cell":"AB194","formula":"=AA194*($I194*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD194","formula":"=AC194*($I194*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF194","formula":"=AE194*($I194*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH194","formula":"=AG194*($I194*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ194","formula":"=AI194*($I194*$AJ$8)"},{"year":2038,"value":105184.51595689091,"quantity":6,"cell":"AL194","formula":"=AK194*($I194*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN194","formula":"=AM194*($I194*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP194","formula":"=AO194*($I194*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR194","formula":"=AQ194*($I194*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT194","formula":"=AS194*($I194*$AT$8)"},{"year":2043,"value":121937.6823666183,"quantity":6,"cell":"AV194","formula":"=AU194*($I194*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX194","formula":"=AW194*($I194*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-195","category":"food","group":"Refrig/Freezer","item":"Refrigerator, Undercounter with Glass Doors and LED Lighting","location":"","label":"Refrig/Freezer","scope":"With lighting","grade":"Good","grade_type":"Condition","base":19680,"total":55884.297494227074,"sheet":"F&B Costs","row":195,"base_cell":"J195","schedule_sheet":"F&B Costs","schedule_row":195,"total_cell":"AY195","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D195","label":"Manufacturer","value":"Beverage Air","formula":null},{"cell":"E195","label":"Model","value":"UCR34Y-25-LED","formula":null},{"cell":"F195","label":"Inventory quantity","value":5,"formula":"='[2]F&B Equipment'!CT195"},{"cell":"G195","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I195","label":"2024 cost per unit","value":3936,"formula":null},{"cell":"J195","label":"Inventory total","value":19680,"formula":"=+F195*I195"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L195","formula":"=(I195*K195)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N195","formula":"=M195*(I195*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P195","formula":"=O195*(I195*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R195","formula":"=Q195*(I195*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T195","formula":"=S195*(I195*$T$8)"},{"year":2030,"value":23842.27440309312,"quantity":5,"cell":"V195","formula":"=U195*(I195*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X195","formula":"=W195*(I195*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z195","formula":"=Y195*(I195*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB195","formula":"=AA195*($I195*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD195","formula":"=AC195*($I195*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF195","formula":"=AE195*($I195*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH195","formula":"=AG195*($I195*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ195","formula":"=AI195*($I195*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL195","formula":"=AK195*($I195*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN195","formula":"=AM195*($I195*$AN$8)"},{"year":2040,"value":32042.023091133953,"quantity":5,"cell":"AP195","formula":"=AO195*($I195*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR195","formula":"=AQ195*($I195*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT195","formula":"=AS195*($I195*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV195","formula":"=AU195*($I195*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX195","formula":"=AW195*($I195*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-196","category":"food","group":"Refrig/Freezer","item":"Refrigerator, Undercounter  - 1 Door - 27\" Wide","location":"","label":"Refrig/Freezer","scope":"Suites","grade":"Good","grade_type":"Condition","base":62500,"total":276358.7634592793,"sheet":"F&B Costs","row":196,"base_cell":"J196","schedule_sheet":"F&B Costs","schedule_row":196,"total_cell":"AY196","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D196","label":"Manufacturer","value":"Beverage Air","formula":null},{"cell":"E196","label":"Model","value":"UCR27","formula":null},{"cell":"F196","label":"Inventory quantity","value":25,"formula":"='[2]F&B Equipment'!CT196"},{"cell":"G196","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I196","label":"2024 cost per unit","value":2500,"formula":null},{"cell":"J196","label":"Inventory total","value":62500,"formula":"=+F196*I196"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L196","formula":"=(I196*K196)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N196","formula":"=M196*(I196*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P196","formula":"=O196*(I196*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R196","formula":"=Q196*(I196*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T196","formula":"=S196*(I196*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V196","formula":"=U196*(I196*$V$8)"},{"year":2031,"value":77990.16334853251,"quantity":25,"cell":"X196","formula":"=W196*(I196*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z196","formula":"=Y196*(I196*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB196","formula":"=AA196*($I196*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD196","formula":"=AC196*($I196*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF196","formula":"=AE196*($I196*$AF$8)"},{"year":2036,"value":90411.97442037583,"quantity":25,"cell":"AH196","formula":"=AG196*($I196*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ196","formula":"=AI196*($I196*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL196","formula":"=AK196*($I196*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN196","formula":"=AM196*($I196*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP196","formula":"=AO196*($I196*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR196","formula":"=AQ196*($I196*$AR$8)"},{"year":2042,"value":107956.62569037097,"quantity":25,"cell":"AT196","formula":"=AS196*($I196*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV196","formula":"=AU196*($I196*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX196","formula":"=AW196*($I196*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-197","category":"food","group":"Refrig/Freezer","item":"Refrigerator, Undercounter (3) door","location":"","label":"Refrig/Freezer","scope":"3 door","grade":"Good","grade_type":"Condition","base":10501,"total":31635.143565715414,"sheet":"F&B Costs","row":197,"base_cell":"J197","schedule_sheet":"F&B Costs","schedule_row":197,"total_cell":"AY197","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D197","label":"Manufacturer","value":"Victory ","formula":null},{"cell":"E197","label":"Model","value":"VUR72HC","formula":null},{"cell":"F197","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT197"},{"cell":"G197","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I197","label":"2024 cost per unit","value":10501,"formula":null},{"cell":"J197","label":"Inventory total","value":10501,"formula":"=+F197*I197"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L197","formula":"=(I197*K197)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N197","formula":"=M197*(I197*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P197","formula":"=O197*(I197*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R197","formula":"=Q197*(I197*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T197","formula":"=S197*(I197*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V197","formula":"=U197*(I197*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X197","formula":"=W197*(I197*$X$8)"},{"year":2032,"value":13496.703143722048,"quantity":1,"cell":"Z197","formula":"=Y197*(I197*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB197","formula":"=AA197*($I197*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD197","formula":"=AC197*($I197*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF197","formula":"=AE197*($I197*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH197","formula":"=AG197*($I197*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ197","formula":"=AI197*($I197*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL197","formula":"=AK197*($I197*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN197","formula":"=AM197*($I197*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP197","formula":"=AO197*($I197*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR197","formula":"=AQ197*($I197*$AR$8)"},{"year":2042,"value":18138.440421993368,"quantity":1,"cell":"AT197","formula":"=AS197*($I197*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV197","formula":"=AU197*($I197*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX197","formula":"=AW197*($I197*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-198","category":"food","group":"Refrig/Freezer","item":"Refrigerator, Self-Service Drop-In Counter Case","location":"","label":"Refrig/Freezer","scope":"Case","grade":"Good","grade_type":"Condition","base":15000,"total":46544.42130180966,"sheet":"F&B Costs","row":198,"base_cell":"J198","schedule_sheet":"F&B Costs","schedule_row":198,"total_cell":"AY198","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D198","label":"Manufacturer","value":"Structural Concepts","formula":null},{"cell":"E198","label":"Model","value":"DO3616R","formula":null},{"cell":"F198","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT198"},{"cell":"G198","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I198","label":"2024 cost per unit","value":15000,"formula":null},{"cell":"J198","label":"Inventory total","value":15000,"formula":"=+F198*I198"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L198","formula":"=(I198*K198)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N198","formula":"=M198*(I198*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P198","formula":"=O198*(I198*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R198","formula":"=Q198*(I198*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T198","formula":"=S198*(I198*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V198","formula":"=U198*(I198*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X198","formula":"=W198*(I198*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z198","formula":"=Y198*(I198*$Z$8)"},{"year":2033,"value":19857.543431149956,"quantity":1,"cell":"AB198","formula":"=AA198*($I198*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD198","formula":"=AC198*($I198*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF198","formula":"=AE198*($I198*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH198","formula":"=AG198*($I198*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ198","formula":"=AI198*($I198*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL198","formula":"=AK198*($I198*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN198","formula":"=AM198*($I198*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP198","formula":"=AO198*($I198*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR198","formula":"=AQ198*($I198*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT198","formula":"=AS198*($I198*$AT$8)"},{"year":2043,"value":26686.877870659704,"quantity":1,"cell":"AV198","formula":"=AU198*($I198*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX198","formula":"=AW198*($I198*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-199","category":"food","group":"Refrig/Freezer","item":"Refrigerator, Drop-In Cold Pan","location":"","label":"Refrig/Freezer","scope":"Pan","grade":"Good","grade_type":"Condition","base":9670,"total":30005.636932566627,"sheet":"F&B Costs","row":199,"base_cell":"J199","schedule_sheet":"F&B Costs","schedule_row":199,"total_cell":"AY199","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D199","label":"Manufacturer","value":"Vollrath","formula":null},{"cell":"E199","label":"Model","value":36456,"formula":null},{"cell":"F199","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT199"},{"cell":"G199","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I199","label":"2024 cost per unit","value":4835,"formula":null},{"cell":"J199","label":"Inventory total","value":9670,"formula":"=+F199*I199"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L199","formula":"=(I199*K199)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N199","formula":"=M199*(I199*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P199","formula":"=O199*(I199*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R199","formula":"=Q199*(I199*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T199","formula":"=S199*(I199*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V199","formula":"=U199*(I199*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X199","formula":"=W199*(I199*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z199","formula":"=Y199*(I199*$Z$8)"},{"year":2033,"value":12801.496331948005,"quantity":2,"cell":"AB199","formula":"=AA199*($I199*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD199","formula":"=AC199*($I199*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF199","formula":"=AE199*($I199*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH199","formula":"=AG199*($I199*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ199","formula":"=AI199*($I199*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL199","formula":"=AK199*($I199*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN199","formula":"=AM199*($I199*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP199","formula":"=AO199*($I199*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR199","formula":"=AQ199*($I199*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT199","formula":"=AS199*($I199*$AT$8)"},{"year":2043,"value":17204.140600618623,"quantity":2,"cell":"AV199","formula":"=AU199*($I199*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX199","formula":"=AW199*($I199*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-200","category":"food","group":"Refrig/Freezer","item":"Refrigerator, Salad Prep Table - 60\"/16-Pans","location":"","label":"Refrig/Freezer","scope":"","grade":"Good","grade_type":"Condition","base":24695,"total":66099.66872255731,"sheet":"F&B Costs","row":200,"base_cell":"J200","schedule_sheet":"F&B Costs","schedule_row":200,"total_cell":"AY200","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D200","label":"Manufacturer","value":"Hoshizaki","formula":null},{"cell":"E200","label":"Model","value":"PR67A","formula":null},{"cell":"F200","label":"Inventory quantity","value":5,"formula":"='[2]F&B Equipment'!CT200"},{"cell":"G200","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I200","label":"2024 cost per unit","value":4939,"formula":null},{"cell":"J200","label":"Inventory total","value":24695,"formula":"=+F200*I200"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L200","formula":"=(I200*K200)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N200","formula":"=M200*(I200*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P200","formula":"=O200*(I200*$P$8)"},{"year":2028,"value":28200.523408200002,"quantity":5,"cell":"R200","formula":"=Q200*(I200*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T200","formula":"=S200*(I200*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V200","formula":"=U200*(I200*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X200","formula":"=W200*(I200*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z200","formula":"=Y200*(I200*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB200","formula":"=AA200*($I200*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD200","formula":"=AC200*($I200*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF200","formula":"=AE200*($I200*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH200","formula":"=AG200*($I200*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ200","formula":"=AI200*($I200*$AJ$8)"},{"year":2038,"value":37899.14531435731,"quantity":5,"cell":"AL200","formula":"=AK200*($I200*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN200","formula":"=AM200*($I200*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP200","formula":"=AO200*($I200*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR200","formula":"=AQ200*($I200*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT200","formula":"=AS200*($I200*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV200","formula":"=AU200*($I200*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX200","formula":"=AW200*($I200*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-201","category":"food","group":"Refrig/Freezer","item":"Refrigerator, Chef Base w/ (2) Drawers 36\" ","location":"","label":"Refrig/Freezer","scope":"Base w/ (2) Drawers 36 drawers 36\"","grade":"Good","grade_type":"Condition","base":126665,"total":381588.9400772634,"sheet":"F&B Costs","row":201,"base_cell":"J201","schedule_sheet":"F&B Costs","schedule_row":201,"total_cell":"AY201","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D201","label":"Manufacturer","value":"Beverage Air","formula":null},{"cell":"E201","label":"Model","value":"WTRCS-36-1-48FT","formula":null},{"cell":"F201","label":"Inventory quantity","value":11,"formula":"='[2]F&B Equipment'!CT201"},{"cell":"G201","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I201","label":"2024 cost per unit","value":11515,"formula":null},{"cell":"J201","label":"Inventory total","value":126665,"formula":"=+F201*I201"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L201","formula":"=(I201*K201)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N201","formula":"=M201*(I201*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P201","formula":"=O201*(I201*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R201","formula":"=Q201*(I201*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T201","formula":"=S201*(I201*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V201","formula":"=U201*(I201*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X201","formula":"=W201*(I201*$X$8)"},{"year":2032,"value":162799.72418813,"quantity":11,"cell":"Z201","formula":"=Y201*(I201*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB201","formula":"=AA201*($I201*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD201","formula":"=AC201*($I201*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF201","formula":"=AE201*($I201*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH201","formula":"=AG201*($I201*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ201","formula":"=AI201*($I201*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL201","formula":null},{"year":2039,"value":0,"quantity":null,"cell":"AN201","formula":"=AM201*($I201*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP201","formula":"=AO201*($I201*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR201","formula":"=AQ201*($I201*$AR$8)"},{"year":2042,"value":218789.21588913343,"quantity":11,"cell":"AT201","formula":"=AS201*($I201*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV201","formula":"=AU201*($I201*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX201","formula":"=AW201*($I201*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-202","category":"food","group":"Refrig/Freezer","item":"Refrigerator, Cold Top In Counter","location":"","label":"Refrig/Freezer","scope":"1'","grade":"Good","grade_type":"Condition","base":9250,"total":27866.4011030252,"sheet":"F&B Costs","row":202,"base_cell":"J202","schedule_sheet":"F&B Costs","schedule_row":202,"total_cell":"AY202","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D202","label":"Manufacturer","value":"Randell","formula":null},{"cell":"E202","label":"Model","value":null,"formula":null},{"cell":"F202","label":"Inventory quantity","value":5,"formula":"='[2]F&B Equipment'!CT202"},{"cell":"G202","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I202","label":"2024 cost per unit","value":1850,"formula":null},{"cell":"J202","label":"Inventory total","value":9250,"formula":"=+F202*I202"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L202","formula":"=(I202*K202)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N202","formula":"=M202*(I202*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P202","formula":"=O202*(I202*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R202","formula":"=Q202*(I202*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T202","formula":"=S202*(I202*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V202","formula":"=U202*(I202*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X202","formula":"=W202*(I202*$X$8)"},{"year":2032,"value":11888.820500850296,"quantity":5,"cell":"Z202","formula":"=Y202*(I202*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB202","formula":"=AA202*($I202*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD202","formula":"=AC202*($I202*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF202","formula":"=AE202*($I202*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH202","formula":"=AG202*($I202*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ202","formula":"=AI202*($I202*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL202","formula":"=AK202*($I202*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN202","formula":"=AM202*($I202*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP202","formula":"=AO202*($I202*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR202","formula":"=AQ202*($I202*$AR$8)"},{"year":2042,"value":15977.580602174903,"quantity":5,"cell":"AT202","formula":"=AS202*($I202*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV202","formula":"=AU202*($I202*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX202","formula":"=AW202*($I202*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-203","category":"food","group":"Refrig/Freezer","item":"Refrigerator, Cold Top In Counter","location":"","label":"Refrig/Freezer","scope":"2.5'","grade":"Good","grade_type":"Condition","base":13975,"total":42100.860044840774,"sheet":"F&B Costs","row":203,"base_cell":"J203","schedule_sheet":"F&B Costs","schedule_row":203,"total_cell":"AY203","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D203","label":"Manufacturer","value":"Randell","formula":null},{"cell":"E203","label":"Model","value":null,"formula":null},{"cell":"F203","label":"Inventory quantity","value":5,"formula":"='[2]F&B Equipment'!CT203"},{"cell":"G203","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I203","label":"2024 cost per unit","value":2795,"formula":null},{"cell":"J203","label":"Inventory total","value":13975,"formula":"=+F203*I203"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L203","formula":"=(I203*K203)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N203","formula":"=M203*(I203*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P203","formula":"=O203*(I203*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R203","formula":"=Q203*(I203*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T203","formula":"=S203*(I203*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V203","formula":"=U203*(I203*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X203","formula":"=W203*(I203*$X$8)"},{"year":2032,"value":17961.758540473824,"quantity":5,"cell":"Z203","formula":"=Y203*(I203*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB203","formula":"=AA203*($I203*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD203","formula":"=AC203*($I203*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF203","formula":"=AE203*($I203*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH203","formula":"=AG203*($I203*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ203","formula":"=AI203*($I203*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL203","formula":"=AK203*($I203*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN203","formula":"=AM203*($I203*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP203","formula":"=AO203*($I203*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR203","formula":"=AQ203*($I203*$AR$8)"},{"year":2042,"value":24139.10150436695,"quantity":5,"cell":"AT203","formula":"=AS203*($I203*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV203","formula":"=AU203*($I203*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX203","formula":"=AW203*($I203*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-204","category":"food","group":"Refrig/Freezer","item":"Refrigerator, Cold Top in Counter ","location":"","label":"Refrig/Freezer","scope":"6 wells","grade":"Good","grade_type":"Condition","base":3800,"total":11114.387215061219,"sheet":"F&B Costs","row":204,"base_cell":"J204","schedule_sheet":"F&B Costs","schedule_row":204,"total_cell":"AY204","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D204","label":"Manufacturer","value":"Advance Tabco","formula":null},{"cell":"E204","label":"Model","value":null,"formula":null},{"cell":"F204","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT204"},{"cell":"G204","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I204","label":"2024 cost per unit","value":3800,"formula":null},{"cell":"J204","label":"Inventory total","value":3800,"formula":"=+F204*I204"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L204","formula":"=(I204*K204)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N204","formula":"=M204*(I204*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P204","formula":"=O204*(I204*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R204","formula":"=Q204*(I204*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T204","formula":"=S204*(I204*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V204","formula":"=U204*(I204*$V$8)"},{"year":2031,"value":4741.801931590777,"quantity":1,"cell":"X204","formula":"=W204*(I204*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z204","formula":"=Y204*(I204*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB204","formula":"=AA204*($I204*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD204","formula":"=AC204*($I204*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF204","formula":"=AE204*($I204*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH204","formula":"=AG204*($I204*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ204","formula":"=AI204*($I204*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL204","formula":"=AK204*($I204*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN204","formula":"=AM204*($I204*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP204","formula":"=AO204*($I204*$AP$8)"},{"year":2041,"value":6372.585283470442,"quantity":1,"cell":"AR204","formula":"=AQ204*($I204*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT204","formula":"=AS204*($I204*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV204","formula":"=AU204*($I204*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX204","formula":"=AW204*($I204*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-205","category":"food","group":"Refrig/Freezer","item":"Refrigerator, Sandwich/Pizza Make up Table","location":"","label":"Refrig/Freezer","scope":"3'","grade":"Good","grade_type":"Condition","base":100062,"total":175196.53380253623,"sheet":"F&B Costs","row":205,"base_cell":"J205","schedule_sheet":"F&B Costs","schedule_row":205,"total_cell":"AY205","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D205","label":"Manufacturer","value":"Hoshizaki","formula":null},{"cell":"E205","label":"Model","value":null,"formula":null},{"cell":"F205","label":"Inventory quantity","value":17,"formula":"='[2]F&B Equipment'!CT205"},{"cell":"G205","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I205","label":"2024 cost per unit","value":5886,"formula":null},{"cell":"J205","label":"Inventory total","value":100062,"formula":"=+F205*I205"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L205","formula":"=(I205*K205)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N205","formula":"=M205*(I205*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P205","formula":"=O205*(I205*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R205","formula":"=Q205*(I205*R$8)"},{"year":2029,"value":34615.899818604004,"quantity":5,"cell":"T205","formula":"=S205*(I205*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V205","formula":"=U205*(I205*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X205","formula":"=W205*(I205*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z205","formula":"=Y205*(I205*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB205","formula":"=AA205*($I205*$AB$8)"},{"year":2034,"value":40129.3152182737,"quantity":5,"cell":"AD205","formula":"=AC205*($I205*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF205","formula":"=AE205*($I205*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH205","formula":"=AG205*($I205*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ205","formula":"=AI205*($I205*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL205","formula":"=AK205*($I205*$AL$8)"},{"year":2039,"value":46520.874751957155,"quantity":5,"cell":"AN205","formula":"=AM205*($I205*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP205","formula":"=AO205*($I205*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR205","formula":"=AQ205*($I205*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT205","formula":"=AS205*($I205*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV205","formula":"=AU205*($I205*$AV$8)"},{"year":2044,"value":53930.44401370137,"quantity":5,"cell":"AX205","formula":"=AW205*($I205*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-206","category":"food","group":"Refrig/Freezer","item":"Refrigerator, Under Counter","location":"","label":"Refrig/Freezer","scope":"2 door for Suites","grade":"Good","grade_type":"Condition","base":415464,"total":235547.95954803782,"sheet":"F&B Costs","row":206,"base_cell":"J206","schedule_sheet":"F&B Costs","schedule_row":206,"total_cell":"AY206","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D206","label":"Manufacturer","value":"Delfield","formula":null},{"cell":"E206","label":"Model","value":"406CAP","formula":null},{"cell":"F206","label":"Inventory quantity","value":84,"formula":"='[2]F&B Equipment'!CT206"},{"cell":"G206","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I206","label":"2024 cost per unit","value":4946,"formula":null},{"cell":"J206","label":"Inventory total","value":415464,"formula":"=+F206*I206"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L206","formula":"=(I206*K206)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N206","formula":"=M206*(I206*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P206","formula":"=O206*(I206*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R206","formula":"=Q206*(I206*R$8)"},{"year":2029,"value":46540.3304119104,"quantity":8,"cell":"T206","formula":"=S206*(I206*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V206","formula":"=U206*(I206*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X206","formula":"=W206*(I206*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z206","formula":"=Y206*(I206*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB206","formula":"=AA206*($I206*$AB$8)"},{"year":2034,"value":53952.99845588358,"quantity":8,"cell":"AD206","formula":"=AC206*($I206*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF206","formula":"=AE206*($I206*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH206","formula":"=AG206*($I206*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ206","formula":"=AI206*($I206*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL206","formula":"=AK206*($I206*$AL$8)"},{"year":2039,"value":62546.31234065377,"quantity":8,"cell":"AN206","formula":"=AM206*($I206*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP206","formula":"=AO206*($I206*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR206","formula":"=AQ206*($I206*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT206","formula":"=AS206*($I206*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV206","formula":"=AU206*($I206*$AV$8)"},{"year":2044,"value":72508.31833959007,"quantity":8,"cell":"AX206","formula":"=AW206*($I206*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-207","category":"food","group":"Refrig/Freezer","item":"Refrigerator, Chef Base w/ (2) Drawers 48\"","location":"","label":"Refrig/Freezer","scope":"Base w/ (2) Drawers 48 drawers 48\"","grade":"Fair","grade_type":"Condition","base":40278,"total":98457.87348666249,"sheet":"F&B Costs","row":207,"base_cell":"J207","schedule_sheet":"F&B Costs","schedule_row":207,"total_cell":"AY207","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D207","label":"Manufacturer","value":"Hoshizaki","formula":null},{"cell":"E207","label":"Model","value":null,"formula":null},{"cell":"F207","label":"Inventory quantity","value":3,"formula":"='[2]F&B Equipment'!CT207"},{"cell":"G207","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I207","label":"2024 