{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":0,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":82,"n_cols":32,"rows_kept":82,"cut":false,"hidden":false,"merged":[[7,11,7,14]]}
[]
[null,"Electrical Cost Calculator"]
[null,"Version 2.2 - 2023"]
[]
[null,null,"Instructions:  Enter values in all white cells as indicated by the label at the top of the column."]
[null,null,"Use the 'tab' key to move to the next cell.  All costs in this sheet are estimated and assume continuous"]
[null,null,"peak operation."]
[null,null,null,null,null,null,null,null,null,null,null,"Local Utility Rate:",null,null,null,null,0.13]
[]
[null,null,"Dri-Eaz Equipment",null,"Amps",null,"Units",null,"kw/hr",null,"kw/day",null,"$/day",null,"Days",null,"Total"]
[]
[null,null,"",null,{"$f":"IF(C12=AE$54,AF$54,IF(C12=AE$55,AF$55,IF(C12=AE$56,AF$56,IF(C12=AE$64,AF$64,IF(C12=AE$65,AF$65,IF(C12=AE$57,AF$57,IF(C12=AE$58,AF$58,IF(C12=AE$59,AF$59,IF(C12=AE$60,AF$60,IF(C12=AE$61,AF$61,IF(C12=AE$62,AF$62,IF(C12=AE$63,AF$63,IF(C12=AE$64,AF$64,IF(C12=AE$65,AF$65,IF(C12=AE$66,AF$66,IF(C12=AE$67,AF$67,IF(C12=AE$68,AF$68,IF(C12=AE$69,AF$69,IF(C12=AE$70,AF$70,IF(C12=AE$71,AF$71,IF(C12=AE$72,AF$72,IF(C12=AE$73,AF$73,IF(C12=AE$74,AF$74,IF(C12=AE$75,AF$75,IF(C12=AE$76,AF$76,IF(C12=AE$77,AF$77,IF(C12=AE$78,AF$78,IF(C12=AE$79,AF$79,IF(C12=AE$80,AF$80,IF(C12=AE$81,AF$81,IF(C12=AE$82,AF$82,0)))))))))))))))))))))))))))))))","v":0},null,1,null,{"$f":"E12*115/1000*G12","v":0},null,{"$f":"I12*24","v":0},null,{"$f":"K12*$Q$8","v":0},null,1,null,{"$f":"M12*O12","v":0}]
[]
[null,null,"",null,{"$f":"IF(C14=AE$54,AF$54,IF(C14=AE$55,AF$55,IF(C14=AE$56,AF$56,IF(C14=AE$64,AF$64,IF(C14=AE$65,AF$65,IF(C14=AE$57,AF$57,IF(C14=AE$58,AF$58,IF(C14=AE$59,AF$59,IF(C14=AE$60,AF$60,IF(C14=AE$61,AF$61,IF(C14=AE$62,AF$62,IF(C14=AE$63,AF$63,IF(C14=AE$64,AF$64,IF(C14=AE$65,AF$65,IF(C14=AE$66,AF$66,IF(C14=AE$67,AF$67,IF(C14=AE$68,AF$68,IF(C14=AE$69,AF$69,IF(C14=AE$70,AF$70,IF(C14=AE$71,AF$71,IF(C14=AE$72,AF$72,IF(C14=AE$73,AF$73,IF(C14=AE$74,AF$74,IF(C14=AE$75,AF$75,IF(C14=AE$76,AF$76,IF(C14=AE$77,AF$77,IF(C14=AE$78,AF$78,IF(C14=AE$79,AF$79,IF(C14=AE$80,AF$80,IF(C14=AE$81,AF$81,IF(C14=AE$82,AF$82,0)))))))))))))))))))))))))))))))","v":0},null,1,null,{"$f":"E14*115/1000*G14","v":0},null,{"$f":"I14*24","v":0},null,{"$f":"K14*$Q$8","v":0},null,1,null,{"$f":"M14*O14","v":0}]