cost per unit","value":13426,"formula":null},{"cell":"J207","label":"Inventory total","value":40278,"formula":"=+F207*I207"}],"notes":[],"annual":[{"year":2025,"value":41889.12,"quantity":3,"cell":"L207","formula":"=(I207*K207)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N207","formula":"=M207*(I207*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P207","formula":"=O207*(I207*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R207","formula":"=Q207*(I207*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T207","formula":"=S207*(I207*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V207","formula":"=U207*(I207*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X207","formula":"=W207*(I207*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z207","formula":"=Y207*(I207*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB207","formula":"=AA207*($I207*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD207","formula":"=AC207*($I207*$AD$8)"},{"year":2035,"value":56568.75348666248,"quantity":3,"cell":"AF207","formula":"=AE207*($I207*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH207","formula":"=AG207*($I207*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ207","formula":"=AI207*($I207*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL207","formula":"=AK207*($I207*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN207","formula":"=AM207*($I207*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP207","formula":"=AO207*($I207*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR207","formula":"=AQ207*($I207*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT207","formula":"=AS207*($I207*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV207","formula":"=AU207*($I207*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX207","formula":"=AW207*($I207*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-208","category":"food","group":"Refrig/Freezer","item":"Refrigerator, Sandwich/Pizza Make up Table","location":"","label":"Refrig/Freezer","scope":"4'","grade":"Fair","grade_type":"Condition","base":41040,"total":100918.09277222872,"sheet":"F&B Costs","row":208,"base_cell":"J208","schedule_sheet":"F&B Costs","schedule_row":208,"total_cell":"AY208","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D208","label":"Manufacturer","value":"Hoshizaki","formula":null},{"cell":"E208","label":"Model","value":null,"formula":null},{"cell":"F208","label":"Inventory quantity","value":5,"formula":"='[2]F&B Equipment'!CT208"},{"cell":"G208","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I208","label":"2024 cost per unit","value":8208,"formula":null},{"cell":"J208","label":"Inventory total","value":41040,"formula":"=+F208*I208"}],"notes":[],"annual":[{"year":2025,"value":25608.96,"quantity":3,"cell":"L208","formula":"=(I208*K208)*(1+$K$8)"},{"year":2026,"value":17670.1824,"quantity":2,"cell":"N208","formula":"=M208*(I208*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P208","formula":"=O208*(I208*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R208","formula":"=Q208*(I208*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T208","formula":"=S208*(I208*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V208","formula":"=U208*(I208*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X208","formula":"=W208*(I208*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z208","formula":"=Y208*(I208*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB208","formula":"=AA208*($I208*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD208","formula":"=AC208*($I208*$AD$8)"},{"year":2035,"value":57638.95037222872,"quantity":5,"cell":"AF208","formula":"=AE208*($I208*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH208","formula":"=AG208*($I208*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ208","formula":"=AI208*($I208*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL208","formula":"=AK208*($I208*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN208","formula":"=AM208*($I208*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP208","formula":"=AO208*($I208*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR208","formula":"=AQ208*($I208*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT208","formula":"=AS208*($I208*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV208","formula":"=AU208*($I208*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX208","formula":"=AW208*($I208*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-209","category":"food","group":"Refrig/Freezer","item":"Refrigerator, Sandwich/Pizza Make up Table","location":"","label":"Refrig/Freezer","scope":"5 1/2'","grade":"Fair","grade_type":"Condition","base":22524,"total":55058.96872768225,"sheet":"F&B Costs","row":209,"base_cell":"J209","schedule_sheet":"F&B Costs","schedule_row":209,"total_cell":"AY209","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D209","label":"Manufacturer","value":"Hoshizaki","formula":null},{"cell":"E209","label":"Model","value":null,"formula":null},{"cell":"F209","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT209"},{"cell":"G209","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I209","label":"2024 cost per unit","value":11262,"formula":null},{"cell":"J209","label":"Inventory total","value":22524,"formula":"=+F209*I209"}],"notes":[],"annual":[{"year":2025,"value":23424.96,"quantity":2,"cell":"L209","formula":"=(I209*K209)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N209","formula":"=M209*(I209*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P209","formula":"=O209*(I209*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R209","formula":"=Q209*(I209*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T209","formula":"=S209*(I209*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V209","formula":"=U209*(I209*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X209","formula":"=W209*(I209*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z209","formula":"=Y209*(I209*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB209","formula":"=AA209*($I209*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD209","formula":"=AC209*($I209*$AD$8)"},{"year":2035,"value":31634.008727682252,"quantity":2,"cell":"AF209","formula":"=AE209*($I209*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH209","formula":"=AG209*($I209*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ209","formula":"=AI209*($I209*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL209","formula":"=AK209*($I209*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN209","formula":"=AM209*($I209*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP209","formula":"=AO209*($I209*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR209","formula":"=AQ209*($I209*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT209","formula":"=AS209*($I209*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV209","formula":"=AU209*($I209*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX209","formula":"=AW209*($I209*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-210","category":"food","group":"Refrig/Freezer","item":"Refrigerator, Sandwich Prep Cooler","location":"","label":"Refrig/Freezer","scope":"48\"","grade":"Good","grade_type":"Condition","base":13068,"total":39368.44644479279,"sheet":"F&B Costs","row":210,"base_cell":"J210","schedule_sheet":"F&B Costs","schedule_row":210,"total_cell":"AY210","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D210","label":"Manufacturer","value":"Hoshizaki","formula":null},{"cell":"E210","label":"Model","value":null,"formula":null},{"cell":"F210","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT210"},{"cell":"G210","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I210","label":"2024 cost per unit","value":6534,"formula":null},{"cell":"J210","label":"Inventory total","value":13068,"formula":"=+F210*I210"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L210","formula":"=(I210*K210)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N210","formula":"=M210*(I210*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P210","formula":"=O210*(I210*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R210","formula":"=Q210*(I210*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T210","formula":"=S210*(I210*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V210","formula":"=U210*(I210*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X210","formula":"=W210*(I210*$X$8)"},{"year":2032,"value":16796.011492444504,"quantity":2,"cell":"Z210","formula":"=Y210*(I210*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB210","formula":"=AA210*($I210*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD210","formula":"=AC210*($I210*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF210","formula":"=AE210*($I210*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH210","formula":"=AG210*($I210*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ210","formula":"=AI210*($I210*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL210","formula":"=AK210*($I210*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN210","formula":"=AM210*($I210*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP210","formula":"=AO210*($I210*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR210","formula":"=AQ210*($I210*$AR$8)"},{"year":2042,"value":22572.434952348285,"quantity":2,"cell":"AT210","formula":"=AS210*($I210*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV210","formula":"=AU210*($I210*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX210","formula":"=AW210*($I210*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-211","category":"food","group":"Refrig/Freezer","item":"Refrigerator, Sandwich Prep Cooler","location":"","label":"Refrig/Freezer","scope":"60\"","grade":"Good","grade_type":"Condition","base":16946,"total":51051.24682074216,"sheet":"F&B Costs","row":211,"base_cell":"J211","schedule_sheet":"F&B Costs","schedule_row":211,"total_cell":"AY211","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D211","label":"Manufacturer","value":"Hoshizaki","formula":null},{"cell":"E211","label":"Model","value":null,"formula":null},{"cell":"F211","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT211"},{"cell":"G211","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I211","label":"2024 cost per unit","value":8473,"formula":null},{"cell":"J211","label":"Inventory total","value":16946,"formula":"=+F211*I211"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L211","formula":"=(I211*K211)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N211","formula":"=M211*(I211*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P211","formula":"=O211*(I211*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R211","formula":"=Q211*(I211*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T211","formula":"=S211*(I211*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V211","formula":"=U211*(I211*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X211","formula":"=W211*(I211*$X$8)"},{"year":2032,"value":21780.31915755774,"quantity":2,"cell":"Z211","formula":"=Y211*(I211*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB211","formula":"=AA211*($I211*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD211","formula":"=AC211*($I211*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF211","formula":"=AE211*($I211*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH211","formula":"=AG211*($I211*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ211","formula":"=AI211*($I211*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL211","formula":"=AK211*($I211*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN211","formula":"=AM211*($I211*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP211","formula":"=AO211*($I211*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR211","formula":"=AQ211*($I211*$AR$8)"},{"year":2042,"value":29270.927663184422,"quantity":2,"cell":"AT211","formula":"=AS211*($I211*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV211","formula":"=AU211*($I211*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX211","formula":"=AW211*($I211*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-212","category":"food","group":"Shelving","item":"Shelving, Over Shelves","location":"","label":"Shelving","scope":"5'","grade":"Good","grade_type":"Condition","base":1316,"total":2080.240270933592,"sheet":"F&B Costs","row":212,"base_cell":"J212","schedule_sheet":"F&B Costs","schedule_row":212,"total_cell":"AY212","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D212","label":"Manufacturer","value":"Eagle","formula":null},{"cell":"E212","label":"Model","value":null,"formula":null},{"cell":"F212","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT212"},{"cell":"G212","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I212","label":"2024 cost per unit","value":658,"formula":null},{"cell":"J212","label":"Inventory total","value":1316,"formula":"=+F212*I212"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L212","formula":"=(I212*K212)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N212","formula":"=M212*(I212*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P212","formula":"=O212*(I212*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R212","formula":"=Q212*(I212*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T212","formula":"=S212*(I212*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V212","formula":"=U212*(I212*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X212","formula":"=W212*(I212*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z212","formula":"=Y212*(I212*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB212","formula":"=AA212*($I212*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD212","formula":"=AC212*($I212*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF212","formula":"=AE212*($I212*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH212","formula":"=AG212*($I212*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ212","formula":"=AI212*($I212*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL212","formula":"=AK212*($I212*$AL$8)"},{"year":2039,"value":2080.240270933592,"quantity":2,"cell":"AN212","formula":"=AM212*($I212*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP212","formula":"=AO212*($I212*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR212","formula":"=AQ212*($I212*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT212","formula":"=AS212*($I212*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV212","formula":"=AU212*($I212*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX212","formula":"=AW212*($I212*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-213","category":"food","group":"Shelving","item":"Shelving, Over Shelves","location":"","label":"Shelving","scope":"15'","grade":"Good","grade_type":"Condition","base":1776,"total":2807.3759279468536,"sheet":"F&B Costs","row":213,"base_cell":"J213","schedule_sheet":"F&B Costs","schedule_row":213,"total_cell":"AY213","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D213","label":"Manufacturer","value":"Eagle","formula":null},{"cell":"E213","label":"Model","value":null,"formula":null},{"cell":"F213","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT213"},{"cell":"G213","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I213","label":"2024 cost per unit","value":888,"formula":null},{"cell":"J213","label":"Inventory total","value":1776,"formula":"=+F213*I213"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L213","formula":"=(I213*K213)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N213","formula":"=M213*(I213*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P213","formula":"=O213*(I213*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R213","formula":"=Q213*(I213*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T213","formula":"=S213*(I213*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V213","formula":"=U213*(I213*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X213","formula":"=W213*(I213*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z213","formula":"=Y213*(I213*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB213","formula":"=AA213*($I213*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD213","formula":"=AC213*($I213*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF213","formula":"=AE213*($I213*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH213","formula":"=AG213*($I213*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ213","formula":"=AI213*($I213*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL213","formula":"=AK213*($I213*$AL$8)"},{"year":2039,"value":2807.3759279468536,"quantity":2,"cell":"AN213","formula":"=AM213*($I213*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP213","formula":"=AO213*($I213*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR213","formula":"=AQ213*($I213*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT213","formula":"=AS213*($I213*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV213","formula":"=AU213*($I213*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX213","formula":"=AW213*($I213*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-214","category":"food","group":"Shelving","item":"Shelving, Wire Racks","location":"","label":"Shelving","scope":"2'","grade":"Good","grade_type":"Condition","base":1118,"total":1767.2557924800576,"sheet":"F&B Costs","row":214,"base_cell":"J214","schedule_sheet":"F&B Costs","schedule_row":214,"total_cell":"AY214","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D214","label":"Manufacturer","value":"Metro","formula":null},{"cell":"E214","label":"Model","value":null,"formula":null},{"cell":"F214","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT214"},{"cell":"G214","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I214","label":"2024 cost per unit","value":559,"formula":null},{"cell":"J214","label":"Inventory total","value":1118,"formula":"=+F214*I214"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L214","formula":"=(I214*K214)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N214","formula":"=M214*(I214*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P214","formula":"=O214*(I214*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R214","formula":"=Q214*(I214*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T214","formula":"=S214*(I214*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V214","formula":"=U214*(I214*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X214","formula":"=W214*(I214*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z214","formula":"=Y214*(I214*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB214","formula":"=AA214*($I214*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD214","formula":"=AC214*($I214*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF214","formula":"=AE214*($I214*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH214","formula":"=AG214*($I214*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ214","formula":"=AI214*($I214*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL214","formula":"=AK214*($I214*$AL$8)"},{"year":2039,"value":1767.2557924800576,"quantity":2,"cell":"AN214","formula":"=AM214*($I214*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP214","formula":"=AO214*($I214*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR214","formula":"=AQ214*($I214*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT214","formula":"=AS214*($I214*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV214","formula":"=AU214*($I214*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX214","formula":"=AW214*($I214*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-215","category":"food","group":"Shelving","item":"Shelving, Wire Racks","location":"","label":"Shelving","scope":"3'","grade":"Good","grade_type":"Condition","base":1725,"total":2726.758713799731,"sheet":"F&B Costs","row":215,"base_cell":"J215","schedule_sheet":"F&B Costs","schedule_row":215,"total_cell":"AY215","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D215","label":"Manufacturer","value":"Metro  ","formula":null},{"cell":"E215","label":"Model","value":null,"formula":null},{"cell":"F215","label":"Inventory quantity","value":3,"formula":"='[2]F&B Equipment'!CT215"},{"cell":"G215","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I215","label":"2024 cost per unit","value":575,"formula":null},{"cell":"J215","label":"Inventory total","value":1725,"formula":"=+F215*I215"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L215","formula":"=(I215*K215)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N215","formula":"=M215*(I215*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P215","formula":"=O215*(I215*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R215","formula":"=Q215*(I215*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T215","formula":"=S215*(I215*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V215","formula":"=U215*(I215*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X215","formula":"=W215*(I215*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z215","formula":"=Y215*(I215*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB215","formula":"=AA215*($I215*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD215","formula":"=AC215*($I215*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF215","formula":"=AE215*($I215*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH215","formula":"=AG215*($I215*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ215","formula":"=AI215*($I215*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL215","formula":"=AK215*($I215*$AL$8)"},{"year":2039,"value":2726.758713799731,"quantity":3,"cell":"AN215","formula":"=AM215*($I215*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP215","formula":"=AO215*($I215*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR215","formula":"=AQ215*($I215*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT215","formula":"=AS215*($I215*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV215","formula":"=AU215*($I215*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX215","formula":"=AW215*($I215*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-216","category":"food","group":"Shelving","item":"Shelving, Wire Racks","location":"","label":"Shelving","scope":"4'","grade":"Good","grade_type":"Condition","base":39884,"total":39389.56645897744,"sheet":"F&B Costs","row":216,"base_cell":"J216","schedule_sheet":"F&B Costs","schedule_row":216,"total_cell":"AY216","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D216","label":"Manufacturer","value":"Metro","formula":null},{"cell":"E216","label":"Model","value":null,"formula":null},{"cell":"F216","label":"Inventory quantity","value":59,"formula":"='[2]F&B Equipment'!CT216"},{"cell":"G216","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I216","label":"2024 cost per unit","value":676,"formula":null},{"cell":"J216","label":"Inventory total","value":39884,"formula":"=+F216*I216"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L216","formula":"=(I216*K216)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N216","formula":"=M216*(I216*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P216","formula":"=O216*(I216*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R216","formula":"=Q216*(I216*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T216","formula":"=S216*(I216*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V216","formula":"=U216*(I216*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X216","formula":"=W216*(I216*$X$8)"},{"year":2032,"value":17376.957099621188,"quantity":20,"cell":"Z216","formula":"=Y216*(I216*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB216","formula":"=AA216*($I216*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD216","formula":"=AC216*($I216*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF216","formula":"=AE216*($I216*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH216","formula":"=AG216*($I216*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ216","formula":"=AI216*($I216*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL216","formula":"=AK216*($I216*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN216","formula":"=AM216*($I216*$AN$8)"},{"year":2040,"value":22012.60935935625,"quantity":20,"cell":"AP216","formula":"=AO216*($I216*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR216","formula":"=AQ216*($I216*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT216","formula":"=AS216*($I216*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV216","formula":"=AU216*($I216*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX216","formula":"=AW216*($I216*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-217","category":"food","group":"Shelving","item":"Shelving, Wire Racks","location":"","label":"Shelving","scope":"5'","grade":"Good","grade_type":"Condition","base":41742,"total":19870.39621006979,"sheet":"F&B Costs","row":217,"base_cell":"J217","schedule_sheet":"F&B Costs","schedule_row":217,"total_cell":"AY217","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D217","label":"Manufacturer","value":"Metro","formula":null},{"cell":"E217","label":"Model","value":null,"formula":null},{"cell":"F217","label":"Inventory quantity","value":54,"formula":"='[2]F&B Equipment'!CT217"},{"cell":"G217","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I217","label":"2024 cost per unit","value":773,"formula":null},{"cell":"J217","label":"Inventory total","value":41742,"formula":"=+F217*I217"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L217","formula":"=(I217*K217)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N217","formula":"=M217*(I217*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P217","formula":"=O217*(I217*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R217","formula":"=Q217*(I217*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T217","formula":"=S217*(I217*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V217","formula":"=U217*(I217*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X217","formula":"=W217*(I217*$X$8)"},{"year":2032,"value":19870.39621006979,"quantity":20,"cell":"Z217","formula":"=Y217*(I217*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB217","formula":"=AA217*($I217*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD217","formula":"=AC217*($I217*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF217","formula":"=AE217*($I217*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH217","formula":"=AG217*($I217*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ217","formula":"=AI217*($I217*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL217","formula":"=AK217*($I217*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN217","formula":"=AM217*($I217*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP217","formula":"=AO217*($I217*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR217","formula":"=AQ217*($I217*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT217","formula":"=AS217*($I217*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV217","formula":"=AU217*($I217*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX217","formula":"=AW217*($I217*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-218","category":"food","group":"Shelving","item":"Shelving, Wire Racks","location":"","label":"Shelving","scope":"6'","grade":"Good","grade_type":"Condition","base":121656,"total":186704.12724695093,"sheet":"F&B Costs","row":218,"base_cell":"J218","schedule_sheet":"F&B Costs","schedule_row":218,"total_cell":"AY218","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D218","label":"Manufacturer","value":"Metro ","formula":null},{"cell":"E218","label":"Model","value":null,"formula":null},{"cell":"F218","label":"Inventory quantity","value":137,"formula":"='[2]F&B Equipment'!CT218"},{"cell":"G218","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I218","label":"2024 cost per unit","value":888,"formula":null},{"cell":"J218","label":"Inventory total","value":121656,"formula":"=+F218*I218"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L218","formula":"=(I218*K218)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N218","formula":"=M218*(I218*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P218","formula":"=O218*(I218*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R218","formula":"=Q218*(I218*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T218","formula":"=S218*(I218*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V218","formula":"=U218*(I218*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X218","formula":"=W218*(I218*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z218","formula":"=Y218*(I218*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB218","formula":"=AA218*($I218*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD218","formula":"=AC218*($I218*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF218","formula":"=AE218*($I218*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH218","formula":"=AG218*($I218*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ218","formula":"=AI218*($I218*$AJ$8)"},{"year":2038,"value":186704.12724695093,"quantity":137,"cell":"AL218","formula":"=AK218*($I218*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN218","formula":"=AM218*($I218*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP218","formula":"=AO218*($I218*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR218","formula":"=AQ218*($I218*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT218","formula":"=AS218*($I218*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV218","formula":"=AU218*($I218*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX218","formula":"=AW218*($I218*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-219","category":"food","group":"Shelving","item":"Shelving, Security Cage","location":"","label":"Shelving","scope":"5'","grade":"Good","grade_type":"Condition","base":59046,"total":96776.4019552907,"sheet":"F&B Costs","row":219,"base_cell":"J219","schedule_sheet":"F&B Costs","schedule_row":219,"total_cell":"AY219","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D219","label":"Manufacturer","value":"Metro","formula":null},{"cell":"E219","label":"Model","value":null,"formula":null},{"cell":"F219","label":"Inventory quantity","value":39,"formula":"='[2]F&B Equipment'!CT219"},{"cell":"G219","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I219","label":"2024 cost per unit","value":1514,"formula":null},{"cell":"J219","label":"Inventory total","value":59046,"formula":"=+F219*I219"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L219","formula":"=(I219*K219)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N219","formula":"=M219*(I219*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P219","formula":"=O219*(I219*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R219","formula":"=Q219*(I219*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T219","formula":"=S219*(I219*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V219","formula":"=U219*(I219*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X219","formula":"=W219*(I219*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z219","formula":"=Y219*(I219*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB219","formula":"=AA219*($I219*$AB$8)"},{"year":2034,"value":41288.333836538484,"quantity":20,"cell":"AD219","formula":"=AC219*($I219*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF219","formula":"=AE219*($I219*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH219","formula":"=AG219*($I219*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ219","formula":"=AI219*($I219*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL219","formula":"=AK219*($I219*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN219","formula":"=AM219*($I219*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP219","formula":"=AO219*($I219*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR219","formula":"=AQ219*($I219*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT219","formula":"=AS219*($I219*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV219","formula":"=AU219*($I219*$AV$8)"},{"year":2044,"value":55488.068118752206,"quantity":20,"cell":"AX219","formula":"=AW219*($I219*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-220","category":"food","group":"Shelving","item":"Cabinet, Metal Locking","location":"","label":"Shelving","scope":"36\"","grade":"Good","grade_type":"Condition","base":8750,"total":14246.32632354787,"sheet":"F&B Costs","row":220,"base_cell":"J220","schedule_sheet":"F&B Costs","schedule_row":220,"total_cell":"AY220","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D220","label":"Manufacturer","value":"Servolift","formula":null},{"cell":"E220","label":"Model","value":null,"formula":null},{"cell":"F220","label":"Inventory quantity","value":5,"formula":"='[2]F&B Equipment'!CT220"},{"cell":"G220","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I220","label":"2024 cost per unit","value":1750,"formula":null},{"cell":"J220","label":"Inventory total","value":8750,"formula":"=+F220*I220"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L220","formula":"=(I220*K220)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N220","formula":"=M220*(I220*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P220","formula":"=O220*(I220*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R220","formula":"=Q220*(I220*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T220","formula":"=S220*(I220*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V220","formula":"=U220*(I220*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X220","formula":"=W220*(I220*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z220","formula":"=Y220*(I220*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB220","formula":"=AA220*($I220*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD220","formula":"=AC220*($I220*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF220","formula":"=AE220*($I220*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH220","formula":"=AG220*($I220*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ220","formula":"=AI220*($I220*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL220","formula":"=AK220*($I220*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN220","formula":"=AM220*($I220*$AN$8)"},{"year":2040,"value":14246.32632354787,"quantity":5,"cell":"AP220","formula":"=AO220*($I220*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR220","formula":"=AQ220*($I220*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT220","formula":"=AS220*($I220*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV220","formula":"=AU220*($I220*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX220","formula":"=AW220*($I220*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-221","category":"food","group":"Shelving","item":"Shelving, Snacks 6x4'","location":"","label":"Shelving","scope":"6x4 '","grade":"Good","grade_type":"Condition","base":14872,"total":20278.735165686936,"sheet":"F&B Costs","row":221,"base_cell":"J221","schedule_sheet":"F&B Costs","schedule_row":221,"total_cell":"AY221","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D221","label":"Manufacturer","value":null,"formula":null},{"cell":"E221","label":"Model","value":null,"formula":null},{"cell":"F221","label":"Inventory quantity","value":22,"formula":"='[2]F&B Equipment'!CT221"},{"cell":"G221","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I221","label":"2024 cost per unit","value":676,"formula":null},{"cell":"J221","label":"Inventory total","value":14872,"formula":"=+F221*I221"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L221","formula":"=(I221*K221)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N221","formula":"=M221*(I221*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P221","formula":"=O221*(I221*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R221","formula":"=Q221*(I221*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T221","formula":"=S221*(I221*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V221","formula":"=U221*(I221*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X221","formula":"=W221*(I221*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z221","formula":"=Y221*(I221*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB221","formula":"=AA221*($I221*$AB$8)"},{"year":2034,"value":20278.735165686936,"quantity":22,"cell":"AD221","formula":"=AC221*($I221*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF221","formula":"=AE221*($I221*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH221","formula":"=AG221*($I221*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ221","formula":"=AI221*($I221*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL221","formula":"=AK221*($I221*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN221","formula":"=AM221*($I221*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP221","formula":"=AO221*($I221*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR221","formula":"=AQ221*($I221*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT221","formula":"=AS221*($I221*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV221","formula":"=AU221*($I221*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX221","formula":"=AW221*($I221*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-222","category":"food","group":"Sink","item":"Sink, Hand with Soap and Towel Dispenser","location":"","label":"Sink","scope":"","grade":"Good","grade_type":"Condition","base":24682,"total":34189.37712553323,"sheet":"F&B Costs","row":222,"base_cell":"J222","schedule_sheet":"F&B Costs","schedule_row":222,"total_cell":"AY222","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D222","label":"Manufacturer","value":null,"formula":null},{"cell":"E222","label":"Model","value":null,"formula":null},{"cell":"F222","label":"Inventory quantity","value":41,"formula":"='[2]F&B Equipment'!CT222"},{"cell":"G222","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I222","label":"2024 cost per unit","value":602,"formula":null},{"cell":"J222","label":"Inventory total","value":24682,"formula":"=+F222*I222"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L222","formula":"=(I222*K222)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N222","formula":"=M222*(I222*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P222","formula":"=O222*(I222*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R222","formula":"=Q222*(I222*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T222","formula":"=S222*(I222*$T$8)"},{"year":2030,"value":14586.432104331361,"quantity":20,"cell":"V222","formula":"=U222*(I222*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X222","formula":"=W222*(I222*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z222","formula":"=Y222*(I222*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB222","formula":"=AA222*($I222*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD222","formula":"=AC222*($I222*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF222","formula":"=AE222*($I222*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH222","formula":"=AG222*($I222*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ222","formula":"=AI222*($I222*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL222","formula":"=AK222*($I222*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN222","formula":"=AM222*($I222*$AN$8)"},{"year":2040,"value":19602.94502120187,"quantity":20,"cell":"AP222","formula":"=AO222*($I222*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR222","formula":"=AQ222*($I222*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT222","formula":"=AS222*($I222*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV222","formula":"=AU222*($I222*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX222","formula":"=AW222*($I222*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-223","category":"food","group":"Sink","item":"Sink, Janitor's Sink","location":"","label":"Sink","scope":"Sink","grade":"Good","grade_type":"Condition","base":4885,"total":7721.864531543007,"sheet":"F&B Costs","row":223,"base_cell":"J223","schedule_sheet":"F&B Costs","schedule_row":223,"total_cell":"AY223","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D223","label":"Manufacturer","value":null,"formula":null},{"cell":"E223","label":"Model","value":null,"formula":null},{"cell":"F223","label":"Inventory quantity","value":5,"formula":"='[2]F&B Equipment'!CT223"},{"cell":"G223","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I223","label":"2024 cost per unit","value":977,"formula":null},{"cell":"J223","label":"Inventory total","value":4885,"formula":"=+F223*I223"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L223","formula":"=(I223*K223)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N223","formula":"=M223*(I223*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P223","formula":"=O223*(I223*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R223","formula":"=Q223*(I223*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T223","formula":"=S223*(I223*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V223","formula":"=U223*(I223*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X223","formula":"=W223*(I223*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z223","formula":"=Y223*(I223*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB223","formula":"=AA223*($I223*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD223","formula":"=AC223*($I223*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF223","formula":"=AE223*($I223*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH223","formula":"=AG223*($I223*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ223","formula":"=AI223*($I223*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL223","formula":"=AK223*($I223*$AL$8)"},{"year":2039,"value":7721.864531543007,"quantity":5,"cell":"AN223","formula":"=AM223*($I223*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP223","formula":"=AO223*($I223*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR223","formula":"=AQ223*($I223*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT223","formula":"=AS223*($I223*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV223","formula":"=AU223*($I223*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX223","formula":"=AW223*($I223*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-224","category":"food","group":"Sink","item":"Sink, 1 Compartment","location":"","label":"Sink","scope":"Compartment","grade":"Good","grade_type":"Condition","base":1850,"total":2924.349924944639,"sheet":"F&B Costs","row":224,"base_cell":"J224","schedule_sheet":"F&B Costs","schedule_row":224,"total_cell":"AY224","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D224","label":"Manufacturer","value":null,"formula":null},{"cell":"E224","label":"Model","value":null,"formula":null},{"cell":"F224","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT224"},{"cell":"G224","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I224","label":"2024 cost per unit","value":1850,"formula":null},{"cell":"J224","label":"Inventory total","value":1850,"formula":"=+F224*I224"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L224","formula":"=(I224*K224)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N224","formula":"=M224*(I224*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P224","formula":"=O224*(I224*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R224","formula":"=Q224*(I224*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T224","formula":"=S224*(I224*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V224","formula":"=U224*(I224*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X224","formula":"=W224*(I224*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z224","formula":"=Y224*(I224*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB224","formula":"=AA224*($I224*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD224","formula":"=AC224*($I224*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF224","formula":"=AE224*($I224*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH224","formula":"=AG224*($I224*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ224","formula":"=AI224*($I224*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL224","formula":"=AK224*($I224*$AL$8)"},{"year":2039,"value":2924.349924944639,"quantity":1,"cell":"AN224","formula":"=AM224*($I224*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP224","formula":"=AO224*($I224*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR224","formula":"=AQ224*($I224*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT224","formula":"=AS224*($I224*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV224","formula":"=AU224*($I224*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX224","formula":"=AW224*($I224*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-225","category":"food","group":"Sink","item":"Sink, 2 Compartment","location":"","label":"Sink","scope":"11'","grade":"Good","grade_type":"Condition","base":15750,"total":21475.933220788676,"sheet":"F&B Costs","row":225,"base_cell":"J225","schedule_sheet":"F&B Costs","schedule_row":225,"total_cell":"AY225","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D225","label":"Manufacturer","value":null,"formula":null},{"cell":"E225","label":"Model","value":null,"formula":null},{"cell":"F225","label":"Inventory quantity","value":7,"formula":"='[2]F&B Equipment'!CT225"},{"cell":"G225","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I225","label":"2024 cost per unit","value":2250,"formula":null},{"cell":"J225","label":"Inventory total","value":15750,"formula":"=+F225*I225"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L225","formula":"=(I225*K225)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N225","formula":"=M225*(I225*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P225","formula":"=O225*(I225*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R225","formula":"=Q225*(I225*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T225","formula":"=S225*(I225*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V225","formula":"=U225*(I225*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X225","formula":"=W225*(I225*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z225","formula":"=Y225*(I225*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB225","formula":"=AA225*($I225*$AB$8)"},{"year":2034,"value":21475.933220788676,"quantity":7,"cell":"AD225","formula":"=AC225*($I225*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF225","formula":"=AE225*($I225*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH225","formula":"=AG225*($I225*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ225","formula":"=AI225*($I225*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL225","formula":"=AK225*($I225*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN225","formula":"=AM225*($I225*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP225","formula":"=AO225*($I225*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR225","formula":"=AQ225*($I225*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT225","formula":"=AS225*($I225*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV225","formula":"=AU225*($I225*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX225","formula":"=AW225*($I225*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-226","category":"food","group":"Sink","item":"Sink, 3 Compartment w/Overshelf","location":"","label":"Sink","scope":"7'","grade":"Good","grade_type":"Condition","base":27380,"total":37334.03502128216,"sheet":"F&B Costs","row":226,"base_cell":"J226","schedule_sheet":"F&B Costs","schedule_row":226,"total_cell":"AY226","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D226","label":"Manufacturer","value":null,"formula":null},{"cell":"E226","label":"Model","value":null,"formula":null},{"cell":"F226","label":"Inventory quantity","value":5,"formula":"='[2]F&B Equipment'!CT226"},{"cell":"G226","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I226","label":"2024 cost per unit","value":5476,"formula":null},{"cell":"J226","label":"Inventory total","value":27380,"formula":"=+F226*I226"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L226","formula":"=(I226*K226)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N226","formula":"=M226*(I226*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P226","formula":"=O226*(I226*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R226","formula":"=Q226*(I226*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T226","formula":"=S226*(I226*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V226","formula":"=U226*(I226*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X226","formula":"=W226*(I226*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z226","formula":"=Y226*(I226*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB226","formula":"=AA226*($I226*$AB$8)"},{"year":2034,"value":37334.03502128216,"quantity":5,"cell":"AD226","formula":"=AC226*($I226*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF226","formula":"=AE226*($I226*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH226","formula":"=AG226*($I226*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ226","formula":"=AI226*($I226*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL226","formula":"=AK226*($I226*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN226","formula":"=AM226*($I226*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP226","formula":"=AO226*($I226*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR226","formula":"=AQ226*($I226*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT226","formula":"=AS226*($I226*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV226","formula":"=AU226*($I226*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX226","formula":"=AW226*($I226*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-227","category":"food","group":"Sink","item":"Sink, 3 Compartment w/Overshelf","location":"","label":"Sink","scope":"8'","grade":"Good","grade_type":"Condition","base":62425,"total":93012.58445260352,"sheet":"F&B Costs","row":227,"base_cell":"J227","schedule_sheet":"F&B Costs","schedule_row":227,"total_cell":"AY227","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D227","label":"Manufacturer","value":null,"formula":null},{"cell":"E227","label":"Model","value":null,"formula":null},{"cell":"F227","label":"Inventory quantity","value":11,"formula":"='[2]F&B Equipment'!CT227"},{"cell":"G227","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I227","label":"2024 cost per unit","value":5675,"formula":null},{"cell":"J227","label":"Inventory total","value":62425,"formula":"=+F227*I227"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L227","formula":"=(I227*K227)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N227","formula":"=M227*(I227*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P227","formula":"=O227*(I227*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R227","formula":"=Q227*(I227*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T227","formula":"=S227*(I227*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V227","formula":"=U227*(I227*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X227","formula":"=W227*(I227*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z227","formula":"=Y227*(I227*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB227","formula":"=AA227*($I227*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD227","formula":"=AC227*($I227*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF227","formula":"=AE227*($I227*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH227","formula":"=AG227*($I227*$AH$8)"},{"year":2037,"value":93012.58445260352,"quantity":11,"cell":"AJ227","formula":"=AI227*($I227*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL227","formula":"=AK227*($I227*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN227","formula":"=AM227*($I227*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP227","formula":"=AO227*($I227*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR227","formula":"=AQ227*($I227*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT227","formula":"=AS227*($I227*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV227","formula":"=AU227*($I227*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX227","formula":"=AW227*($I227*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-228","category":"food","group":"Sink","item":"Sink, 3 Compartment w/ Double Overshelf","location":"","label":"Sink","scope":"10'","grade":"Good","grade_type":"Condition","base":229632,"total":342149.23176644376,"sheet":"F&B Costs","row":228,"base_cell":"J228","schedule_sheet":"F&B Costs","schedule_row":228,"total_cell":"AY228","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D228","label":"Manufacturer","value":null,"formula":null},{"cell":"E228","label":"Model","value":null,"formula":null},{"cell":"F228","label":"Inventory quantity","value":39,"formula":"='[2]F&B Equipment'!CT228"},{"cell":"G228","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I228","label":"2024 cost per unit","value":5888,"formula":null},{"cell":"J228","label":"Inventory total","value":229632,"formula":"=+F228*I228"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L228","formula":"=(I228*K228)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N228","formula":"=M228*(I228*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P228","formula":"=O228*(I228*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R228","formula":"=Q228*(I228*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T228","formula":"=S228*(I228*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V228","formula":"=U228*(I228*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X228","formula":"=W228*(I228*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z228","formula":"=Y228*(I228*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB228","formula":"=AA228*($I228*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD228","formula":"=AC228*($I228*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF228","formula":"=AE228*($I228*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH228","formula":"=AG228*($I228*$AH$8)"},{"year":2037,"value":342149.23176644376,"quantity":39,"cell":"AJ228","formula":"=AI228*($I228*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL228","formula":"=AK228*($I228*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN228","formula":"=AM228*($I228*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP228","formula":"=AO228*($I228*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR228","formula":"=AQ228*($I228*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT228","formula":"=AS228*($I228*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV228","formula":"=AU228*($I228*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX228","formula":"=AW228*($I228*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-229","category":"food","group":"Sink","item":"Sink, 3 Compartment w/Overshelf (L-Shape)","location":"","label":"Sink","scope":"8'- With Grease Trap","grade":"Good","grade_type":"Condition","base":147815,"total":220242.7740626606,"sheet":"F&B Costs","row":229,"base_cell":"J229","schedule_sheet":"F&B Costs","schedule_row":229,"total_cell":"AY229","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D229","label":"Manufacturer","value":null,"formula":null},{"cell":"E229","label":"Model","value":null,"formula":null},{"cell":"F229","label":"Inventory quantity","value":17,"formula":"='[2]F&B Equipment'!CT229"},{"cell":"G229","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I229","label":"2024 cost per unit","value":8695,"formula":null},{"cell":"J229","label":"Inventory total","value":147815,"formula":"=+F229*I229"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L229","formula":"=(I229*K229)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N229","formula":"=M229*(I229*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P229","formula":"=O229*(I229*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R229","formula":"=Q229*(I229*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T229","formula":"=S229*(I229*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V229","formula":"=U229*(I229*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X229","formula":"=W229*(I229*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z229","formula":"=Y229*(I229*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB229","formula":"=AA229*($I229*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD229","formula":"=AC229*($I229*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF229","formula":"=AE229*($I229*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH229","formula":"=AG229*($I229*$AH$8)"},{"year":2037,"value":220242.7740626606,"quantity":17,"cell":"AJ229","formula":"=AI229*($I229*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL229","formula":"=AK229*($I229*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN229","formula":"=AM229*($I229*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP229","formula":"=AO229*($I229*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR229","formula":"=AQ229*($I229*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT229","formula":"=AS229*($I229*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV229","formula":"=AU229*($I229*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX229","formula":"=AW229*($I229*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-230","category":"food","group":"Sink","item":"Sink Portable","location":"","label":"Sink","scope":"Portable","grade":"Good","grade_type":"Condition","base":5836,"total":16089.507862514267,"sheet":"F&B Costs","row":230,"base_cell":"J230","schedule_sheet":"F&B Costs","schedule_row":230,"total_cell":"AY230","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D230","label":"Manufacturer","value":"Ozark","formula":null},{"cell":"E230","label":"Model","value":null,"formula":null},{"cell":"F230","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT230"},{"cell":"G230","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I230","label":"2024 cost per unit","value":2918,"formula":null},{"cell":"J230","label":"Inventory total","value":5836,"formula":"=+F230*I230"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L230","formula":"=(I230*K230)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N230","formula":"=M230*(I230*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P230","formula":"=O230*(I230*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R230","formula":"=Q230*(I230*R$8)"},{"year":2029,"value":6864.369396580801,"quantity":2,"cell":"T230","formula":"=S230*(I230*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V230","formula":"=U230*(I230*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X230","formula":"=W230*(I230*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z230","formula":"=Y230*(I230*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB230","formula":"=AA230*($I230*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD230","formula":"=AC230*($I230*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF230","formula":"=AE230*($I230*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH230","formula":"=AG230*($I230*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ230","formula":"=AI230*($I230*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL230","formula":"=AK230*($I230*$AL$8)"},{"year":2039,"value":9225.138465933467,"quantity":2,"cell":"AN230","formula":"=AM230*($I230*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP230","formula":"=AO230*($I230*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR230","formula":"=AQ230*($I230*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT230","formula":"=AS230*($I230*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV230","formula":"=AU230*($I230*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX230","formula":"=AW230*($I230*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-231","category":"food","group":"Soft Drink","item":"Soft Drink Dispenser","location":"","label":"Soft Drink","scope":"7 flavor","grade":"Good","grade_type":"Condition","base":0,"total":0,"sheet":"F&B Costs","row":231,"base_cell":"J231","schedule_sheet":"F&B Costs","schedule_row":231,"total_cell":"AY231","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D231","label":"Manufacturer","value":"NIKEC","formula":null},{"cell":"E231","label":"Model","value":null,"formula":null},{"cell":"F231","label":"Inventory quantity","value":25,"formula":"='[2]F&B Equipment'!CT231"},{"cell":"G231","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I231","label":"2024 cost per unit","value":0,"formula":null},{"cell":"J231","label":"Inventory total","value":0,"formula":"=+F231*I231"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L231","formula":"=(I231*K231)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N231","formula":"=M231*(I231*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P231","formula":"=O231*(I231*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R231","formula":"=Q231*(I231*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T231","formula":"=S231*(I231*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V231","formula":"=U231*(I231*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X231","formula":"=W231*(I231*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z231","formula":"=Y231*(I231*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB231","formula":"=AA231*($I231*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD231","formula":"=AC231*($I231*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF231","formula":"=AE231*($I231*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH231","formula":"=AG231*($I231*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ231","formula":"=AI231*($I231*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL231","formula":"=AK231*($I231*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN231","formula":"=AM231*($I231*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP231","formula":"=AO231*($I231*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR231","formula":"=AQ231*($I231*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT231","formula":"=AS231*($I231*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV231","formula":"=AU231*($I231*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX231","formula":"=AW231*($I231*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-232","category":"food","group":"Soft Drink","item":"Soft Drink, BIB Rack","location":"","label":"Soft Drink","scope":"Purveyor","grade":"Good","grade_type":"Condition","base":0,"total":0,"sheet":"F&B Costs","row":232,"base_cell":"J232","schedule_sheet":"F&B Costs","schedule_row":232,"total_cell":"AY232","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D232","label":"Manufacturer","value":"NIKEC","formula":null},{"cell":"E232","label":"Model","value":null,"formula":null},{"cell":"F232","label":"Inventory quantity","value":22,"formula":"='[2]F&B Equipment'!CT232"},{"cell":"G232","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I232","label":"2024 cost per unit","value":0,"formula":null},{"cell":"J232","label":"Inventory total","value":0,"formula":"=+F232*I232"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L232","formula":"=(I232*K232)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N232","formula":"=M232*(I232*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P232","formula":"=O232*(I232*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R232","formula":"=Q232*(I232*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T232","formula":"=S232*(I232*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V232","formula":"=U232*(I232*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X232","formula":"=W232*(I232*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z232","formula":"=Y232*(I232*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB232","formula":"=AA232*($I232*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD232","formula":"=AC232*($I232*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF232","formula":"=AE232*($I232*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH232","formula":"=AG232*($I232*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ232","formula":"=AI232*($I232*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL232","formula":"=AK232*($I232*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN232","formula":"=AM232*($I232*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP232","formula":"=AO232*($I232*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR232","formula":"=AQ232*($I232*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT232","formula":"=AS232*($I232*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV232","formula":"=AU232*($I232*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX232","formula":"=AW232*($I232*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-233","category":"food","group":"Table","item":"Table, Composite Buffet ","location":"","label":"Table","scope":"80\"","grade":"Good","grade_type":"Condition","base":49500,"total":141867.37526658244,"sheet":"F&B Costs","row":233,"base_cell":"J233","schedule_sheet":"F&B Costs","schedule_row":233,"total_cell":"AY233","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D233","label":"Manufacturer","value":null,"formula":null},{"cell":"E233","label":"Model","value":null,"formula":null},{"cell":"F233","label":"Inventory