[]
[null,null,"",null,{"$f":"IF(C16=AE$54,AF$54,IF(C16=AE$55,AF$55,IF(C16=AE$56,AF$56,IF(C16=AE$64,AF$64,IF(C16=AE$65,AF$65,IF(C16=AE$57,AF$57,IF(C16=AE$58,AF$58,IF(C16=AE$59,AF$59,IF(C16=AE$60,AF$60,IF(C16=AE$61,AF$61,IF(C16=AE$62,AF$62,IF(C16=AE$63,AF$63,IF(C16=AE$64,AF$64,IF(C16=AE$65,AF$65,IF(C16=AE$66,AF$66,IF(C16=AE$67,AF$67,IF(C16=AE$68,AF$68,IF(C16=AE$69,AF$69,IF(C16=AE$70,AF$70,IF(C16=AE$71,AF$71,IF(C16=AE$72,AF$72,IF(C16=AE$73,AF$73,IF(C16=AE$74,AF$74,IF(C16=AE$75,AF$75,IF(C16=AE$76,AF$76,IF(C16=AE$77,AF$77,IF(C16=AE$78,AF$78,IF(C16=AE$79,AF$79,IF(C16=AE$80,AF$80,IF(C16=AE$81,AF$81,IF(C16=AE$82,AF$82,0)))))))))))))))))))))))))))))))","v":0},null,1,null,{"$f":"E16*115/1000*G16","v":0},null,{"$f":"I16*24","v":0},null,{"$f":"K16*$Q$8","v":0},null,1,null,{"$f":"M16*O16","v":0}]
[]
[null,null,"",null,{"$f":"IF(C18=AE$54,AF$54,IF(C18=AE$55,AF$55,IF(C18=AE$56,AF$56,IF(C18=AE$64,AF$64,IF(C18=AE$65,AF$65,IF(C18=AE$57,AF$57,IF(C18=AE$58,AF$58,IF(C18=AE$59,AF$59,IF(C18=AE$60,AF$60,IF(C18=AE$61,AF$61,IF(C18=AE$62,AF$62,IF(C18=AE$63,AF$63,IF(C18=AE$64,AF$64,IF(C18=AE$65,AF$65,IF(C18=AE$66,AF$66,IF(C18=AE$67,AF$67,IF(C18=AE$68,AF$68,IF(C18=AE$69,AF$69,IF(C18=AE$70,AF$70,IF(C18=AE$71,AF$71,IF(C18=AE$72,AF$72,IF(C18=AE$73,AF$73,IF(C18=AE$74,AF$74,IF(C18=AE$75,AF$75,IF(C18=AE$76,AF$76,IF(C18=AE$77,AF$77,IF(C18=AE$78,AF$78,IF(C18=AE$79,AF$79,IF(C18=AE$80,AF$80,IF(C18=AE$81,AF$81,IF(C18=AE$82,AF$82,0)))))))))))))))))))))))))))))))","v":0},null,1,null,0,null,0,null,{"$f":"K18*$Q$8","v":0},null,1,null,0]
[]