quantity","value":9,"formula":"='[2]F&B Equipment'!CT233"},{"cell":"G233","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I233","label":"2024 cost per unit","value":5500,"formula":null},{"cell":"J233","label":"Inventory total","value":49500,"formula":"=+F233*I233"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L233","formula":"=(I233*K233)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N233","formula":"=M233*(I233*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P233","formula":"=O233*(I233*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R233","formula":"=Q233*(I233*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T233","formula":"=S233*(I233*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V233","formula":"=U233*(I233*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X233","formula":"=W233*(I233*$X$8)"},{"year":2032,"value":63621.255653198874,"quantity":9,"cell":"Z233","formula":"=Y233*(I233*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB233","formula":"=AA233*($I233*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD233","formula":"=AC233*($I233*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF233","formula":"=AE233*($I233*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH233","formula":"=AG233*($I233*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ233","formula":"=AI233*($I233*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL233","formula":"=AK233*($I233*$AL$8)"},{"year":2039,"value":78246.11961338358,"quantity":9,"cell":"AN233","formula":"=AM233*($I233*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP233","formula":"=AO233*($I233*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR233","formula":"=AQ233*($I233*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT233","formula":"=AS233*($I233*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV233","formula":"=AU233*($I233*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX233","formula":"=AW233*($I233*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-234","category":"food","group":"Table","item":"Table, Stainless Steel","location":"","label":"Table","scope":"3'","grade":"Good","grade_type":"Condition","base":21640,"total":34206.990473406484,"sheet":"F&B Costs","row":234,"base_cell":"J234","schedule_sheet":"F&B Costs","schedule_row":234,"total_cell":"AY234","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D234","label":"Manufacturer","value":null,"formula":null},{"cell":"E234","label":"Model","value":null,"formula":null},{"cell":"F234","label":"Inventory quantity","value":20,"formula":"='[2]F&B Equipment'!CT234"},{"cell":"G234","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I234","label":"2024 cost per unit","value":1082,"formula":null},{"cell":"J234","label":"Inventory total","value":21640,"formula":"=+F234*I234"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L234","formula":"=(I234*K234)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N234","formula":"=M234*(I234*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P234","formula":"=O234*(I234*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R234","formula":"=Q234*(I234*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T234","formula":"=S234*(I234*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V234","formula":"=U234*(I234*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X234","formula":"=W234*(I234*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z234","formula":"=Y234*(I234*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB234","formula":"=AA234*($I234*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD234","formula":"=AC234*($I234*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF234","formula":"=AE234*($I234*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH234","formula":"=AG234*($I234*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ234","formula":"=AI234*($I234*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL234","formula":"=AK234*($I234*$AL$8)"},{"year":2039,"value":34206.990473406484,"quantity":20,"cell":"AN234","formula":"=AM234*($I234*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP234","formula":"=AO234*($I234*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR234","formula":"=AQ234*($I234*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT234","formula":"=AS234*($I234*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV234","formula":"=AU234*($I234*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX234","formula":"=AW234*($I234*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-235","category":"food","group":"Table","item":"Table, Stainless Steel","location":"","label":"Table","scope":"4'","grade":"Good","grade_type":"Condition","base":8155,"total":12890.850615093801,"sheet":"F&B Costs","row":235,"base_cell":"J235","schedule_sheet":"F&B Costs","schedule_row":235,"total_cell":"AY235","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D235","label":"Manufacturer","value":null,"formula":null},{"cell":"E235","label":"Model","value":null,"formula":null},{"cell":"F235","label":"Inventory quantity","value":7,"formula":"='[2]F&B Equipment'!CT235"},{"cell":"G235","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I235","label":"2024 cost per unit","value":1165,"formula":null},{"cell":"J235","label":"Inventory total","value":8155,"formula":"=+F235*I235"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L235","formula":"=(I235*K235)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N235","formula":"=M235*(I235*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P235","formula":"=O235*(I235*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R235","formula":"=Q235*(I235*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T235","formula":"=S235*(I235*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V235","formula":"=U235*(I235*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X235","formula":"=W235*(I235*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z235","formula":"=Y235*(I235*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB235","formula":"=AA235*($I235*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD235","formula":"=AC235*($I235*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF235","formula":"=AE235*($I235*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH235","formula":"=AG235*($I235*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ235","formula":"=AI235*($I235*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL235","formula":"=AK235*($I235*$AL$8)"},{"year":2039,"value":12890.850615093801,"quantity":7,"cell":"AN235","formula":"=AM235*($I235*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP235","formula":"=AO235*($I235*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR235","formula":"=AQ235*($I235*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT235","formula":"=AS235*($I235*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV235","formula":"=AU235*($I235*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX235","formula":"=AW235*($I235*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-236","category":"food","group":"Table","item":"Table, Stainless Steel","location":"","label":"Table","scope":"5'","grade":"Good","grade_type":"Condition","base":19236,"total":30406.91630066761,"sheet":"F&B Costs","row":236,"base_cell":"J236","schedule_sheet":"F&B Costs","schedule_row":236,"total_cell":"AY236","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D236","label":"Manufacturer","value":null,"formula":null},{"cell":"E236","label":"Model","value":null,"formula":null},{"cell":"F236","label":"Inventory quantity","value":14,"formula":"='[2]F&B Equipment'!CT236"},{"cell":"G236","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I236","label":"2024 cost per unit","value":1374,"formula":null},{"cell":"J236","label":"Inventory total","value":19236,"formula":"=+F236*I236"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L236","formula":"=(I236*K236)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N236","formula":"=M236*(I236*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P236","formula":"=O236*(I236*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R236","formula":"=Q236*(I236*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T236","formula":"=S236*(I236*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V236","formula":"=U236*(I236*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X236","formula":"=W236*(I236*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z236","formula":"=Y236*(I236*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB236","formula":"=AA236*($I236*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD236","formula":"=AC236*($I236*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF236","formula":"=AE236*($I236*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH236","formula":"=AG236*($I236*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ236","formula":"=AI236*($I236*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL236","formula":"=AK236*($I236*$AL$8)"},{"year":2039,"value":30406.91630066761,"quantity":14,"cell":"AN236","formula":"=AM236*($I236*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP236","formula":"=AO236*($I236*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR236","formula":"=AQ236*($I236*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT236","formula":"=AS236*($I236*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV236","formula":"=AU236*($I236*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX236","formula":"=AW236*($I236*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-237","category":"food","group":"Table","item":"Table, Stainless Steel","location":"","label":"Table","scope":"6'","grade":"Good","grade_type":"Condition","base":93322,"total":147516.85605172088,"sheet":"F&B Costs","row":237,"base_cell":"J237","schedule_sheet":"F&B Costs","schedule_row":237,"total_cell":"AY237","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D237","label":"Manufacturer","value":null,"formula":null},{"cell":"E237","label":"Model","value":null,"formula":null},{"cell":"F237","label":"Inventory quantity","value":58,"formula":"='[2]F&B Equipment'!CT237"},{"cell":"G237","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I237","label":"2024 cost per unit","value":1609,"formula":null},{"cell":"J237","label":"Inventory total","value":93322,"formula":"=+F237*I237"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L237","formula":"=(I237*K237)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N237","formula":"=M237*(I237*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P237","formula":"=O237*(I237*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R237","formula":"=Q237*(I237*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T237","formula":"=S237*(I237*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V237","formula":"=U237*(I237*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X237","formula":"=W237*(I237*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z237","formula":"=Y237*(I237*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB237","formula":"=AA237*($I237*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD237","formula":"=AC237*($I237*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF237","formula":"=AE237*($I237*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH237","formula":"=AG237*($I237*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ237","formula":"=AI237*($I237*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL237","formula":"=AK237*($I237*$AL$8)"},{"year":2039,"value":147516.85605172088,"quantity":58,"cell":"AN237","formula":"=AM237*($I237*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP237","formula":"=AO237*($I237*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR237","formula":"=AQ237*($I237*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT237","formula":"=AS237*($I237*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV237","formula":"=AU237*($I237*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX237","formula":"=AW237*($I237*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-238","category":"food","group":"Table","item":"Table, Stainless Steel","location":"","label":"Table","scope":"8'","grade":"Good","grade_type":"Condition","base":29850,"total":47184.78122140404,"sheet":"F&B Costs","row":238,"base_cell":"J238","schedule_sheet":"F&B Costs","schedule_row":238,"total_cell":"AY238","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D238","label":"Manufacturer","value":null,"formula":null},{"cell":"E238","label":"Model","value":null,"formula":null},{"cell":"F238","label":"Inventory quantity","value":15,"formula":"='[2]F&B Equipment'!CT238"},{"cell":"G238","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I238","label":"2024 cost per unit","value":1990,"formula":null},{"cell":"J238","label":"Inventory total","value":29850,"formula":"=+F238*I238"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L238","formula":"=(I238*K238)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N238","formula":"=M238*(I238*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P238","formula":"=O238*(I238*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R238","formula":"=Q238*(I238*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T238","formula":"=S238*(I238*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V238","formula":"=U238*(I238*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X238","formula":"=W238*(I238*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z238","formula":"=Y238*(I238*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB238","formula":"=AA238*($I238*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD238","formula":"=AC238*($I238*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF238","formula":"=AE238*($I238*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH238","formula":"=AG238*($I238*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ238","formula":"=AI238*($I238*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL238","formula":"=AK238*($I238*$AL$8)"},{"year":2039,"value":47184.78122140404,"quantity":15,"cell":"AN238","formula":"=AM238*($I238*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP238","formula":"=AO238*($I238*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR238","formula":"=AQ238*($I238*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT238","formula":"=AS238*($I238*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV238","formula":"=AU238*($I238*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX238","formula":"=AW238*($I238*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-239","category":"food","group":"Table","item":"Table, Stainless Steel","location":"","label":"Table","scope":"9'","grade":"Good","grade_type":"Condition","base":30996,"total":48996.29744518056,"sheet":"F&B Costs","row":239,"base_cell":"J239","schedule_sheet":"F&B Costs","schedule_row":239,"total_cell":"AY239","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D239","label":"Manufacturer","value":null,"formula":null},{"cell":"E239","label":"Model","value":null,"formula":null},{"cell":"F239","label":"Inventory quantity","value":14,"formula":"='[2]F&B Equipment'!CT239"},{"cell":"G239","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I239","label":"2024 cost per unit","value":2214,"formula":null},{"cell":"J239","label":"Inventory total","value":30996,"formula":"=+F239*I239"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L239","formula":"=(I239*K239)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N239","formula":"=M239*(I239*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P239","formula":"=O239*(I239*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R239","formula":"=Q239*(I239*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T239","formula":"=S239*(I239*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V239","formula":"=U239*(I239*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X239","formula":"=W239*(I239*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z239","formula":"=Y239*(I239*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB239","formula":"=AA239*($I239*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD239","formula":"=AC239*($I239*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF239","formula":"=AE239*($I239*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH239","formula":"=AG239*($I239*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ239","formula":"=AI239*($I239*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL239","formula":"=AK239*($I239*$AL$8)"},{"year":2039,"value":48996.29744518056,"quantity":14,"cell":"AN239","formula":"=AM239*($I239*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP239","formula":"=AO239*($I239*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR239","formula":"=AQ239*($I239*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT239","formula":"=AS239*($I239*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV239","formula":"=AU239*($I239*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX239","formula":"=AW239*($I239*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-240","category":"food","group":"Table","item":"Table, Stainless Steel w/undershelves","location":"","label":"Table","scope":"10'","grade":"Good","grade_type":"Condition","base":27960,"total":44197.202108893034,"sheet":"F&B Costs","row":240,"base_cell":"J240","schedule_sheet":"F&B Costs","schedule_row":240,"total_cell":"AY240","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D240","label":"Manufacturer","value":null,"formula":null},{"cell":"E240","label":"Model","value":null,"formula":null},{"cell":"F240","label":"Inventory quantity","value":12,"formula":"='[2]F&B Equipment'!CT240"},{"cell":"G240","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I240","label":"2024 cost per unit","value":2330,"formula":null},{"cell":"J240","label":"Inventory total","value":27960,"formula":"=+F240*I240"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L240","formula":"=(I240*K240)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N240","formula":"=M240*(I240*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P240","formula":"=O240*(I240*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R240","formula":"=Q240*(I240*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T240","formula":"=S240*(I240*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V240","formula":"=U240*(I240*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X240","formula":"=W240*(I240*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z240","formula":"=Y240*(I240*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB240","formula":"=AA240*($I240*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD240","formula":"=AC240*($I240*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF240","formula":"=AE240*($I240*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH240","formula":"=AG240*($I240*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ240","formula":"=AI240*($I240*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL240","formula":"=AK240*($I240*$AL$8)"},{"year":2039,"value":44197.202108893034,"quantity":12,"cell":"AN240","formula":"=AM240*($I240*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP240","formula":"=AO240*($I240*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR240","formula":"=AQ240*($I240*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT240","formula":"=AS240*($I240*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV240","formula":"=AU240*($I240*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX240","formula":"=AW240*($I240*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-241","category":"food","group":"Table","item":"Table, Stainless Steel with Prep Sink and Overshelf","location":"","label":"Table","scope":"4 1/2'","grade":"Good","grade_type":"Condition","base":12940,"total":20454.64217772088,"sheet":"F&B Costs","row":241,"base_cell":"J241","schedule_sheet":"F&B Costs","schedule_row":241,"total_cell":"AY241","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D241","label":"Manufacturer","value":"Eagle","formula":null},{"cell":"E241","label":"Model","value":null,"formula":null},{"cell":"F241","label":"Inventory quantity","value":4,"formula":"='[2]F&B Equipment'!CT241"},{"cell":"G241","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I241","label":"2024 cost per unit","value":3235,"formula":null},{"cell":"J241","label":"Inventory total","value":12940,"formula":"=+F241*I241"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L241","formula":"=(I241*K241)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N241","formula":"=M241*(I241*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P241","formula":"=O241*(I241*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R241","formula":"=Q241*(I241*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T241","formula":"=S241*(I241*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V241","formula":"=U241*(I241*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X241","formula":"=W241*(I241*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z241","formula":"=Y241*(I241*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB241","formula":"=AA241*($I241*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD241","formula":"=AC241*($I241*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF241","formula":"=AE241*($I241*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH241","formula":"=AG241*($I241*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ241","formula":"=AI241*($I241*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL241","formula":"=AK241*($I241*$AL$8)"},{"year":2039,"value":20454.64217772088,"quantity":4,"cell":"AN241","formula":"=AM241*($I241*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP241","formula":"=AO241*($I241*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR241","formula":"=AQ241*($I241*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT241","formula":"=AS241*($I241*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV241","formula":"=AU241*($I241*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX241","formula":"=AW241*($I241*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-242","category":"food","group":"Table","item":"Table, Stainless Steel with Prep Sink","location":"","label":"Table","scope":"5 1/2'","grade":"Good","grade_type":"Condition","base":7000,"total":11065.10782411485,"sheet":"F&B Costs","row":242,"base_cell":"J242","schedule_sheet":"F&B Costs","schedule_row":242,"total_cell":"AY242","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D242","label":"Manufacturer","value":null,"formula":null},{"cell":"E242","label":"Model","value":null,"formula":null},{"cell":"F242","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT242"},{"cell":"G242","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I242","label":"2024 cost per unit","value":3500,"formula":null},{"cell":"J242","label":"Inventory total","value":7000,"formula":"=+F242*I242"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L242","formula":"=(I242*K242)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N242","formula":"=M242*(I242*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P242","formula":"=O242*(I242*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R242","formula":"=Q242*(I242*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T242","formula":"=S242*(I242*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V242","formula":"=U242*(I242*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X242","formula":"=W242*(I242*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z242","formula":"=Y242*(I242*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB242","formula":"=AA242*($I242*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD242","formula":"=AC242*($I242*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF242","formula":"=AE242*($I242*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH242","formula":"=AG242*($I242*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ242","formula":"=AI242*($I242*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL242","formula":"=AK242*($I242*$AL$8)"},{"year":2039,"value":11065.10782411485,"quantity":2,"cell":"AN242","formula":"=AM242*($I242*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP242","formula":"=AO242*($I242*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR242","formula":"=AQ242*($I242*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT242","formula":"=AS242*($I242*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV242","formula":"=AU242*($I242*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX242","formula":"=AW242*($I242*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-243","category":"food","group":"Table","item":"Table, Stainless Steel with Prep Sink","location":"","label":"Table","scope":"8'","grade":"Good","grade_type":"Condition","base":34200,"total":54060.95536924684,"sheet":"F&B Costs","row":243,"base_cell":"J243","schedule_sheet":"F&B Costs","schedule_row":243,"total_cell":"AY243","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D243","label":"Manufacturer","value":null,"formula":null},{"cell":"E243","label":"Model","value":null,"formula":null},{"cell":"F243","label":"Inventory quantity","value":9,"formula":"='[2]F&B Equipment'!CT243"},{"cell":"G243","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I243","label":"2024 cost per unit","value":3800,"formula":null},{"cell":"J243","label":"Inventory total","value":34200,"formula":"=+F243*I243"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L243","formula":"=(I243*K243)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N243","formula":"=M243*(I243*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P243","formula":"=O243*(I243*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R243","formula":"=Q243*(I243*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T243","formula":"=S243*(I243*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V243","formula":"=U243*(I243*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X243","formula":"=W243*(I243*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z243","formula":"=Y243*(I243*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB243","formula":"=AA243*($I243*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD243","formula":"=AC243*($I243*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF243","formula":"=AE243*($I243*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH243","formula":"=AG243*($I243*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ243","formula":"=AI243*($I243*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL243","formula":"=AK243*($I243*$AL$8)"},{"year":2039,"value":54060.95536924684,"quantity":9,"cell":"AN243","formula":"=AM243*($I243*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP243","formula":"=AO243*($I243*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR243","formula":"=AQ243*($I243*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT243","formula":"=AS243*($I243*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV243","formula":"=AU243*($I243*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX243","formula":"=AW243*($I243*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-244","category":"food","group":"Table","item":"Table, Stainless Steel with Prep Sink and Overshelf","location":"","label":"Table","scope":"9'","grade":"Good","grade_type":"Condition","base":16616,"total":26265.404515070335,"sheet":"F&B Costs","row":244,"base_cell":"J244","schedule_sheet":"F&B Costs","schedule_row":244,"total_cell":"AY244","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D244","label":"Manufacturer","value":null,"formula":null},{"cell":"E244","label":"Model","value":null,"formula":null},{"cell":"F244","label":"Inventory quantity","value":4,"formula":"='[2]F&B Equipment'!CT244"},{"cell":"G244","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I244","label":"2024 cost per unit","value":4154,"formula":null},{"cell":"J244","label":"Inventory total","value":16616,"formula":"=+F244*I244"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L244","formula":"=(I244*K244)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N244","formula":"=M244*(I244*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P244","formula":"=O244*(I244*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R244","formula":"=Q244*(I244*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T244","formula":"=S244*(I244*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V244","formula":"=U244*(I244*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X244","formula":"=W244*(I244*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z244","formula":"=Y244*(I244*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB244","formula":"=AA244*($I244*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD244","formula":"=AC244*($I244*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF244","formula":"=AE244*($I244*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH244","formula":"=AG244*($I244*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ244","formula":"=AI244*($I244*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL244","formula":"=AK244*($I244*$AL$8)"},{"year":2039,"value":26265.404515070335,"quantity":4,"cell":"AN244","formula":"=AM244*($I244*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP244","formula":"=AO244*($I244*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR244","formula":"=AQ244*($I244*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT244","formula":"=AS244*($I244*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV244","formula":"=AU244*($I244*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX244","formula":"=AW244*($I244*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-245","category":"food","group":"Table","item":"Table, Stainless Steel with Prep Sink & Double Overshelf","location":"","label":"Table","scope":"15'","grade":"Good","grade_type":"Condition","base":22716,"total":35907.85561894185,"sheet":"F&B Costs","row":245,"base_cell":"J245","schedule_sheet":"F&B Costs","schedule_row":245,"total_cell":"AY245","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D245","label":"Manufacturer","value":null,"formula":null},{"cell":"E245","label":"Model","value":null,"formula":null},{"cell":"F245","label":"Inventory quantity","value":4,"formula":"='[2]F&B Equipment'!CT245"},{"cell":"G245","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I245","label":"2024 cost per unit","value":5679,"formula":null},{"cell":"J245","label":"Inventory total","value":22716,"formula":"=+F245*I245"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L245","formula":"=(I245*K245)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N245","formula":"=M245*(I245*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P245","formula":"=O245*(I245*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R245","formula":"=Q245*(I245*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T245","formula":"=S245*(I245*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V245","formula":"=U245*(I245*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X245","formula":"=W245*(I245*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z245","formula":"=Y245*(I245*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB245","formula":"=AA245*($I245*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD245","formula":"=AC245*($I245*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF245","formula":"=AE245*($I245*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH245","formula":"=AG245*($I245*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ245","formula":"=AI245*($I245*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL245","formula":"=AK245*($I245*$AL$8)"},{"year":2039,"value":35907.85561894185,"quantity":4,"cell":"AN245","formula":"=AM245*($I245*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP245","formula":"=AO245*($I245*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR245","formula":"=AQ245*($I245*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT245","formula":"=AS245*($I245*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV245","formula":"=AU245*($I245*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX245","formula":"=AW245*($I245*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-246","category":"food","group":"Table","item":"Table, Stainless Steel Clean Dish Table and Overshelf","location":"","label":"Table","scope":"6'","grade":"Good","grade_type":"Condition","base":10420,"total":16471.203361039534,"sheet":"F&B Costs","row":246,"base_cell":"J246","schedule_sheet":"F&B Costs","schedule_row":246,"total_cell":"AY246","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D246","label":"Manufacturer","value":null,"formula":null},{"cell":"E246","label":"Model","value":null,"formula":null},{"cell":"F246","label":"Inventory quantity","value":5,"formula":"='[2]F&B Equipment'!CT246"},{"cell":"G246","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I246","label":"2024 cost per unit","value":2084,"formula":null},{"cell":"J246","label":"Inventory total","value":10420,"formula":"=+F246*I246"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L246","formula":"=(I246*K246)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N246","formula":"=M246*(I246*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P246","formula":"=O246*(I246*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R246","formula":"=Q246*(I246*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T246","formula":"=S246*(I246*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V246","formula":"=U246*(I246*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X246","formula":"=W246*(I246*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z246","formula":"=Y246*(I246*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB246","formula":"=AA246*($I246*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD246","formula":"=AC246*($I246*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF246","formula":"=AE246*($I246*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH246","formula":"=AG246*($I246*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ246","formula":"=AI246*($I246*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL246","formula":"=AK246*($I246*$AL$8)"},{"year":2039,"value":16471.203361039534,"quantity":5,"cell":"AN246","formula":"=AM246*($I246*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP246","formula":"=AO246*($I246*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR246","formula":"=AQ246*($I246*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT246","formula":"=AS246*($I246*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV246","formula":"=AU246*($I246*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX246","formula":"=AW246*($I246*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-247","category":"food","group":"Table","item":"Table, Stainless Steel Dirty Dish Table and Overshelf","location":"","label":"Table","scope":"5'","grade":"Good","grade_type":"Condition","base":14980,"total":23679.33074360578,"sheet":"F&B Costs","row":247,"base_cell":"J247","schedule_sheet":"F&B Costs","schedule_row":247,"total_cell":"AY247","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D247","label":"Manufacturer","value":null,"formula":null},{"cell":"E247","label":"Model","value":null,"formula":null},{"cell":"F247","label":"Inventory quantity","value":4,"formula":"='[2]F&B Equipment'!CT247"},{"cell":"G247","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I247","label":"2024 cost per unit","value":3745,"formula":null},{"cell":"J247","label":"Inventory total","value":14980,"formula":"=+F247*I247"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L247","formula":"=(I247*K247)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N247","formula":"=M247*(I247*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P247","formula":"=O247*(I247*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R247","formula":"=Q247*(I247*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T247","formula":"=S247*(I247*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V247","formula":"=U247*(I247*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X247","formula":"=W247*(I247*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z247","formula":"=Y247*(I247*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB247","formula":"=AA247*($I247*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD247","formula":"=AC247*($I247*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF247","formula":"=AE247*($I247*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH247","formula":"=AG247*($I247*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ247","formula":"=AI247*($I247*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL247","formula":"=AK247*($I247*$AL$8)"},{"year":2039,"value":23679.33074360578,"quantity":4,"cell":"AN247","formula":"=AM247*($I247*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP247","formula":"=AO247*($I247*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR247","formula":"=AQ247*($I247*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT247","formula":"=AS247*($I247*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV247","formula":"=AU247*($I247*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX247","formula":"=AW247*($I247*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-248","category":"food","group":"Table","item":"Table, Stainless Steel with Drop-in Heated Well","location":"","label":"Table","scope":"28'","grade":"Good","grade_type":"Condition","base":25200,"total":39834.38816681346,"sheet":"F&B Costs","row":248,"base_cell":"J248","schedule_sheet":"F&B Costs","schedule_row":248,"total_cell":"AY248","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D248","label":"Manufacturer","value":null,"formula":null},{"cell":"E248","label":"Model","value":null,"formula":null},{"cell":"F248","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT248"},{"cell":"G248","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I248","label":"2024 cost per unit","value":25200,"formula":null},{"cell":"J248","label":"Inventory total","value":25200,"formula":"=+F248*I248"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L248","formula":"=(I248*K248)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N248","formula":"=M248*(I248*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P248","formula":"=O248*(I248*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R248","formula":"=Q248*(I248*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T248","formula":"=S248*(I248*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V248","formula":"=U248*(I248*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X248","formula":"=W248*(I248*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z248","formula":"=Y248*(I248*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB248","formula":"=AA248*($I248*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD248","formula":"=AC248*($I248*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF248","formula":"=AE248*($I248*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH248","formula":"=AG248*($I248*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ248","formula":"=AI248*($I248*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL248","formula":"=AK248*($I248*$AL$8)"},{"year":2039,"value":39834.38816681346,"quantity":1,"cell":"AN248","formula":"=AM248*($I248*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP248","formula":"=AO248*($I248*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR248","formula":"=AQ248*($I248*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT248","formula":"=AS248*($I248*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV248","formula":"=AU248*($I248*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX248","formula":"=AW248*($I248*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-249","category":"food","group":"Ventilator","item":"Ventilator, with Fire Suppression","location":"","label":"Ventilator","scope":"3'","grade":"Good","grade_type":"Condition","base":44000,"total":58248.79406470653,"sheet":"F&B Costs","row":249,"base_cell":"J249","schedule_sheet":"F&B Costs","schedule_row":249,"total_cell":"AY249","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D249","label":"Manufacturer","value":null,"formula":null},{"cell":"E249","label":"Model","value":null,"formula":null},{"cell":"F249","label":"Inventory quantity","value":8,"formula":"='[2]F&B Equipment'!CT249"},{"cell":"G249","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I249","label":"2024 cost per unit","value":5500,"formula":null},{"cell":"J249","label":"Inventory total","value":44000,"formula":"=+F249*I249"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L249","formula":"=(I249*K249)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N249","formula":"=M249*(I249*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P249","formula":"=O249*(I249*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R249","formula":"=Q249*(I249*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T249","formula":"=S249*(I249*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V249","formula":"=U249*(I249*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X249","formula":"=W249*(I249*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z249","formula":"=Y249*(I249*$Z$8)"},{"year":2033,"value":58248.79406470653,"quantity":8,"cell":"AB249","formula":"=AA249*($I249*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD249","formula":"=AC249*($I249*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF249","formula":"=AE249*($I249*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH249","formula":"=AG249*($I249*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ249","formula":"=AI249*($I249*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL249","formula":"=AK249*($I249*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN249","formula":"=AM249*($I249*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP249","formula":"=AO249*($I249*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR249","formula":"=AQ249*($I249*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT249","formula":"=AS249*($I249*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV249","formula":"=AU249*($I249*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX249","formula":"=AW249*($I249*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-250","category":"food","group":"Ventilator","item":"Ventilator, Shelf Style, with Fire Suppression","location":"","label":"Ventilator","scope":"5'","grade":"Good","grade_type":"Condition","base":110500,"total":146283.903276138,"sheet":"F&B Costs","row":250,"base_cell":"J250","schedule_sheet":"F&B Costs","schedule_row":250,"total_cell":"AY250","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D250","label":"Manufacturer","value":null,"formula":null},{"cell":"E250","label":"Model","value":null,"formula":null},{"cell":"F250","label":"Inventory quantity","value":13,"formula":"='[2]F&B Equipment'!CT250"},{"cell":"G250","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I250","label":"2024 cost per unit","value":8500,"formula":null},{"cell":"J250","label":"Inventory total","value":110500,"formula":"=+F250*I250"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L250","formula":"=(I250*K250)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N250","formula":"=M250*(I250*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P250","formula":"=O250*(I250*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R250","formula":"=Q250*(I250*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T250","formula":"=S250*(I250*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V250","formula":"=U250*(I250*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X250","formula":"=W250*(I250*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z250","formula":"=Y250*(I250*$Z$8)"},{"year":2033,"value":146283.903276138,"quantity":13,"cell":"AB250","formula":"=AA250*($I250*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD250","formula":"=AC250*($I250*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF250","formula":"=AE250*($I250*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH250","formula":"=AG250*($I250*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ250","formula":"=AI250*($I250*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL250","formula":"=AK250*($I250*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN250","formula":"=AM250*($I250*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP250","formula":"=AO250*($I250*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR250","formula":"=AQ250*($I250*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT250","formula":"=AS250*($I250*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV250","formula":"=AU250*($I250*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX250","formula":"=AW250*($I250*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-251","category":"food","group":"Ventilator","item":"Ventilator, Shelf Style, with Fire Suppression","location":"","label":"Ventilator","scope":"6'","grade":"Good","grade_type":"Condition","base":156000,"total":206518.45168395952,"sheet":"F&B Costs","row":251,"base_cell":"J251","schedule_sheet":"F&B Costs","schedule_row":251,"total_cell":"AY251","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D251","label":"Manufacturer","value":null,"formula":null},{"cell":"E251","label":"Model","value":null,"formula":null},{"cell":"F251","label":"Inventory quantity","value":16,"formula":"='[2]F&B Equipment'!CT251"},{"cell":"G251","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I251","label":"2024 cost per unit","value":9750,"formula":null},{"cell":"J251","label":"Inventory total","value":156000,"formula":"=+F251*I251"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L251","formula":"=(I251*K251)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N251","formula":"=M251*(I251*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P251","formula":"=O251*(I251*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R251","formula":"=Q251*(I251*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T251","formula":"=S251*(I251*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V251","formula":"=U251*(I251*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X251","formula":"=W251*(I251*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z251","formula":"=Y251*(I251*$Z$8)"},{"year":2033,"value":206518.45168395952,"quantity":16,"cell":"AB251","formula":"=AA251*($I251*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD251","formula":"=AC251*($I251*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF251","formula":"=AE251*($I251*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH251","formula":"=AG251*($I251*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ251","formula":"=AI251*($I251*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL251","formula":"=AK251*($I251*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN251","formula":"=AM251*($I251*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP251","formula":"=AO251*($I251*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR251","formula":"=AQ251*($I251*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT251","formula":"=AS251*($I251*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV251","formula":"=AU251*($I251*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX251","formula":"=AW251*($I251*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-252","category":"food","group":"Walk in Cooler / Freezer","item":"Walk-In Cooler Unit - 9'-0\" x 15'-0\";                                 ","location":"","label":"Walk in Cooler / Freezer","scope":"9'-0\" x 15'-0 '-0\";","grade":"Good","grade_type":"Condition","base":54000,"total":80459.42427618086,"sheet":"F&B Costs","row":252,"base_cell":"J252","schedule_sheet":"F&B Costs","schedule_row":252,"total_cell":"AY252","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D252","label":"Manufacturer","value":null,"formula":null},{"cell":"E252","label":"Model","value":null,"formula":null},{"cell":"F252","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT252"},{"cell":"G252","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I252","label":"2024 cost per unit","value":27000,"formula":null},{"cell":"J252","label":"Inventory total","value":54000,"formula":"=+F252*I252"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L252","formula":"=(I252*K252)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N252","formula":"=M252*(I252*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P252","formula":"=O252*(I252*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R252","formula":"=Q252*(I252*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T252","formula":"=S252*(I252*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V252","formula":"=U252*(I252*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X252","formula":"=W252*(I252*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z252","formula":"=Y252*(I252*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB252","formula":"=AA252*($I252*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD252","formula":"=AC252*($I252*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF252","formula":"=AE252*($I252*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH252","formula":"=AG252*($I252*$AH$8)"},{"year":2037,"value":80459.42427618086,"quantity":2,"cell":"AJ252","formula":"=AI252*($I252*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL252","formula":"=AK252*($I252*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN252","formula":"=AM252*($I252*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP252","formula":"=AO252*($I252*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR252","formula":"=AQ252*($I252*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT252","formula":"=AS252*($I252*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV252","formula":"=AU252*($I252*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX252","formula":"=AW252*($I252*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-253","category":"food","group":"Walk in Cooler / Freezer","item":"Walk-In Cooler Unit  - 10'-0\" x 11'-0\";                           ","location":"","label":"Walk in Cooler / Freezer","scope":"10'-0\" x 11'-0 '-0\";","grade":"Good","grade_type":"Condition","base":66000,"total":98339.29633755438,"sheet":"F&B Costs","row":253,"base_cell":"J253","schedule_sheet":"F&B Costs","schedule_row":253,"total_cell":"AY253","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D253","label":"Manufacturer","value":null,"formula":null},{"cell":"E253","label":"Model","value":null,"formula":null},{"cell":"F253","label":"Inventory quantity","value":3,"formula":"='[2]F&B Equipment'!CT253"},{"cell":"G253","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I253","label":"2024 cost per unit","value":22000,"formula":null},{"cell":"J253","label":"Inventory total","value":66000,"formula":"=+F253*I253"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L253","formula":"=(I253*K253)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N253","formula":"=M253*(I253*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P253","formula":"=O253*(I253*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R253","formula":"=Q253*(I253*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T253","formula":"=S253*(I253*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V253","formula":"=U253*(I253*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X253","formula":"=W253*(I253*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z253","formula":"=Y253*(I253*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB253","formula":"=AA253*($I253*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD253","formula":"=AC253*($I253*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF253","formula":"=AE253*($I253*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH253","formula":"=AG253*($I253*$AH$8)"},{"year":2037,"value":98339.29633755438,"quantity":3,"cell":"AJ253","formula":"=AI253*($I253*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL253","formula":"=AK253*($I253*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN253","formula":"=AM253*($I253*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP253","formula":"=AO253*($I253*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR253","formula":"=AQ253*($I253*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT253","formula":"=AS253*($I253*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV253","formula":"=AU253*($I253*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX253","formula":"=AW253*($I253*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-254","category":"food","group":"Walk in Cooler / Freezer","item":"Walk-In Cooler Unit  - 23'-0\" x 13'-0\";                           ","location":"","label":"Walk in Cooler / Freezer","scope":"23'-0\" x 13'-0 '-0\";","grade":"Good","grade_type":"Condition","base":119600,"total":178202.72487835612,"sheet":"F&B Costs","row":254,"base_cell":"J254","schedule_sheet":"F&B Costs","schedule_row":254,"total_cell":"AY254","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D254","label":"Manufacturer","value":null,"formula":null},{"cell":"E254","label":"Model","value":null,"formula":null},{"cell":"F254","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT254"},{"cell":"G254","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I254","label":"2024 cost per unit","value":59800,"formula":null},{"cell":"J254","label":"Inventory total","value":119600,"formula":"=+F254*I254"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L254","formula":"=(I254*K254)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N254","formula":"=M254*(I254*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P254","formula":"=O254*(I254*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R254","formula":"=Q254*(I254*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T254","formula":"=S254*(I254*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V254","formula":"=U254*(I254*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X254","formula":"=W254*(I254*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z254","formula":"=Y254*(I254*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB254","formula":"=AA254*($I254*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD254","formula":"=AC254*($I254*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF254","formula":"=AE254*($I254*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH254","formula":"=AG254*($I254*$AH$8)"},{"year":2037,"value":178202.72487835612,"quantity":2,"cell":"AJ254","formula":"=AI254*($I254*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL254","formula":"=AK254*($I254*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN254","formula":"=AM254*($I254*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP254","formula":"=AO254*($I254*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR254","formula":"=AQ254*($I254*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT254","formula":"=AS254*($I254*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV254","formula":"=AU254*($I254*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX254","formula":"=AW254*($I254*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-255","category":"food","group":"Walk in Cooler / Freezer","item":"Walk-In Cooler Unit  - 28'-0\" x 11'-0\";                           ","location":"","label":"Walk in Cooler / Freezer","scope":"28'-0\" x 11'-0 '-0\";","grade":"Good","grade_type":"Condition","base":61600,"total":91783.34324838409,"sheet":"F&B Costs","row":255,"base_cell":"J255","schedule_sheet":"F&B Costs","schedule_row":255,"total_cell":"AY255","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D255","label":"Manufacturer","value":null,"formula":null},{"cell":"E255","label":"Model","value":null,"formula":null},{"cell":"F255","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT255"},{"cell":"G255","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I255","label":"2024 cost per unit","value":61600,"formula":null},{"cell":"J255","label":"Inventory total","value":61600,"formula":"=+F255*I255"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L255","formula":"=(I255*K255)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N255","formula":"=M255*(I255*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P255","formula":"=O255*(I255*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R255","formula":"=Q255*(I255*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T255","formula":"=S255*(I255*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V255","formula":"=U255*(I255*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X255","formula":"=W255*(I255*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z255","formula":"=Y255*(I255*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB255","formula":"=AA255*($I255*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD255","formula":"=AC255*($I255*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF255","formula":"=AE255*($I255*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH255","formula":"=AG255*($I255*$AH$8)"},{"year":2037,"value":91783.34324838409,"quantity":1,"cell":"AJ255","formula":"=AI255*($I255*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL255","formula":"=AK255*($I255*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN255","formula":"=AM255*($I255*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP255","formula":"=AO255*($I255*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR255","formula":"=AQ255*($I255*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT255","formula":"=AS255*($I255*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV255","formula":"=AU255*($I255*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX255","formula":"=AW255*($I255*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-256","category":"food","group":"Walk in Cooler / Freezer","item":"Walk-In Cooler Unit  - 9'-0\" x 13'-0\";                           ","location":"","label":"Walk in Cooler / Freezer","scope":"9'-0\" x 13'-0 '-0\";","grade":"Good","grade_type":"Condition","base":23400,"total":34865.75051967837,"sheet":"F&B Costs","row":256,"base_cell":"J256","schedule_sheet":"F&B Costs","schedule_row":256,"total_cell":"AY256","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D256","label":"Manufacturer","value":null,"formula":null},{"cell":"E256","label":"Model","value":null,"formula":null},{"cell":"F256","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT256"},{"cell":"G256","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I256","label":"2024 cost per unit","value":23400,"formula":null},{"cell":"J256","label":"Inventory total","value":23400,"formula":"=+F256*I256"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L256","formula":"=(I256*K256)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N256","formula":"=M256*(I256*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P256","formula":"=O256*(I256*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R256","formula":"=Q256*(I256*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T256","formula":"=S256*(I256*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V256","formula":"=U256*(I256*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X256","formula":"=W256*(I256*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z256","formula":"=Y256*(I256*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB256","formula":"=AA256*($I256*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD256","formula":"=AC256*($I256*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF256","formula":"=AE256*($I256*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH256","formula":"=AG256*($I256*$AH$8)"},{"year":2037,"value":34865.75051967837,"quantity":1,"cell":"AJ256","formula":"=AI256*($I256*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL256","formula":"=AK256*($I256*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN256","formula":"=AM256*($I256*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP256","formula":"=AO256*($I256*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR256","formula":"=AQ256*($I256*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT256","formula":"=AS256*($I256*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV256","formula":"=AU256*($I256*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX256","formula":"=AW256*($I256*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-257","category":"food","group":"Walk in Cooler / Freezer","item":"Walk-In Cooler Unit  - 8'-0\" x 9'-0\"                                           ","location":"","label":"Walk in Cooler / Freezer","scope":"8'-0\" x 9'-0 '-0\"","grade":"Good","grade_type":"Condition","base":14400,"total":21455.846473648227,"sheet":"F&B Costs","row":257,"base_cell":"J257","schedule_sheet":"F&B Costs","schedule_row":257,"total_cell":"AY257","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D257","label":"Manufacturer","value":null,"formula":null},{"cell":"E257","label":"Model","value":null,"formula":null},{"cell":"F257","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT257"},{"cell":"G257","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I257","label":"2024 cost per unit","value":14400,"formula":null},{"cell":"J257","label":"Inventory total","value":14400,"formula":"=+F257*I257"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L257","formula":"=(I257*K257)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N257","formula":"=M257*(I257*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P257","formula":"=O257*(I257*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R257","formula":"=Q257*(I257*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T257","formula":"=S257*(I257*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V257","formula":"=U257*(I257*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X257","formula":"=W257*(I257*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z257","formula":"=Y257*(I257*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB257","formula":"=AA257*($I257*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD257","formula":"=AC257*($I257*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF257","formula":"=AE257*($I257*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH257","formula":"=AG257*($I257*$AH$8)"},{"year":2037,"value":21455.846473648227,"quantity":1,"cell":"AJ257","formula":"=AI257*($I257*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL257","formula":"=AK257*($I257*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN257","formula":"=AM257*($I257*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP257","formula":"=AO257*($I257*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR257","formula":"=AQ257*($I257*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT257","formula":"=AS257*($I257*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV257","formula":"=AU257*($I257*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX257","formula":"=AW257*($I257*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-258","category":"food","group":"Walk in Cooler / Freezer","item":"Walk-In Cooler Unit  - 8'-0\" x 7'-0\";                                              ","location":"","label":"Walk in Cooler / Freezer","scope":"8'-0\" x 7'-0 '-0\";","grade":"Good","grade_type":"Condition","base":22400,"total":33375.76118123058,"sheet":"F&B Costs","row":258,"base_cell":"J258","schedule_sheet":"F&B Costs","schedule_row":258,"total_cell":"AY258","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D258","label":"Manufacturer","value":null,"formula":null},{"cell":"E258","label":"Model","value":null,"formula":null},{"cell":"F258","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT258"},{"cell":"G258","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I258","label":"2024 cost per unit","value":11200,"formula":null},{"cell":"J258","label":"Inventory total","value":22400,"formula":"=+F258*I258"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L258","formula":"=(I258*K258)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N258","formula":"=M258*(I258*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P258","formula":"=O258*(I258*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R258","formula":"=Q258*(I258*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T258","formula":"=S258*(I258*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V258","formula":"=U258*(I258*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X258","formula":"=W258*(I258*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z258","formula":"=Y258*(I258*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB258","formula":"=AA258*($I258*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD258","formula":"=AC258*($I258*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF258","formula":"=AE258*($I258*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH258","formula":"=AG258*($I258*$AH$8)"},{"year":2037,"value":33375.76118123058,"quantity":2,"cell":"AJ258","formula":"=AI258*($I258*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL258","formula":"=AK258*($I258*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN258","formula":"=AM258*($I258*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP258","formula":"=AO258*($I258*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR258","formula":"=AQ258*($I258*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT258","formula":"=AS258*($I258*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV258","formula":"=AU258*($I258*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX258","formula":"=AW258*($I258*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-259","category":"food","group":"Walk