[null,null,"",null,{"$f":"IF(C20=AE$54,AF$54,IF(C20=AE$55,AF$55,IF(C20=AE$56,AF$56,IF(C20=AE$64,AF$64,IF(C20=AE$65,AF$65,IF(C20=AE$57,AF$57,IF(C20=AE$58,AF$58,IF(C20=AE$59,AF$59,IF(C20=AE$60,AF$60,IF(C20=AE$61,AF$61,IF(C20=AE$62,AF$62,IF(C20=AE$63,AF$63,IF(C20=AE$64,AF$64,IF(C20=AE$65,AF$65,IF(C20=AE$66,AF$66,IF(C20=AE$67,AF$67,IF(C20=AE$68,AF$68,IF(C20=AE$69,AF$69,IF(C20=AE$70,AF$70,IF(C20=AE$71,AF$71,IF(C20=AE$72,AF$72,IF(C20=AE$73,AF$73,IF(C20=AE$74,AF$74,IF(C20=AE$75,AF$75,IF(C20=AE$76,AF$76,IF(C20=AE$77,AF$77,IF(C20=AE$78,AF$78,IF(C20=AE$79,AF$79,IF(C20=AE$80,AF$80,IF(C20=AE$81,AF$81,IF(C20=AE$82,AF$82,0)))))))))))))))))))))))))))))))","v":0},null,1,null,0,null,0,null,{"$f":"K20*$Q$8","v":0},null,1,null,0]
[]
[null,null,"",null,{"$f":"IF(C22=AE$54,AF$54,IF(C22=AE$55,AF$55,IF(C22=AE$56,AF$56,IF(C22=AE$64,AF$64,IF(C22=AE$65,AF$65,IF(C22=AE$57,AF$57,IF(C22=AE$58,AF$58,IF(C22=AE$59,AF$59,IF(C22=AE$60,AF$60,IF(C22=AE$61,AF$61,IF(C22=AE$62,AF$62,IF(C22=AE$63,AF$63,IF(C22=AE$64,AF$64,IF(C22=AE$65,AF$65,IF(C22=AE$66,AF$66,IF(C22=AE$67,AF$67,IF(C22=AE$68,AF$68,IF(C22=AE$69,AF$69,IF(C22=AE$70,AF$70,IF(C22=AE$71,AF$71,IF(C22=AE$72,AF$72,IF(C22=AE$73,AF$73,IF(C22=AE$74,AF$74,IF(C22=AE$75,AF$75,IF(C22=AE$76,AF$76,IF(C22=AE$77,AF$77,IF(C22=AE$78,AF$78,IF(C22=AE$79,AF$79,IF(C22=AE$80,AF$80,IF(C22=AE$81,AF$81,IF(C22=AE$82,AF$82,0)))))))))))))))))))))))))))))))","v":0},null,1,null,0,null,0,null,{"$f":"K22*$Q$8","v":0},null,1,null,0]
[]
[null,null,"",null,{"$f":"IF(C24=AE$54,AF$54,IF(C24=AE$55,AF$55,IF(C24=AE$56,AF$56,IF(C24=AE$64,AF$64,IF(C24=AE$65,AF$65,IF(C24=AE$57,AF$57,IF(C24=AE$58,AF$58,IF(C24=AE$59,AF$59,IF(C24=AE$60,AF$60,IF(C24=AE$61,AF$61,IF(C24=AE$62,AF$62,IF(C24=AE$63,AF$63,IF(C24=AE$64,AF$64,IF(C24=AE$65,AF$65,IF(C24=AE$66,AF$66,IF(C24=AE$67,AF$67,IF(C24=AE$68,AF$68,IF(C24=AE$69,AF$69,IF(C24=AE$70,AF$70,IF(C24=AE$71,AF$71,IF(C24=AE$72,AF$72,IF(C24=AE$73,AF$73,IF(C24=AE$74,AF$74,IF(C24=AE$75,AF$75,IF(C24=AE$76,AF$76,IF(C24=AE$77,AF$77,IF(C24=AE$78,AF$78,IF(C24=AE$79,AF$79,IF(C24=AE$80,AF$80,IF(C24=AE$81,AF$81,IF(C24=AE$82,AF$82,0)))))))))))))))))))))))))))))))","v":0},null,1,null,0,null,0,null,{"$f":"K24*$Q$8","v":0},null,1,null,0]
[]