in Cooler / Freezer","item":"Walk-In Cooler Unit  - 8'-0\" x 13'-0\";                           ","location":"","label":"Walk in Cooler / Freezer","scope":"8'-0\" x 13'-0 '-0\";","grade":"Good","grade_type":"Condition","base":20800,"total":30991.778239714105,"sheet":"F&B Costs","row":259,"base_cell":"J259","schedule_sheet":"F&B Costs","schedule_row":259,"total_cell":"AY259","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D259","label":"Manufacturer","value":null,"formula":null},{"cell":"E259","label":"Model","value":null,"formula":null},{"cell":"F259","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT259"},{"cell":"G259","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I259","label":"2024 cost per unit","value":20800,"formula":null},{"cell":"J259","label":"Inventory total","value":20800,"formula":"=+F259*I259"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L259","formula":"=(I259*K259)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N259","formula":"=M259*(I259*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P259","formula":"=O259*(I259*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R259","formula":"=Q259*(I259*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T259","formula":"=S259*(I259*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V259","formula":"=U259*(I259*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X259","formula":"=W259*(I259*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z259","formula":"=Y259*(I259*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB259","formula":"=AA259*($I259*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD259","formula":"=AC259*($I259*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF259","formula":"=AE259*($I259*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH259","formula":"=AG259*($I259*$AH$8)"},{"year":2037,"value":30991.778239714105,"quantity":1,"cell":"AJ259","formula":"=AI259*($I259*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL259","formula":"=AK259*($I259*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN259","formula":"=AM259*($I259*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP259","formula":"=AO259*($I259*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR259","formula":"=AQ259*($I259*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT259","formula":"=AS259*($I259*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV259","formula":"=AU259*($I259*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX259","formula":"=AW259*($I259*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-260","category":"food","group":"Walk in Cooler / Freezer","item":"Walk-In Cooler Unit  - 7'-0\" x 17'-0\";                                          ","location":"","label":"Walk in Cooler / Freezer","scope":"7'-0\" x 17'-0 '-0\";","grade":"Good","grade_type":"Condition","base":119000,"total":177308.73127528743,"sheet":"F&B Costs","row":260,"base_cell":"J260","schedule_sheet":"F&B Costs","schedule_row":260,"total_cell":"AY260","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D260","label":"Manufacturer","value":null,"formula":null},{"cell":"E260","label":"Model","value":null,"formula":null},{"cell":"F260","label":"Inventory quantity","value":5,"formula":"='[2]F&B Equipment'!CT260"},{"cell":"G260","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I260","label":"2024 cost per unit","value":23800,"formula":null},{"cell":"J260","label":"Inventory total","value":119000,"formula":"=+F260*I260"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L260","formula":"=(I260*K260)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N260","formula":"=M260*(I260*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P260","formula":"=O260*(I260*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R260","formula":"=Q260*(I260*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T260","formula":"=S260*(I260*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V260","formula":"=U260*(I260*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X260","formula":"=W260*(I260*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z260","formula":"=Y260*(I260*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB260","formula":"=AA260*($I260*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD260","formula":"=AC260*($I260*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF260","formula":"=AE260*($I260*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH260","formula":"=AG260*($I260*$AH$8)"},{"year":2037,"value":177308.73127528743,"quantity":5,"cell":"AJ260","formula":"=AI260*($I260*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL260","formula":"=AK260*($I260*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN260","formula":"=AM260*($I260*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP260","formula":"=AO260*($I260*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR260","formula":"=AQ260*($I260*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT260","formula":"=AS260*($I260*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV260","formula":"=AU260*($I260*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX260","formula":"=AW260*($I260*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-261","category":"food","group":"Walk in Cooler / Freezer","item":"Walk-In Cooler Unit - 9'-0\" x 9'-0\";                                 ","location":"","label":"Walk in Cooler / Freezer","scope":"9'-0\" x 9'-0 '-0\";","grade":"Good","grade_type":"Condition","base":16200,"total":24137.827282854258,"sheet":"F&B Costs","row":261,"base_cell":"J261","schedule_sheet":"F&B Costs","schedule_row":261,"total_cell":"AY261","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D261","label":"Manufacturer","value":null,"formula":null},{"cell":"E261","label":"Model","value":null,"formula":null},{"cell":"F261","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT261"},{"cell":"G261","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I261","label":"2024 cost per unit","value":16200,"formula":null},{"cell":"J261","label":"Inventory total","value":16200,"formula":"=+F261*I261"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L261","formula":"=(I261*K261)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N261","formula":"=M261*(I261*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P261","formula":"=O261*(I261*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R261","formula":"=Q261*(I261*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T261","formula":"=S261*(I261*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V261","formula":"=U261*(I261*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X261","formula":"=W261*(I261*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z261","formula":"=Y261*(I261*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB261","formula":"=AA261*($I261*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD261","formula":"=AC261*($I261*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF261","formula":"=AE261*($I261*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH261","formula":"=AG261*($I261*$AH$8)"},{"year":2037,"value":24137.827282854258,"quantity":1,"cell":"AJ261","formula":"=AI261*($I261*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL261","formula":"=AK261*($I261*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN261","formula":"=AM261*($I261*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP261","formula":"=AO261*($I261*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR261","formula":"=AQ261*($I261*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT261","formula":"=AS261*($I261*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV261","formula":"=AU261*($I261*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX261","formula":"=AW261*($I261*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-262","category":"food","group":"Walk in Cooler / Freezer","item":"Walk-In Cooler Unit - 10'-0\" x 22'-0\";                                     ","location":"","label":"Walk in Cooler / Freezer","scope":"10'-0\" x 22'-0 '-0\";","grade":"Good","grade_type":"Condition","base":132000,"total":65559.53089170292,"sheet":"F&B Costs","row":262,"base_cell":"J262","schedule_sheet":"F&B Costs","schedule_row":262,"total_cell":"AY262","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D262","label":"Manufacturer","value":null,"formula":null},{"cell":"E262","label":"Model","value":null,"formula":null},{"cell":"F262","label":"Inventory quantity","value":3,"formula":"='[2]F&B Equipment'!CT262"},{"cell":"G262","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I262","label":"2024 cost per unit","value":44000,"formula":null},{"cell":"J262","label":"Inventory total","value":132000,"formula":"=+F262*I262"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L262","formula":"=(I262*K262)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N262","formula":"=M262*(I262*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P262","formula":"=O262*(I262*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R262","formula":"=Q262*(I262*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T262","formula":"=S262*(I262*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V262","formula":"=U262*(I262*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X262","formula":"=W262*(I262*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z262","formula":"=Y262*(I262*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB262","formula":"=AA262*($I262*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD262","formula":"=AC262*($I262*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF262","formula":"=AE262*($I262*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH262","formula":"=AG262*($I262*$AH$8)"},{"year":2037,"value":65559.53089170292,"quantity":1,"cell":"AJ262","formula":"=AI262*($I262*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL262","formula":"=AK262*($I262*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN262","formula":"=AM262*($I262*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP262","formula":"=AO262*($I262*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR262","formula":"=AQ262*($I262*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT262","formula":"=AS262*($I262*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV262","formula":"=AU262*($I262*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX262","formula":"=AW262*($I262*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-263","category":"food","group":"Walk in Cooler / Freezer","item":"Walk-In Cooler - 16'-0\" x 22'-0\"                                             ","location":"","label":"Walk in Cooler / Freezer","scope":"16'-0\" x 22'-0 '-0\"","grade":"Good","grade_type":"Condition","base":70400,"total":209790.49885344933,"sheet":"F&B Costs","row":263,"base_cell":"J263","schedule_sheet":"F&B Costs","schedule_row":263,"total_cell":"AY263","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D263","label":"Manufacturer","value":null,"formula":null},{"cell":"E263","label":"Model","value":null,"formula":null},{"cell":"F263","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT263"},{"cell":"G263","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I263","label":"2024 cost per unit","value":70400,"formula":null},{"cell":"J263","label":"Inventory total","value":70400,"formula":"=+F263*I263"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L263","formula":"=(I263*K263)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N263","formula":"=M263*(I263*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P263","formula":"=O263*(I263*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R263","formula":"=Q263*(I263*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T263","formula":"=S263*(I263*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V263","formula":"=U263*(I263*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X263","formula":"=W263*(I263*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z263","formula":"=Y263*(I263*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB263","formula":"=AA263*($I263*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD263","formula":"=AC263*($I263*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF263","formula":"=AE263*($I263*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH263","formula":"=AG263*($I263*$AH$8)"},{"year":2037,"value":209790.49885344933,"quantity":2,"cell":"AJ263","formula":"=AI263*($I263*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL263","formula":"=AK263*($I263*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN263","formula":"=AM263*($I263*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP263","formula":"=AO263*($I263*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR263","formula":"=AQ263*($I263*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT263","formula":"=AS263*($I263*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV263","formula":"=AU263*($I263*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX263","formula":"=AW263*($I263*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-264","category":"food","group":"Walk in Cooler / Freezer","item":"Walk-In Cooler Unit  - 11'-5\" x 8'-0\";                                              ","location":"","label":"Walk in Cooler / Freezer","scope":"With Floor","grade":"Floors in Poor Condition","grade_type":"Condition","base":36800,"total":107495.66861068516,"sheet":"F&B Costs","row":264,"base_cell":"J264","schedule_sheet":"F&B Costs","schedule_row":264,"total_cell":"AY264","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D264","label":"Manufacturer","value":null,"formula":null},{"cell":"E264","label":"Model","value":null,"formula":null},{"cell":"F264","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT264"},{"cell":"G264","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I264","label":"2024 cost per unit","value":18400,"formula":null},{"cell":"J264","label":"Inventory total","value":36800,"formula":"=+F264*I264"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L264","formula":"=(I264*K264)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N264","formula":"=M264*(I264*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P264","formula":"=O264*(I264*$P$8)"},{"year":2028,"value":42023.86156800001,"quantity":2,"cell":"R264","formula":"=Q264*(I264*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T264","formula":"=S264*(I264*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V264","formula":"=U264*(I264*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X264","formula":"=W264*(I264*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z264","formula":"=Y264*(I264*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB264","formula":"=AA264*($I264*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD264","formula":"=AC264*($I264*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF264","formula":"=AE264*($I264*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH264","formula":"=AG264*($I264*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ264","formula":"=AI264*($I264*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL264","formula":"=AK264*($I264*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN264","formula":"=AM264*($I264*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP264","formula":"=AO264*($I264*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR264","formula":"=AQ264*($I264*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT264","formula":"=AS264*($I264*$AT$8)"},{"year":2043,"value":65471.80704268514,"quantity":2,"cell":"AV264","formula":"=AU264*($I264*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX264","formula":"=AW264*($I264*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-265","category":"food","group":"Walk in Cooler / Freezer","item":"Walk-In Cooler Unit  - 6-0\" x 5'-0\";                                              ","location":"","label":"Walk in Cooler / Freezer","scope":"Without Floor","grade":"Good","grade_type":"Condition","base":12000,"total":23829.052117379946,"sheet":"F&B Costs","row":265,"base_cell":"J265","schedule_sheet":"F&B Costs","schedule_row":265,"total_cell":"AY265","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D265","label":"Manufacturer","value":"Perlick","formula":null},{"cell":"E265","label":"Model","value":null,"formula":null},{"cell":"F265","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT265"},{"cell":"G265","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I265","label":"2024 cost per unit","value":6000,"formula":null},{"cell":"J265","label":"Inventory total","value":12000,"formula":"=+F265*I265"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L265","formula":"=(I265*K265)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N265","formula":"=M265*(I265*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P265","formula":"=O265*(I265*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R265","formula":"=Q265*(I265*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T265","formula":"=S265*(I265*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V265","formula":"=U265*(I265*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X265","formula":"=W265*(I265*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z265","formula":"=Y265*(I265*$Z$8)"},{"year":2033,"value":23829.052117379946,"quantity":3,"cell":"AB265","formula":"=AA265*($I265*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD265","formula":"=AC265*($I265*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF265","formula":"=AE265*($I265*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH265","formula":"=AG265*($I265*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ265","formula":"=AI265*($I265*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL265","formula":"=AK265*($I265*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN265","formula":"=AM265*($I265*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP265","formula":"=AO265*($I265*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR265","formula":"=AQ265*($I265*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT265","formula":"=AS265*($I265*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV265","formula":"=AU265*($I265*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX265","formula":"=AW265*($I265*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-266","category":"food","group":"Walk in Cooler / Freezer","item":"Walk in Cooler with Floor","location":"","label":"Walk in Cooler / Freezer","scope":"16 1/2'x 10' With Floor","grade":"Floors in Poor Condition","grade_type":"Condition","base":99000,"total":96395.57239545135,"sheet":"F&B Costs","row":266,"base_cell":"J266","schedule_sheet":"F&B Costs","schedule_row":266,"total_cell":"AY266","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D266","label":"Manufacturer","value":null,"formula":null},{"cell":"E266","label":"Model","value":null,"formula":null},{"cell":"F266","label":"Inventory quantity","value":3,"formula":"='[2]F&B Equipment'!CT266"},{"cell":"G266","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I266","label":"2024 cost per unit","value":33000,"formula":null},{"cell":"J266","label":"Inventory total","value":99000,"formula":"=+F266*I266"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L266","formula":"=(I266*K266)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N266","formula":"=M266*(I266*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P266","formula":"=O266*(I266*$P$8)"},{"year":2028,"value":37684.441080000004,"quantity":1,"cell":"R266","formula":"=Q266*(I266*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T266","formula":"=S266*(I266*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V266","formula":"=U266*(I266*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X266","formula":"=W266*(I266*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z266","formula":"=Y266*(I266*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB266","formula":"=AA266*($I266*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD266","formula":"=AC266*($I266*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF266","formula":"=AE266*($I266*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH266","formula":"=AG266*($I266*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ266","formula":"=AI266*($I266*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL266","formula":"=AK266*($I266*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN266","formula":"=AM266*($I266*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP266","formula":"=AO266*($I266*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR266","formula":"=AQ266*($I266*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT266","formula":"=AS266*($I266*$AT$8)"},{"year":2043,"value":58711.13131545135,"quantity":1,"cell":"AV266","formula":"=AU266*($I266*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX266","formula":"=AW266*($I266*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-267","category":"food","group":"Walk in Cooler / Freezer","item":"Walk in Cooler w/o Floor","location":"","label":"Walk in Cooler / Freezer","scope":"8'x10'","grade":"Good","grade_type":"Condition","base":16000,"total":21816.821049690083,"sheet":"F&B Costs","row":267,"base_cell":"J267","schedule_sheet":"F&B Costs","schedule_row":267,"total_cell":"AY267","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D267","label":"Manufacturer","value":null,"formula":null},{"cell":"E267","label":"Model","value":null,"formula":null},{"cell":"F267","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT267"},{"cell":"G267","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I267","label":"2024 cost per unit","value":16000,"formula":null},{"cell":"J267","label":"Inventory total","value":16000,"formula":"=+F267*I267"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L267","formula":"=(I267*K267)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N267","formula":"=M267*(I267*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P267","formula":"=O267*(I267*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R267","formula":"=Q267*(I267*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T267","formula":"=S267*(I267*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V267","formula":"=U267*(I267*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X267","formula":"=W267*(I267*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z267","formula":"=Y267*(I267*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB267","formula":"=AA267*($I267*$AB$8)"},{"year":2034,"value":21816.821049690083,"quantity":1,"cell":"AD267","formula":"=AC267*($I267*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF267","formula":"=AE267*($I267*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH267","formula":"=AG267*($I267*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ267","formula":"=AI267*($I267*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL267","formula":"=AK267*($I267*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN267","formula":"=AM267*($I267*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP267","formula":"=AO267*($I267*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR267","formula":"=AQ267*($I267*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT267","formula":"=AS267*($I267*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV267","formula":"=AU267*($I267*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX267","formula":"=AW267*($I267*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-268","category":"food","group":"Walk in Cooler / Freezer w/C02 tanks","item":"Walk In Freezer 8'-0\" x 7'-0\"","location":"","label":"Walk in Cooler / Freezer w/C02 tanks","scope":"144 Sq Ft ea.","grade":"Good","grade_type":"Condition","base":11200,"total":30543.54946956612,"sheet":"F&B Costs","row":268,"base_cell":"J268","schedule_sheet":"F&B Costs","schedule_row":268,"total_cell":"AY268","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D268","label":"Manufacturer","value":null,"formula":null},{"cell":"E268","label":"Model","value":null,"formula":null},{"cell":"F268","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT268"},{"cell":"G268","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I268","label":"2024 cost per unit","value":11200,"formula":null},{"cell":"J268","label":"Inventory total","value":11200,"formula":"=+F268*I268"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L268","formula":"=(I268*K268)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N268","formula":"=M268*(I268*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P268","formula":"=O268*(I268*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R268","formula":"=Q268*(I268*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T268","formula":"=S268*(I268*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V268","formula":"=U268*(I268*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X268","formula":"=W268*(I268*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z268","formula":"=Y268*(I268*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB268","formula":"=AA268*($I268*$AB$8)"},{"year":2034,"value":30543.54946956612,"quantity":2,"cell":"AD268","formula":"=AC268*($I268*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF268","formula":"=AE268*($I268*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH268","formula":"=AG268*($I268*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ268","formula":"=AI268*($I268*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL268","formula":"=AK268*($I268*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN268","formula":"=AM268*($I268*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP268","formula":"=AO268*($I268*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR268","formula":"=AQ268*($I268*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT268","formula":"=AS268*($I268*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV268","formula":"=AU268*($I268*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX268","formula":"=AW268*($I268*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-269","category":"food","group":"Walk in Cooler / Freezer","item":"Walk-In Freezer Unit - 13'-0\" x 9'-0\";                                  ","location":"","label":"Walk in Cooler / Freezer","scope":"13'-0\" x 9'-0 '-0\";","grade":"Good","grade_type":"Condition","base":46800,"total":104597.2515590351,"sheet":"F&B Costs","row":269,"base_cell":"J269","schedule_sheet":"F&B Costs","schedule_row":269,"total_cell":"AY269","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D269","label":"Manufacturer","value":null,"formula":null},{"cell":"E269","label":"Model","value":null,"formula":null},{"cell":"F269","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT269"},{"cell":"G269","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I269","label":"2024 cost per unit","value":23400,"formula":null},{"cell":"J269","label":"Inventory total","value":46800,"formula":"=+F269*I269"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L269","formula":"=(I269*K269)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N269","formula":"=M269*(I269*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P269","formula":"=O269*(I269*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R269","formula":"=Q269*(I269*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T269","formula":"=S269*(I269*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V269","formula":"=U269*(I269*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X269","formula":"=W269*(I269*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z269","formula":"=Y269*(I269*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB269","formula":"=AA269*($I269*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD269","formula":"=AC269*($I269*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF269","formula":"=AE269*($I269*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH269","formula":"=AG269*($I269*$AH$8)"},{"year":2037,"value":104597.2515590351,"quantity":3,"cell":"AJ269","formula":"=AI269*($I269*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL269","formula":"=AK269*($I269*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN269","formula":"=AM269*($I269*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP269","formula":"=AO269*($I269*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR269","formula":"=AQ269*($I269*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT269","formula":"=AS269*($I269*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV269","formula":"=AU269*($I269*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX269","formula":"=AW269*($I269*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-270","category":"food","group":"Warewashing","item":"Undercounter Dishwasher ","location":"","label":"Warewashing","scope":"Dishwasher","grade":"Good","grade_type":"Condition","base":15714,"total":45960.91597301894,"sheet":"F&B Costs","row":270,"base_cell":"J270","schedule_sheet":"F&B Costs","schedule_row":270,"total_cell":"AY270","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D270","label":"Manufacturer","value":"Champion","formula":null},{"cell":"E270","label":"Model","value":"UL-130","formula":null},{"cell":"F270","label":"Inventory quantity","value":3,"formula":"='[2]F&B Equipment'!CT270"},{"cell":"G270","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I270","label":"2024 cost per unit","value":5238,"formula":null},{"cell":"J270","label":"Inventory total","value":15714,"formula":"=+F270*I270"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L270","formula":"=(I270*K270)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N270","formula":"=M270*(I270*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P270","formula":"=O270*(I270*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R270","formula":"=Q270*(I270*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T270","formula":"=S270*(I270*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V270","formula":"=U270*(I270*$V$8)"},{"year":2031,"value":19608.598829741437,"quantity":3,"cell":"X270","formula":"=W270*(I270*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z270","formula":"=Y270*(I270*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB270","formula":"=AA270*($I270*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD270","formula":"=AC270*($I270*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF270","formula":"=AE270*($I270*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH270","formula":"=AG270*($I270*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ270","formula":"=AI270*($I270*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL270","formula":"=AK270*($I270*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN270","formula":"=AM270*($I270*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP270","formula":"=AO270*($I270*$AP$8)"},{"year":2041,"value":26352.317143277505,"quantity":3,"cell":"AR270","formula":"=AQ270*($I270*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT270","formula":"=AS270*($I270*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV270","formula":"=AU270*($I270*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX270","formula":"=AW270*($I270*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-271","category":"food","group":"Warewashing","item":"High Temp Door-Type Dishwasher","location":"","label":"Warewashing","scope":"Built-In Booster, 208v/1ph","grade":"Good","grade_type":"Condition","base":25352,"total":74150.51175690317,"sheet":"F&B Costs","row":271,"base_cell":"J271","schedule_sheet":"F&B Costs","schedule_row":271,"total_cell":"AY271","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D271","label":"Manufacturer","value":"Jackson","formula":null},{"cell":"E271","label":"Model","value":"Tempstar","formula":null},{"cell":"F271","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT271"},{"cell":"G271","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I271","label":"2024 cost per unit","value":12676,"formula":null},{"cell":"J271","label":"Inventory total","value":25352,"formula":"=+F271*I271"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L271","formula":"=(I271*K271)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N271","formula":"=M271*(I271*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P271","formula":"=O271*(I271*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R271","formula":"=Q271*(I271*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T271","formula":"=S271*(I271*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V271","formula":"=U271*(I271*$V$8)"},{"year":2031,"value":31635.30593939194,"quantity":2,"cell":"X271","formula":"=W271*(I271*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z271","formula":"=Y271*(I271*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB271","formula":"=AA271*($I271*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD271","formula":"=AC271*($I271*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF271","formula":"=AE271*($I271*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH271","formula":"=AG271*($I271*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ271","formula":"=AI271*($I271*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL271","formula":"=AK271*($I271*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN271","formula":"=AM271*($I271*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP271","formula":"=AO271*($I271*$AP$8)"},{"year":2041,"value":42515.205817511225,"quantity":2,"cell":"AR271","formula":"=AQ271*($I271*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT271","formula":"=AS271*($I271*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV271","formula":"=AU271*($I271*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX271","formula":"=AW271*($I271*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-272","category":"food","group":"Warewashing","item":"High Temperature Rack Conveyor Dishwashing Machine","location":"","label":"Warewashing","scope":"Brand New, Replaced in 2024","grade":"Good","grade_type":"Condition","base":180992,"total":254195.63610551707,"sheet":"F&B Costs","row":272,"base_cell":"J272","schedule_sheet":"F&B Costs","schedule_row":272,"total_cell":"AY272","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D272","label":"Manufacturer","value":"Hobart","formula":null},{"cell":"E272","label":"Model","value":"CLPS86ENER","formula":null},{"cell":"F272","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT272"},{"cell":"G272","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I272","label":"2024 cost per unit","value":90496,"formula":null},{"cell":"J272","label":"Inventory total","value":180992,"formula":"=+F272*I272"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L272","formula":"=(I272*K272)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N272","formula":"=M272*(I272*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P272","formula":"=O272*(I272*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R272","formula":"=Q272*(I272*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T272","formula":"=S272*(I272*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V272","formula":"=U272*(I272*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X272","formula":"=W272*(I272*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z272","formula":"=Y272*(I272*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB272","formula":"=AA272*($I272*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD272","formula":"=AC272*($I272*$AD$8)"},{"year":2035,"value":254195.63610551707,"quantity":2,"cell":"AF272","formula":"=AE272*($I272*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH272","formula":"=AG272*($I272*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ272","formula":"=AI272*($I272*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL272","formula":"=AK272*($I272*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN272","formula":"=AM272*($I272*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP272","formula":"=AO272*($I272*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR272","formula":"=AQ272*($I272*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT272","formula":"=AS272*($I272*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV272","formula":"=AU272*($I272*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX272","formula":"=AW272*($I272*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-273","category":"food","group":"Warewashing","item":"Dishwasher, w Sink, Disposal and Sprayer","location":"","label":"Warewashing","scope":"AM 15VL","grade":"Good","grade_type":"Condition","base":72000,"total":216906.04101814207,"sheet":"F&B Costs","row":273,"base_cell":"J273","schedule_sheet":"F&B Costs","schedule_row":273,"total_cell":"AY273","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D273","label":"Manufacturer","value":"Hobart","formula":null},{"cell":"E273","label":"Model","value":null,"formula":null},{"cell":"F273","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!CT273"},{"cell":"G273","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I273","label":"2024 cost per unit","value":36000,"formula":null},{"cell":"J273","label":"Inventory total","value":72000,"formula":"=+F273*I273"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L273","formula":"=(I273*K273)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N273","formula":"=M273*(I273*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P273","formula":"=O273*(I273*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R273","formula":"=Q273*(I273*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T273","formula":"=S273*(I273*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V273","formula":"=U273*(I273*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X273","formula":"=W273*(I273*$X$8)"},{"year":2032,"value":92540.00822283473,"quantity":2,"cell":"Z273","formula":"=Y273*(I273*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB273","formula":"=AA273*($I273*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD273","formula":"=AC273*($I273*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF273","formula":"=AE273*($I273*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH273","formula":"=AG273*($I273*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ273","formula":"=AI273*($I273*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL273","formula":"=AK273*($I273*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN273","formula":"=AM273*($I273*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP273","formula":"=AO273*($I273*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR273","formula":"=AQ273*($I273*$AR$8)"},{"year":2042,"value":124366.03279530736,"quantity":2,"cell":"AT273","formula":"=AS273*($I273*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV273","formula":"=AU273*($I273*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX273","formula":"=AW273*($I273*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-274","category":"food","group":"Warewashing","item":"Dishwasher, w Sink, Disposal and Sprayer","location":"","label":"Warewashing","scope":"1 tank","grade":"Good","grade_type":"Condition","base":19500,"total":58745.38610908015,"sheet":"F&B Costs","row":274,"base_cell":"J274","schedule_sheet":"F&B Costs","schedule_row":274,"total_cell":"AY274","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D274","label":"Manufacturer","value":"Meiko","formula":null},{"cell":"E274","label":"Model","value":"DV 80.2","formula":null},{"cell":"F274","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!CT274"},{"cell":"G274","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I274","label":"2024 cost per unit","value":19500,"formula":null},{"cell":"J274","label":"Inventory total","value":19500,"formula":"=+F274*I274"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L274","formula":"=(I274*K274)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N274","formula":"=M274*(I274*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P274","formula":"=O274*(I274*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R274","formula":"=Q274*(I274*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T274","formula":"=S274*(I274*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V274","formula":"=U274*(I274*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X274","formula":"=W274*(I274*$X$8)"},{"year":2032,"value":25062.918893684408,"quantity":1,"cell":"Z274","formula":"=Y274*(I274*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB274","formula":"=AA274*($I274*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD274","formula":"=AC274*($I274*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF274","formula":"=AE274*($I274*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH274","formula":"=AG274*($I274*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ274","formula":"=AI274*($I274*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL274","formula":"=AK274*($I274*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN274","formula":"=AM274*($I274*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP274","formula":"=AO274*($I274*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR274","formula":"=AQ274*($I274*$AR$8)"},{"year":2042,"value":33682.46721539574,"quantity":1,"cell":"AT274","formula":"=AS274*($I274*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV274","formula":"=AU274*($I274*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX274","formula":"=AW274*($I274*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-275","category":"food","group":"Warewashing","item":"Dishwasher, Undercounter","location":"","label":"Warewashing","scope":"High Temp UH130B","grade":"Good","grade_type":"Condition","base":22332,"total":0,"sheet":"F&B Costs","row":275,"base_cell":"J275","schedule_sheet":"F&B Costs","schedule_row":275,"total_cell":"AY275","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D275","label":"Manufacturer","value":"Champion","formula":null},{"cell":"E275","label":"Model","value":null,"formula":null},{"cell":"F275","label":"Inventory quantity","value":4,"formula":"='[2]F&B Equipment'!CT275"},{"cell":"G275","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I275","label":"2024 cost per unit","value":5583,"formula":null},{"cell":"J275","label":"Inventory total","value":22332,"formula":"=+F275*I275"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L275","formula":"=(I275*K275)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N275","formula":"=M275*(I275*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P275","formula":"=O275*(I275*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R275","formula":"=Q275*(I275*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T275","formula":"=S275*(I275*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V275","formula":"=U275*(I275*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X275","formula":"=W275*(I275*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z275","formula":"=Y275*(I275*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB275","formula":"=AA275*($I275*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD275","formula":"=AC275*($I275*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF275","formula":"=AE275*($I275*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH275","formula":"=AG275*($I275*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ275","formula":"=AI275*($I275*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL275","formula":"=AK275*($I275*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN275","formula":"=AM275*($I275*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP275","formula":"=AO275*($I275*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR275","formula":"=AQ275*($I275*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT275","formula":"=AS275*($I275*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV275","formula":"=AU275*($I275*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX275","formula":"=AW275*($I275*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-276","category":"food","group":"Water Heater","item":"Water Heater, Large","location":"","label":"Water Heater","scope":"50 Gallon","grade":"Good","grade_type":"Condition","base":15900,"total":25133.602057632303,"sheet":"F&B Costs","row":276,"base_cell":"J276","schedule_sheet":"F&B Costs","schedule_row":276,"total_cell":"AY276","first_year":null,"frequency":15,"schedule_base":null,"cells":[{"cell":"D276","label":"Manufacturer","value":null,"formula":null},{"cell":"E276","label":"Model","value":null,"formula":null},{"cell":"F276","label":"Inventory quantity","value":6,"formula":"='[2]F&B Equipment'!CT276"},{"cell":"G276","label":"Replacement frequency (years)","value":15,"formula":null},{"cell":"I276","label":"2024 cost per unit","value":2650,"formula":null},{"cell":"J276","label":"Inventory total","value":15900,"formula":"=+F276*I276"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L276","formula":"=(I276*K276)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N276","formula":"=M276*(I276*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P276","formula":"=O276*(I276*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R276","formula":"=Q276*(I276*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T276","formula":"=S276*(I276*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V276","formula":"=U276*(I276*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X276","formula":"=W276*(I276*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z276","formula":"=Y276*(I276*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB276","formula":"=AA276*($I276*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD276","formula":"=AC276*($I276*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF276","formula":"=AE276*($I276*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH276","formula":"=AG276*($I276*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ276","formula":"=AI276*($I276*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL276","formula":"=AK276*($I276*$AL$8)"},{"year":2039,"value":25133.602057632303,"quantity":6,"cell":"AN276","formula":"=AM276*($I276*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP276","formula":"=AO276*($I276*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR276","formula":"=AQ276*($I276*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT276","formula":"=AS276*($I276*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV276","formula":"=AU276*($I276*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX276","formula":"=AW276*($I276*$AX$8)"}],"issues":[],"report":{"page":110,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-277","category":"food","group":"Leasehold Improvements","item":"Ceiling Tiles Need Replacement in Selected areas","location":"","label":"Leasehold Improvements","scope":"Ceiling Tiles","grade":"Fair","grade_type":"Condition","base":null,"total":22937.01144656197,"sheet":"F&B Costs","row":277,"base_cell":"J277","schedule_sheet":"F&B Costs","schedule_row":277,"total_cell":"AY277","first_year":null,"frequency":7,"schedule_base":null,"cells":[{"cell":"D277","label":"Manufacturer","value":"Armstrong","formula":null},{"cell":"E277","label":"Model","value":"2'x4'","formula":null},{"cell":"F277","label":"Inventory quantity","value":0,"formula":"='[2]F&B Equipment'!CT277"},{"cell":"G277","label":"Replacement frequency (years)","value":7,"formula":null},{"cell":"I277","label":"2024 cost per unit","value":1.64,"formula":null},{"cell":"J277","label":"Inventory total","value":" ","formula":null}],"notes":[],"annual":[{"year":2025,"value":3411.2000000000003,"quantity":2000,"cell":"L277","formula":"=(I277*K277)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N277","formula":"=M277*(I277*$N$8)"},{"year":2027,"value":0,"quantity":null,"cell":"P277","formula":"=O277*(I277*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R277","formula":"=Q277*(I277*R$8)"},{"year":2029,"value":3857.973204384,"quantity":2000,"cell":"T277","formula":"=S277*(I277*$T$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V277","formula":"=U277*(I277*$V$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X277","formula":"=W277*(I277*$X$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z277","formula":"=Y277*(I277*$Z$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB277","formula":"=AA277*($I277*$AB$8)"},{"year":2034,"value":4472.448315186467,"quantity":2000,"cell":"AD277","formula":"=AC277*($I277*$AD$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF277","formula":"=AE277*($I277*$AF$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH277","formula":"=AG277*($I277*$AH$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ277","formula":"=AI277*($I277*$AJ$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL277","formula":"=AK277*($I277*$AL$8)"},{"year":2039,"value":5184.7933804423865,"quantity":2000,"cell":"AN277","formula":"=AM277*($I277*$AN$8)"},{"year":2040,"value":0,"quantity":null,"cell":"AP277","formula":"=AO277*($I277*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR277","formula":"=AQ277*($I277*$AR$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT277","formula":"=AS277*($I277*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV277","formula":"=AU277*($I277*$AV$8)"},{"year":2044,"value":6010.596546549115,"quantity":2000,"cell":"AX277","formula":"=AW277*($I277*$AX$8)"}],"issues":["The inventory-total cell is blank. It contributes no value to the base-cost sum; this is not a claim that scheduled work is free."],"report":{"page":120,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-278","category":"food","group":"Leasehold Improvements","item":"Floors in Good Shape  Resurface as needed","location":"","label":"Leasehold Improvements","scope":"Vinyl Flooring","grade":"Good","grade_type":"Condition","base":null,"total":101516.99521443431,"sheet":"F&B Costs","row":278,"base_cell":"J278","schedule_sheet":"F&B Costs","schedule_row":278,"total_cell":"AY278","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D278","label":"Manufacturer","value":null,"formula":null},{"cell":"E278","label":"Model","value":null,"formula":null},{"cell":"F278","label":"Inventory quantity","value":0,"formula":"='[2]F&B Equipment'!CT278"},{"cell":"G278","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I278","label":"2024 cost per unit","value":10,"formula":null},{"cell":"J278","label":"Inventory total","value":" ","formula":null}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L278","formula":null},{"year":2026,"value":0,"quantity":null,"cell":"N278","formula":null},{"year":2027,"value":27717.3,"quantity":2500,"cell":"P278","formula":"=O278*(I278*$P$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R278","formula":"=Q278*(I278*R$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T278","formula":null},{"year":2030,"value":0,"quantity":null,"cell":"V278","formula":null},{"year":2031,"value":0,"quantity":null,"cell":"X278","formula":null},{"year":2032,"value":0,"quantity":null,"cell":"Z278","formula":null},{"year":2033,"value":33095.90571858326,"quantity":2500,"cell":"AB278","formula":"=AA278*($I278*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD278","formula":null},{"year":2035,"value":0,"quantity":null,"cell":"AF278","formula":null},{"year":2036,"value":0,"quantity":null,"cell":"AH278","formula":null},{"year":2037,"value":0,"quantity":null,"cell":"AJ278","formula":null},{"year":2038,"value":0,"quantity":null,"cell":"AL278","formula":"=AK278*($I278*$AL$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN278","formula":null},{"year":2040,"value":40703.78949585105,"quantity":2500,"cell":"AP278","formula":"=AO278*($I278*$AP$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR278","formula":null},{"year":2042,"value":0,"quantity":null,"cell":"AT278","formula":"=AS278*($I278*$AT$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV278","formula":"=AU278*($I278*$AV$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX278","formula":null}],"issues":["The inventory-total cell is blank. It contributes no value to the base-cost sum; this is not a claim that scheduled work is free."],"report":{"page":120,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-283","category":"food","group":"Merchandise","item":"Point of Sale, Merchandise Total","location":"","label":"Merchandise","scope":"Retail Cloud","grade":"Good","grade_type":"Condition","base":77000,"total":203870.77922647286,"sheet":"F&B Costs","row":283,"base_cell":"J283","schedule_sheet":"F&B Costs","schedule_row":283,"total_cell":"AY283","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D283","label":"Manufacturer","value":"Retail Cloud","formula":null},{"cell":"E283","label":"Model","value":null,"formula":null},{"cell":"F283","label":"Inventory quantity","value":14,"formula":"='[2]F&B Equipment'!N288"},{"cell":"G283","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I283","label":"2024 cost per unit","value":5500,"formula":null},{"cell":"J283","label":"Inventory total","value":77000,"formula":"=+F283*I283"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L283","formula":"=(I283*K283)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N283","formula":"=(K283*M283)*(1+$K$8)"},{"year":2027,"value":0,"quantity":0,"cell":"P283","formula":"=(M283*O283)*(1+$K$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R283","formula":"=(O283*Q283)*(1+$K$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T283","formula":"=(Q283*S283)*(1+$K$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V283","formula":"=(S283*U283)*(1+$K$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X283","formula":"=(U283*W283)*(1+$K$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z283","formula":"=(W283*Y283)*(1+$K$8)"},{"year":2033,"value":101935.38961323643,"quantity":14,"cell":"AB283","formula":"=AA283*($I283*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD283","formula":"=(AA283*AC283)*(1+$K$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF283","formula":"=(AC283*AE283)*(1+$K$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH283","formula":"=(AE283*AG283)*(1+$K$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ283","formula":"=(AG283*AI283)*(1+$K$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL283","formula":"=(AI283*AK283)*(1+$K$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN283","formula":"=(AK283*AM283)*(1+$K$8)"},{"year":2040,"value":0,"quantity":0,"cell":"AP283","formula":"=(AM283*AO283)*(1+$K$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR283","formula":"=(AO283*AQ283)*(1+$K$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT283","formula":"=(AQ283*AS283)*(1+$K$8)"},{"year":2043,"value":101935.38961323643,"quantity":14,"cell":"AV283","formula":"=AU283*($I283*$AB$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX283","formula":"=(AU283*AW283)*(1+$K$8)"}],"issues":["Some merchandise schedule formulas use earlier-year escalation factors or inconsistent references. The original saved forecast is shown, not a corrected model."],"report":{"page":118,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-284","category":"food","group":"Merchandise","item":"Point of Sale, Merchandise, Total","location":"","label":"Merchandise","scope":"I Pads","grade":"Good","grade_type":"Condition","base":7500,"total":19857.543431149956,"sheet":"F&B Costs","row":284,"base_cell":"J284","schedule_sheet":"F&B Costs","schedule_row":284,"total_cell":"AY284","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D284","label":"Manufacturer","value":"AT Venu","formula":null},{"cell":"E284","label":"Model","value":null,"formula":null},{"cell":"F284","label":"Inventory quantity","value":4,"formula":"='[2]F&B Equipment'!N289"},{"cell":"G284","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I284","label":"2024 cost per unit","value":1875,"formula":null},{"cell":"J284","label":"Inventory total","value":7500,"formula":"=+F284*I284"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L284","formula":"=(I284*K284)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N284","formula":"=(K284*M284)*(1+$K$8)"},{"year":2027,"value":0,"quantity":0,"cell":"P284","formula":"=(M284*O284)*(1+$K$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R284","formula":"=(O284*Q284)*(1+$K$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T284","formula":"=(Q284*S284)*(1+$K$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V284","formula":"=(S284*U284)*(1+$K$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X284","formula":"=(U284*W284)*(1+$K$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z284","formula":"=(W284*Y284)*(1+$K$8)"},{"year":2033,"value":9928.771715574978,"quantity":4,"cell":"AB284","formula":"=AA284*($I284*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD284","formula":"=AC284*($I284*$AB$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF284","formula":"=AE284*($I284*$AB$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH284","formula":"=AG284*($I284*$AB$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ284","formula":"=AI284*($I284*$AB$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL284","formula":"=AK284*($I284*$AB$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN284","formula":"=AM284*($I284*$AB$8)"},{"year":2040,"value":0,"quantity":0,"cell":"AP284","formula":"=AO284*($I284*$AB$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR284","formula":"=AQ284*($I284*$AB$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT284","formula":"=AS284*($I284*$AB$8)"},{"year":2043,"value":9928.771715574978,"quantity":4,"cell":"AV284","formula":"=AU284*($I284*$AB$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX284","formula":"=AW284*($I284*$AB$8)"}],"issues":["Some merchandise schedule formulas use earlier-year escalation factors or inconsistent references. The original saved forecast is shown, not a corrected model."],"report":{"page":118,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-285","category":"food","group":"Merchandise","item":"Point of Sale, Merchandise, Concerts","location":"","label":"Merchandise","scope":"I Pads owned by Levy not part of sale","grade":"Good","grade_type":"Condition","base":0,"total":0,"sheet":"F&B Costs","row":285,"base_cell":"J285","schedule_sheet":"F&B Costs","schedule_row":285,"total_cell":"AY285","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D285","label":"Manufacturer","value":"AT Venu","formula":null},{"cell":"E285","label":"Model","value":null,"formula":null},{"cell":"F285","label":"Inventory quantity","value":41,"formula":"='[2]F&B Equipment'!N290"},{"cell":"G285","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I285","label":"2024 cost per unit","value":0,"formula":null},{"cell":"J285","label":"Inventory total","value":0,"formula":"=+F285*I285"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L285","formula":"=(I285*K285)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N285","formula":"=(K285*M285)*(1+$K$8)"},{"year":2027,"value":0,"quantity":0,"cell":"P285","formula":"=(M285*O285)*(1+$K$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R285","formula":"=(O285*Q285)*(1+$K$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T285","formula":"=(Q285*S285)*(1+$K$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V285","formula":"=(S285*U285)*(1+$K$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X285","formula":"=(U285*W285)*(1+$K$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z285","formula":"=(W285*Y285)*(1+$K$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB285","formula":"=AA285*($I285*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD285","formula":"=AC285*($I285*$AB$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF285","formula":"=AE285*($I285*$AB$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH285","formula":"=AG285*($I285*$AB$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ285","formula":"=AI285*($I285*$AB$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL285","formula":"=AK285*($I285*$AB$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN285","formula":"=AM285*($I285*$AB$8)"},{"year":2040,"value":0,"quantity":0,"cell":"AP285","formula":"=AO285*($I285*$AB$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR285","formula":"=AQ285*($I285*$AB$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT285","formula":"=AS285*($I285*$AB$8)"},{"year":2043,"value":0,"quantity":0,"cell":"AV285","formula":"=AU285*($I285*$AB$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX285","formula":"=AW285*($I285*$AB$8)"}],"issues":["Some merchandise schedule formulas use earlier-year escalation factors or inconsistent references. The original saved forecast is shown, not a corrected model."],"report":{"page":118,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-286","category":"food","group":"Merchandise","item":"Cabinets, Back Bars","location":"","label":"Merchandise","scope":"8'","grade":"Good","grade_type":"Condition","base":9000,"total":23829.052117379946,"sheet":"F&B Costs","row":286,"base_cell":"J286","schedule_sheet":"F&B Costs","schedule_row":286,"total_cell":"AY286","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D286","label":"Manufacturer","value":null,"formula":null},{"cell":"E286","label":"Model","value":null,"formula":null},{"cell":"F286","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!N291"},{"cell":"G286","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I286","label":"2024 cost per unit","value":4500,"formula":null},{"cell":"J286","label":"Inventory total","value":9000,"formula":"=+F286*I286"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L286","formula":"=(I286*K286)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N286","formula":"=(K286*M286)*(1+$K$8)"},{"year":2027,"value":0,"quantity":0,"cell":"P286","formula":"=(M286*O286)*(1+$K$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R286","formula":"=(O286*Q286)*(1+$K$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T286","formula":"=(Q286*S286)*(1+$K$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V286","formula":"=(S286*U286)*(1+$K$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X286","formula":"=(U286*W286)*(1+$K$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z286","formula":"=(W286*Y286)*(1+$K$8)"},{"year":2033,"value":11914.526058689973,"quantity":2,"cell":"AB286","formula":"=AA286*($I286*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD286","formula":"=AC286*($I286*$AB$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF286","formula":"=AE286*($I286*$AB$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH286","formula":"=AG286*($I286*$AB$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ286","formula":"=AI286*($I286*$AB$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL286","formula":"=AK286*($I286*$AB$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN286","formula":"=AM286*($I286*$AB$8)"},{"year":2040,"value":0,"quantity":0,"cell":"AP286","formula":"=AO286*($I286*$AB$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR286","formula":"=AQ286*($I286*$AB$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT286","formula":"=AS286*($I286*$AB$8)"},{"year":2043,"value":11914.526058689973,"quantity":2,"cell":"AV286","formula":"=AU286*($I286*$AB$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX286","formula":"=AW286*($I286*$AB$8)"}],"issues":["Some merchandise schedule formulas use earlier-year escalation factors or inconsistent references. The original saved forecast is shown, not a corrected model."],"report":{"page":118,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-287","category":"food","group":"Merchandise","item":"Carts, Utility","location":"","label":"Merchandise","scope":"","grade":"Good","grade_type":"Condition","base":680,"total":900.2086355454646,"sheet":"F&B Costs","row":287,"base_cell":"J287","schedule_sheet":"F&B Costs","schedule_row":287,"total_cell":"AY287","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D287","label":"Manufacturer","value":"Cambro","formula":null},{"cell":"E287","label":"Model","value":null,"formula":null},{"cell":"F287","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!N292"},{"cell":"G287","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I287","label":"2024 cost per unit","value":680,"formula":null},{"cell":"J287","label":"Inventory total","value":680,"formula":"=+F287*I287"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L287","formula":"=(I287*K287)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N287","formula":"=(K287*M287)*(1+$K$8)"},{"year":2027,"value":0,"quantity":0,"cell":"P287","formula":"=(M287*O287)*(1+$K$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R287","formula":"=(O287*Q287)*(1+$K$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T287","formula":"=(Q287*S287)*(1+$K$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V287","formula":"=(S287*U287)*(1+$K$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X287","formula":"=(U287*W287)*(1+$K$8)"},{"year":2032,"value":0,"quantity":1,"cell":"Z287","formula":"=(W287*Y287)*(1+$K$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB287","formula":"=AA287*($I287*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD287","formula":"=AC287*($I287*$AB$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF287","formula":"=AE287*($I287*$AB$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH287","formula":"=AG287*($I287*$AB$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ287","formula":"=AI287*($I287*$AB$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL287","formula":"=AK287*($I287*$AB$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN287","formula":"=AM287*($I287*$AB$8)"},{"year":2040,"value":0,"quantity":0,"cell":"AP287","formula":"=AO287*($I287*$AB$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR287","formula":"=AQ287*($I287*$AB$8)"},{"year":2042,"value":900.2086355454646,"quantity":1,"cell":"AT287","formula":"=AS287*($I287*$AB$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV287","formula":"=AU287*($I287*$AB$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX287","formula":"=AW287*($I287*$AB$8)"}],"issues":["Some merchandise schedule formulas use earlier-year escalation factors or inconsistent references. The original saved forecast is shown, not a corrected model."],"report":{"page":118,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-288","category":"food","group":"Merchandise","item":"Display Case, Glass","location":"","label":"Merchandise","scope":"5'","grade":"Good","grade_type":"Condition","base":19500,"total":25814.806460494943,"sheet":"F&B Costs","row":288,"base_cell":"J288","schedule_sheet":"F&B Costs","schedule_row":288,"total_cell":"AY288","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D288","label":"Manufacturer","value":null,"formula":null},{"cell":"E288","label":"Model","value":null,"formula":null},{"cell":"F288","label":"Inventory quantity","value":3,"formula":"='[2]F&B Equipment'!N293"},{"cell":"G288","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I288","label":"2024 cost per unit","value":6500,"formula":null},{"cell":"J288","label":"Inventory total","value":19500,"formula":"=+F288*I288"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L288","formula":"=(I288*K288)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N288","formula":"=(K288*M288)*(1+$K$8)"},{"year":2027,"value":0,"quantity":0,"cell":"P288","formula":"=(M288*O288)*(1+$K$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R288","formula":"=(O288*Q288)*(1+$K$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T288","formula":"=(Q288*S288)*(1+$K$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V288","formula":"=(S288*U288)*(1+$K$8)"},{"year":2031,"value":0,"quantity":3,"cell":"X288","formula":"=(U288*W288)*(1+$K$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z288","formula":"=(W288*Y288)*(1+$K$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB288","formula":"=AA288*($I288*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD288","formula":"=AC288*($I288*$AB$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF288","formula":"=AE288*($I288*$AB$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH288","formula":"=AG288*($I288*$AB$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ288","formula":"=AI288*($I288*$AB$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL288","formula":"=AK288*($I288*$AB$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN288","formula":"=AM288*($I288*$AB$8)"},{"year":2040,"value":0,"quantity":0,"cell":"AP288","formula":"=AO288*($I288*$AB$8)"},{"year":2041,"value":25814.806460494943,"quantity":3,"cell":"AR288","formula":"=AQ288*($I288*$AB$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT288","formula":"=AS288*($I288*$AB$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV288","formula":"=AU288*($I288*$AB$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX288","formula":"=AW288*($I288*$AB$8)"}],"issues":["Some merchandise schedule formulas use earlier-year escalation factors or inconsistent references. The original saved forecast is shown, not a corrected model."],"report":{"page":118,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-289","category":"food","group":"Merchandise","item":"Heat Press","location":"","label":"Merchandise","scope":"","grade":"Good","grade_type":"Condition","base":8850,"total":11715.950624378473,"sheet":"F&B Costs","row":289,"base_cell":"J289","schedule_sheet":"F&B Costs","schedule_row":289,"total_cell":"AY289","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D289","label":"Manufacturer","value":"K-20","formula":null},{"cell":"E289","label":"Model","value":null,"formula":null},{"cell":"F289","label":"Inventory quantity","value":3,"formula":"='[2]F&B Equipment'!N294"},{"cell":"G289","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I289","label":"2024 cost per unit","value":2950,"formula":null},{"cell":"J289","label":"Inventory total","value":8850,"formula":"=+F289*I289"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L289","formula":"=(I289*K289)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N289","formula":"=(K289*M289)*(1+$K$8)"},{"year":2027,"value":0,"quantity":0,"cell":"P289","formula":"=(M289*O289)*(1+$K$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R289","formula":"=(O289*Q289)*(1+$K$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T289","formula":"=(Q289*S289)*(1+$K$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V289","formula":"=(S289*U289)*(1+$K$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X289","formula":"=(U289*W289)*(1+$K$8)"},{"year":2032,"value":0,"quantity":3,"cell":"Z289","formula":"=(W289*Y289)*(1+$K$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB289","formula":"=AA289*($I289*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD289","formula":"=AC289*($I289*$AB$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF289","formula":"=AE289*($I289*$AB$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH289","formula":"=AG289*($I289*$AB$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ289","formula":"=AI289*($I289*$AB$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL289","formula":"=AK289*($I289*$AB$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN289","formula":"=AM289*($I289*$AB$8)"},{"year":2040,"value":0,"quantity":0,"cell":"AP289","formula":"=AO289*($I289*$AB$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR289","formula":"=AQ289*($I289*$AB$8)"},{"year":2042,"value":11715.950624378473,"quantity":3,"cell":"AT289","formula":"=AS289*($I289*$AB$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV289","formula":"=AU289*($I289*$AB$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX289","formula":"=AW289*($I289*$AB$8)"}],"issues":["Some merchandise schedule formulas use earlier-year escalation factors or inconsistent references. The original saved forecast is shown, not a corrected model."],"report":{"page":118,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-290","category":"food","group":"Merchandise","item":"Racks, Industrial Warehouse","location":"","label":"Merchandise","scope":"8' L x 25' Tall","grade":"Good","grade_type":"Condition","base":4000,"total":5295.3449149733215,"sheet":"F&B Costs","row":290,"base_cell":"J290","schedule_sheet":"F&B Costs","schedule_row":290,"total_cell":"AY290","first_year":null,"frequency":20,"schedule_base":null,"cells":[{"cell":"D290","label":"Manufacturer","value":" ","formula":null},{"cell":"E290","label":"Model","value":null,"formula":null},{"cell":"F290","label":"Inventory quantity","value":4,"formula":"='[2]F&B Equipment'!N295"},{"cell":"G290","label":"Replacement frequency (years)","value":20,"formula":null},{"cell":"I290","label":"2024 cost per unit","value":1000,"formula":null},{"cell":"J290","label":"Inventory total","value":4000,"formula":"=+F290*I290"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L290","formula":"=(I290*K290)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N290","formula":"=(K290*M290)*(1+$K$8)"},{"year":2027,"value":0,"quantity":0,"cell":"P290","formula":"=(M290*O290)*(1+$K$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R290","formula":"=(O290*Q290)*(1+$K$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T290","formula":"=(Q290*S290)*(1+$K$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V290","formula":"=(S290*U290)*(1+$K$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X290","formula":"=(U290*W290)*(1+$K$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z290","formula":"=(W290*Y290)*(1+$K$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB290","formula":"=AA290*($I290*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD290","formula":"=AC290*($I290*$AB$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF290","formula":"=AE290*($I290*$AB$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH290","formula":"=AG290*($I290*$AB$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ290","formula":"=AI290*($I290*$AB$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL290","formula":"=AK290*($I290*$AB$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN290","formula":"=AM290*($I290*$AB$8)"},{"year":2040,"value":0,"quantity":0,"cell":"AP290","formula":"=AO290*($I290*$AB$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR290","formula":"=AQ290*($I290*$AB$8)"},{"year":2042,"value":5295.3449149733215,"quantity":4,"cell":"AT290","formula":"=AS290*($I290*$AB$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV290","formula":"=AU290*($I290*$AB$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX290","formula":"=AW290*($I290*$AB$8)"}],"issues":["Some merchandise schedule formulas use earlier-year escalation factors or inconsistent references. The original saved forecast is shown, not a corrected model."],"report":{"page":118,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-291","category":"food","group":"Merchandise","item":"Racks, Mobile Display Singles","location":"","label":"Merchandise","scope":"4'","grade":"Good","grade_type":"Condition","base":7500,"total":19857.543431149956,"sheet":"F&B Costs","row":291,"base_cell":"J291","schedule_sheet":"F&B Costs","schedule_row":291,"total_cell":"AY291","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D291","label":"Manufacturer","value":"Opto","formula":null},{"cell":"E291","label":"Model","value":null,"formula":null},{"cell":"F291","label":"Inventory quantity","value":5,"formula":"='[2]F&B Equipment'!N296"},{"cell":"G291","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I291","label":"2024 cost per unit","value":1500,"formula":null},{"cell":"J291","label":"Inventory total","value":7500,"formula":"=+F291*I291"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L291","formula":"=(I291*K291)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N291","formula":"=(K291*M291)*(1+$K$8)"},{"year":2027,"value":0,"quantity":0,"cell":"P291","formula":"=(M291*O291)*(1+$K$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R291","formula":"=(O291*Q291)*(1+$K$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T291","formula":"=(Q291*S291)*(1+$K$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V291","formula":"=(S291*U291)*(1+$K$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X291","formula":"=(U291*W291)*(1+$K$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z291","formula":"=(W291*Y291)*(1+$K$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB291","formula":"=AA291*($I291*$AB$8)"},{"year":2034,"value":9928.771715574978,"quantity":5,"cell":"AD291","formula":"=AC291*($I291*$AB$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF291","formula":"=AE291*($I291*$AB$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH291","formula":"=AG291*($I291*$AB$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ291","formula":"=AI291*($I291*$AB$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL291","formula":"=AK291*($I291*$AB$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN291","formula":"=AM291*($I291*$AB$8)"},{"year":2040,"value":0,"quantity":0,"cell":"AP291","formula":"=AO291*($I291*$AB$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR291","formula":"=AQ291*($I291*$AB$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT291","formula":"=AS291*($I291*$AB$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV291","formula":"=AU291*($I291*$AB$8)"},{"year":2044,"value":9928.771715574978,"quantity":5,"cell":"AX291","formula":"=AW291*($I291*$AB$8)"}],"issues":["Some merchandise schedule formulas use earlier-year escalation factors or inconsistent references. The original saved forecast is shown, not a corrected model."],"report":{"page":118,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-292","category":"food","group":"Merchandise","item":"Racks, Mobile Display Four Ways","location":"","label":"Merchandise","scope":"Four Way","grade":"Good","grade_type":"Condition","base":100800,"total":266885.3837146554,"sheet":"F&B Costs","row":292,"base_cell":"J292","schedule_sheet":"F&B Costs","schedule_row":292,"total_cell":"AY292","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D292","label":"Manufacturer","value":"Opto","formula":null},{"cell":"E292","label":"Model","value":"main store $34041, 2nd floor $9276  Redone in 2017 and 2023","formula":null},{"cell":"F292","label":"Inventory quantity","value":42,"formula":"='[2]F&B Equipment'!N297"},{"cell":"G292","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I292","label":"2024 cost per unit","value":2400,"formula":null},{"cell":"J292","label":"Inventory total","value":100800,"formula":"=+F292*I292"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L292","formula":"=(I292*K292)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N292","formula":"=(K292*M292)*(1+$K$8)"},{"year":2027,"value":0,"quantity":0,"cell":"P292","formula":"=(M292*O292)*(1+$K$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R292","formula":"=(O292*Q292)*(1+$K$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T292","formula":"=(Q292*S292)*(1+$K$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V292","formula":"=(S292*U292)*(1+$K$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X292","formula":"=(U292*W292)*(1+$K$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z292","formula":"=(W292*Y292)*(1+$K$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB292","formula":"=AA292*($I292*$AB$8)"},{"year":2034,"value":133442.6918573277,"quantity":42,"cell":"AD292","formula":"=AC292*($I292*$AB$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF292","formula":"=AE292*($I292*$AB$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH292","formula":"=AG292*($I292*$AB$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ292","formula":"=AI292*($I292*$AB$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL292","formula":"=AK292*($I292*$AB$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN292","formula":"=AM292*($I292*$AB$8)"},{"year":2040,"value":0,"quantity":0,"cell":"AP292","formula":"=AO292*($I292*$AB$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR292","formula":"=AQ292*($I292*$AB$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT292","formula":"=AS292*($I292*$AB$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV292","formula":"=AU292*($I292*$AB$8)"},{"year":2044,"value":133442.6918573277,"quantity":42,"cell":"AX292","formula":"=AW292*($I292*$AB$8)"}],"issues":["Some merchandise schedule formulas use earlier-year escalation factors or inconsistent references. The original saved forecast is shown, not a corrected model."],"report":{"page":118,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-293","category":"food","group":"Merchandise","item":"Shelving, ","location":"","label":"Merchandise","scope":"6'","grade":"Good","grade_type":"Condition","base":888,"total":2351.1331422481544,"sheet":"F&B Costs","row":293,"base_cell":"J293","schedule_sheet":"F&B Costs","schedule_row":293,"total_cell":"AY293","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D293","label":"Manufacturer","value":null,"formula":null},{"cell":"E293","label":"Model","value":null,"formula":null},{"cell":"F293","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!N298"},{"cell":"G293","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I293","label":"2024 cost per unit","value":888,"formula":null},{"cell":"J293","label":"Inventory total","value":888,"formula":"=+F293*I293"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L293","formula":"=(I293*K293)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N293","formula":"=(K293*M293)*(1+$K$8)"},{"year":2027,"value":0,"quantity":0,"cell":"P293","formula":"=(M293*O293)*(1+$K$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R293","formula":"=(O293*Q293)*(1+$K$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T293","formula":"=(Q293*S293)*(1+$K$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V293","formula":"=(S293*U293)*(1+$K$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X293","formula":"=(U293*W293)*(1+$K$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z293","formula":"=(W293*Y293)*(1+$K$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB293","formula":"=AA293*($I293*$AB$8)"},{"year":2034,"value":1175.5665711240772,"quantity":1,"cell":"AD293","formula":"=AC293*($I293*$AB$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF293","formula":"=AE293*($I293*$AB$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH293","formula":"=AG293*($I293*$AB$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ293","formula":"=AI293*($I293*$AB$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL293","formula":"=AK293*($I293*$AB$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN293","formula":"=AM293*($I293*$AB$8)"},{"year":2040,"value":0,"quantity":0,"cell":"AP293","formula":"=AO293*($I293*$AB$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR293","formula":"=AQ293*($I293*$AB$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT293","formula":"=AS293*($I293*$AB$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV293","formula":"=AU293*($I293*$AB$8)"},{"year":2044,"value":1175.5665711240772,"quantity":1,"cell":"AX293","formula":"=AW293*($I293*$AB$8)"}],"issues":["Some merchandise schedule formulas use earlier-year escalation factors or inconsistent references. The original saved forecast is shown, not a corrected model."],"report":{"page":118,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-294","category":"food","group":"Merchandise","item":"Shelving, ","location":"","label":"Merchandise","scope":"8'","grade":"Good","grade_type":"Condition","base":9472,"total":25078.75351731365,"sheet":"F&B Costs","row":294,"base_cell":"J294","schedule_sheet":"F&B Costs","schedule_row":294,"total_cell":"AY294","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D294","label":"Manufacturer","value":null,"formula":null},{"cell":"E294","label":"Model","value":null,"formula":null},{"cell":"F294","label":"Inventory quantity","value":8,"formula":"='[2]F&B Equipment'!N299"},{"cell":"G294","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I294","label":"2024 cost per unit","value":1184,"formula":null},{"cell":"J294","label":"Inventory total","value":9472,"formula":"=+F294*I294"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L294","formula":"=(I294*K294)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N294","formula":"=(K294*M294)*(1+$K$8)"},{"year":2027,"value":0,"quantity":0,"cell":"P294","formula":"=(M294*O294)*(1+$K$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R294","formula":"=(O294*Q294)*(1+$K$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T294","formula":"=(Q294*S294)*(1+$K$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V294","formula":"=(S294*U294)*(1+$K$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X294","formula":"=(U294*W294)*(1+$K$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z294","formula":"=(W294*Y294)*(1+$K$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB294","formula":"=AA294*($I294*$AB$8)"},{"year":2034,"value":12539.376758656825,"quantity":8,"cell":"AD294","formula":"=AC294*($I294*$AB$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF294","formula":"=AE294*($I294*$AB$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH294","formula":"=AG294*($I294*$AB$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ294","formula":"=AI294*($I294*$AB$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL294","formula":"=AK294*($I294*$AB$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN294","formula":"=AM294*($I294*$AB$8)"},{"year":2040,"value":0,"quantity":0,"cell":"AP294","formula":"=AO294*($I294*$AB$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR294","formula":"=AQ294*($I294*$AB$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT294","formula":"=AS294*($I294*$AB$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV294","formula":"=AU294*($I294*$AB$8)"},{"year":2044,"value":12539.376758656825,"quantity":8,"cell":"AX294","formula":"=AW294*($I294*$AB$8)"}],"issues":["Some merchandise schedule formulas use earlier-year escalation factors or inconsistent references. The original saved forecast is shown, not a corrected model."],"report":{"page":118,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-295","category":"food","group":"Merchandise","item":"Table, Display","location":"","label":"Merchandise","scope":"6'","grade":"Good","grade_type":"Condition","base":11000,"total":29124.397032353267,"sheet":"F&B Costs","row":295,"base_cell":"J295","schedule_sheet":"F&B Costs","schedule_row":295,"total_cell":"AY295","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D295","label":"Manufacturer","value":null,"formula":null},{"cell":"E295","label":"Model","value":null,"formula":null},{"cell":"F295","label":"Inventory quantity","value":2,"formula":"='[2]F&B Equipment'!N300"},{"cell":"G295","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I295","label":"2024 cost per unit","value":5500,"formula":null},{"cell":"J295","label":"Inventory total","value":11000,"formula":"=+F295*I295"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L295","formula":"=(I295*K295)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N295","formula":"=(K295*M295)*(1+$K$8)"},{"year":2027,"value":0,"quantity":0,"cell":"P295","formula":"=(M295*O295)*(1+$K$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R295","formula":"=(O295*Q295)*(1+$K$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T295","formula":"=(Q295*S295)*(1+$K$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V295","formula":"=(S295*U295)*(1+$K$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X295","formula":"=(U295*W295)*(1+$K$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z295","formula":"=(W295*Y295)*(1+$K$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB295","formula":"=AA295*($I295*$AB$8)"},{"year":2034,"value":14562.198516176633,"quantity":2,"cell":"AD295","formula":"=AC295*($I295*$AB$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF295","formula":"=AE295*($I295*$AB$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH295","formula":"=AG295*($I295*$AB$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ295","formula":"=AI295*($I295*$AB$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL295","formula":"=AK295*($I295*$AB$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN295","formula":"=AM295*($I295*$AB$8)"},{"year":2040,"value":0,"quantity":0,"cell":"AP295","formula":"=AO295*($I295*$AB$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR295","formula":"=AQ295*($I295*$AB$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT295","formula":"=AS295*($I295*$AB$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV295","formula":"=AU295*($I295*$AB$8)"},{"year":2044,"value":14562.198516176633,"quantity":2,"cell":"AX295","formula":"=AW295*($I295*$AB$8)"}],"issues":["Some merchandise schedule formulas use earlier-year escalation factors or inconsistent references. The original saved forecast is shown, not a corrected model."],"report":{"page":118,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-296","category":"food","group":"Merchandise","item":"Wall Cabinetry","location":"","label":"Merchandise","scope":"","grade":"Good","grade_type":"Condition","base":0,"total":82739.76429645815,"sheet":"F&B Costs","row":296,"base_cell":"J296","schedule_sheet":"F&B Costs","schedule_row":296,"total_cell":"AY296","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D296","label":"Manufacturer","value":" ","formula":null},{"cell":"E296","label":"Model","value":null,"formula":null},{"cell":"F296","label":"Inventory quantity","value":0,"formula":"='[2]F&B Equipment'!N301"},{"cell":"G296","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I296","label":"2024 cost per unit","value":625,"formula":null},{"cell":"J296","label":"Inventory total","value":0,"formula":"=+F296*I296"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L296","formula":"=(I296*K296)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N296","formula":"=(K296*M296)*(1+$K$8)"},{"year":2027,"value":0,"quantity":0,"cell":"P296","formula":"=(M296*O296)*(1+$K$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R296","formula":"=(O296*Q296)*(1+$K$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T296","formula":"=(Q296*S296)*(1+$K$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V296","formula":"=(S296*U296)*(1+$K$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X296","formula":"=(U296*W296)*(1+$K$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z296","formula":"=(W296*Y296)*(1+$K$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB296","formula":"=AA296*($I296*$AB$8)"},{"year":2034,"value":41369.88214822907,"quantity":50,"cell":"AD296","formula":"=AC296*($I296*$AB$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF296","formula":"=AE296*($I296*$AB$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH296","formula":"=AG296*($I296*$AB$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ296","formula":"=AI296*($I296*$AB$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL296","formula":"=AK296*($I296*$AB$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN296","formula":"=AM296*($I296*$AB$8)"},{"year":2040,"value":0,"quantity":0,"cell":"AP296","formula":"=AO296*($I296*$AB$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR296","formula":"=AQ296*($I296*$AB$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT296","formula":"=AS296*($I296*$AB$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV296","formula":"=AU296*($I296*$AB$8)"},{"year":2044,"value":41369.88214822907,"quantity":50,"cell":"AX296","formula":"=AW296*($I296*$AB$8)"}],"issues":["Some merchandise schedule formulas use earlier-year escalation factors or inconsistent references. The original saved forecast is shown, not a corrected model.","The inventory quantity is zero but later replacement quantities are present. The schedule includes costs absent from the inventory total."],"report":{"page":118,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-297","category":"food","group":"Merchandise","item":"Wall Display Grids","location":"","label":"Merchandise","scope":"4'x8'","grade":"Good","grade_type":"Condition","base":2015,"total":5335.060001835621,"sheet":"F&B Costs","row":297,"base_cell":"J297","schedule_sheet":"F&B Costs","schedule_row":297,"total_cell":"AY297","first_year":null,"frequency":10,"schedule_base":null,"cells":[{"cell":"D297","label":"Manufacturer","value":"Opto","formula":null},{"cell":"E297","label":"Model","value":" ","formula":null},{"cell":"F297","label":"Inventory quantity","value":31,"formula":"='[2]F&B Equipment'!N302"},{"cell":"G297","label":"Replacement frequency (years)","value":10,"formula":null},{"cell":"I297","label":"2024 cost per unit","value":65,"formula":null},{"cell":"J297","label":"Inventory total","value":2015,"formula":"=+F297*I297"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L297","formula":"=(I297*K297)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N297","formula":"=(K297*M297)*(1+$K$8)"},{"year":2027,"value":0,"quantity":0,"cell":"P297","formula":"=(M297*O297)*(1+$K$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R297","formula":"=(O297*Q297)*(1+$K$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T297","formula":"=(Q297*S297)*(1+$K$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V297","formula":"=(S297*U297)*(1+$K$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X297","formula":"=(U297*W297)*(1+$K$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z297","formula":"=(W297*Y297)*(1+$K$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB297","formula":"=AA297*($I297*$AB$8)"},{"year":2034,"value":2667.5300009178104,"quantity":31,"cell":"AD297","formula":"=AC297*($I297*$AB$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF297","formula":"=AE297*($I297*$AB$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH297","formula":"=AG297*($I297*$AB$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ297","formula":"=AI297*($I297*$AB$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL297","formula":"=AK297*($I297*$AB$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN297","formula":"=AM297*($I297*$AB$8)"},{"year":2040,"value":0,"quantity":0,"cell":"AP297","formula":"=AO297*($I297*$AB$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR297","formula":"=AQ297*($I297*$AB$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT297","formula":"=AS297*($I297*$AB$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV297","formula":"=AU297*($I297*$AB$8)"},{"year":2044,"value":2667.5300009178104,"quantity":31,"cell":"AX297","formula":"=AW297*($I297*$AB$8)"}],"issues":["Some merchandise schedule formulas use earlier-year escalation factors or inconsistent references. The original saved forecast is shown, not a corrected model."],"report":{"page":118,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}},{"id":"fb-costs-298","category":"food","group":"Merchandise","item":"Video Board","location":"","label":"Merchandise","scope":"30'x4'","grade":"","grade_type":"Condition","base":0,"total":0,"sheet":"F&B Costs","row":298,"base_cell":"J298","schedule_sheet":"F&B Costs","schedule_row":298,"total_cell":"AY298","first_year":null,"frequency":0,"schedule_base":null,"cells":[{"cell":"D298","label":"Manufacturer","value":"Not in Use","formula":null},{"cell":"E298","label":"Model","value":null,"formula":null},{"cell":"F298","label":"Inventory quantity","value":1,"formula":"='[2]F&B Equipment'!N303"},{"cell":"G298","label":"Replacement frequency (years)","value":0,"formula":null},{"cell":"I298","label":"2024 cost per unit","value":0,"formula":null},{"cell":"J298","label":"Inventory total","value":0,"formula":"=+F298*I298"}],"notes":[],"annual":[{"year":2025,"value":0,"quantity":null,"cell":"L298","formula":"=(I298*K298)*(1+$K$8)"},{"year":2026,"value":0,"quantity":null,"cell":"N298","formula":"=(K298*M298)*(1+$K$8)"},{"year":2027,"value":0,"quantity":0,"cell":"P298","formula":"=(M298*O298)*(1+$K$8)"},{"year":2028,"value":0,"quantity":null,"cell":"R298","formula":"=(O298*Q298)*(1+$K$8)"},{"year":2029,"value":0,"quantity":null,"cell":"T298","formula":"=(Q298*S298)*(1+$K$8)"},{"year":2030,"value":0,"quantity":null,"cell":"V298","formula":"=(S298*U298)*(1+$K$8)"},{"year":2031,"value":0,"quantity":null,"cell":"X298","formula":"=(U298*W298)*(1+$K$8)"},{"year":2032,"value":0,"quantity":null,"cell":"Z298","formula":"=(W298*Y298)*(1+$K$8)"},{"year":2033,"value":0,"quantity":null,"cell":"AB298","formula":"=AA298*($I298*$AB$8)"},{"year":2034,"value":0,"quantity":null,"cell":"AD298","formula":"=AC298*($I298*$AB$8)"},{"year":2035,"value":0,"quantity":null,"cell":"AF298","formula":"=AE298*($I298*$AB$8)"},{"year":2036,"value":0,"quantity":null,"cell":"AH298","formula":"=AG298*($I298*$AB$8)"},{"year":2037,"value":0,"quantity":null,"cell":"AJ298","formula":"=AI298*($I298*$AB$8)"},{"year":2038,"value":0,"quantity":null,"cell":"AL298","formula":"=AK298*($I298*$AB$8)"},{"year":2039,"value":0,"quantity":null,"cell":"AN298","formula":"=AM298*($I298*$AB$8)"},{"year":2040,"value":0,"quantity":0,"cell":"AP298","formula":"=AO298*($I298*$AB$8)"},{"year":2041,"value":0,"quantity":null,"cell":"AR298","formula":"=AQ298*($I298*$AB$8)"},{"year":2042,"value":0,"quantity":null,"cell":"AT298","formula":"=AS298*($I298*$AB$8)"},{"year":2043,"value":0,"quantity":null,"cell":"AV298","formula":"=AU298*($I298*$AB$8)"},{"year":2044,"value":0,"quantity":null,"cell":"AX298","formula":"=AW298*($I298*$AB$8)"}],"issues":["Some merchandise schedule formulas use earlier-year escalation factors or inconsistent references. The original saved forecast is shown, not a corrected model."],"report":{"page":118,"specific":false,"explanation":"Food-service or merchandise section reference. The inventory row is the item-level source; no narrower narrative passage is asserted."}}],"sources":{"workbook":"/study-sources/moda-center-fca-capex-2024-05-14.xlsx","report":"/study-sources/moda-center-fca-report-2024-05-14.pdf","memo":"/study-sources/city-fca-memo-2026-06-03.pdf"},"methodology":"Original saved costs and annual schedule. Category totals are calculated from item rows. Source formula exceptions are preserved and disclosed; blank inventory totals are not presented as priced zeros."}