[null,null,"",null,{"$f":"IF(C26=AE$54,AF$54,IF(C26=AE$55,AF$55,IF(C26=AE$56,AF$56,IF(C26=AE$64,AF$64,IF(C26=AE$65,AF$65,IF(C26=AE$57,AF$57,IF(C26=AE$58,AF$58,IF(C26=AE$59,AF$59,IF(C26=AE$60,AF$60,IF(C26=AE$61,AF$61,IF(C26=AE$62,AF$62,IF(C26=AE$63,AF$63,IF(C26=AE$64,AF$64,IF(C26=AE$65,AF$65,IF(C26=AE$66,AF$66,IF(C26=AE$67,AF$67,IF(C26=AE$68,AF$68,IF(C26=AE$69,AF$69,IF(C26=AE$70,AF$70,IF(C26=AE$71,AF$71,IF(C26=AE$72,AF$72,IF(C26=AE$73,AF$73,IF(C26=AE$74,AF$74,IF(C26=AE$75,AF$75,IF(C26=AE$76,AF$76,IF(C26=AE$77,AF$77,IF(C26=AE$78,AF$78,IF(C26=AE$79,AF$79,IF(C26=AE$80,AF$80,IF(C26=AE$81,AF$81,IF(C26=AE$82,AF$82,0)))))))))))))))))))))))))))))))","v":0},null,1,null,0,null,0,null,{"$f":"K26*$Q$8","v":0},null,1,null,0]
[]
[null,null,"",null,{"$f":"IF(C28=AE$54,AF$54,IF(C28=AE$55,AF$55,IF(C28=AE$56,AF$56,IF(C28=AE$64,AF$64,IF(C28=AE$65,AF$65,IF(C28=AE$57,AF$57,IF(C28=AE$58,AF$58,IF(C28=AE$59,AF$59,IF(C28=AE$60,AF$60,IF(C28=AE$61,AF$61,IF(C28=AE$62,AF$62,IF(C28=AE$63,AF$63,IF(C28=AE$64,AF$64,IF(C28=AE$65,AF$65,IF(C28=AE$66,AF$66,IF(C28=AE$67,AF$67,IF(C28=AE$68,AF$68,IF(C28=AE$69,AF$69,IF(C28=AE$70,AF$70,IF(C28=AE$71,AF$71,IF(C28=AE$72,AF$72,IF(C28=AE$73,AF$73,IF(C28=AE$74,AF$74,IF(C28=AE$75,AF$75,IF(C28=AE$76,AF$76,IF(C28=AE$77,AF$77,IF(C28=AE$78,AF$78,IF(C28=AE$79,AF$79,IF(C28=AE$80,AF$80,IF(C28=AE$81,AF$81,IF(C28=AE$82,AF$82,0)))))))))))))))))))))))))))))))","v":0},null,1,null,0,null,0,null,{"$f":"K28*$Q$8","v":0},null,1,null,0]
[]
[null,null,null,null,{"$f":"IF(C30=AE$54,AF$54,IF(C30=AE$55,AF$55,IF(C30=AE$56,AF$56,IF(C30=AE$64,AF$64,IF(C30=AE$65,AF$65,IF(C30=AE$57,AF$57,IF(C30=AE$58,AF$58,IF(C30=AE$59,AF$59,IF(C30=AE$60,AF$60,IF(C30=AE$61,AF$61,IF(C30=AE$62,AF$62,IF(C30=AE$63,AF$63,IF(C30=AE$64,AF$64,IF(C30=AE$65,AF$65,IF(C30=AE$66,AF$66,IF(C30=AE$67,AF$67,IF(C30=AE$68,AF$68,IF(C30=AE$69,AF$69,IF(C30=AE$70,AF$70,IF(C30=AE$71,AF$71,IF(C30=AE$72,AF$72,IF(C30=AE$73,AF$73,IF(C30=AE$74,AF$74,IF(C30=AE$75,AF$75,IF(C30=AE$76,AF$76,IF(C30=AE$77,AF$77,IF(C30=AE$78,AF$78,IF(C30=AE$79,AF$79,IF(C30=AE$80,AF$80,IF(C30=AE$81,AF$81,IF(C30=AE$82,AF$82,0)))))))))))))))))))))))))))))))","v":0},null,1,null,0,null,0,null,{"$f":"K30*$Q$8","v":0},null,1,null,0]
[]
[null,null,"Other Equipment",null,"Amps",null,"Units",null,"kw/hr",null,"kw/day",null,"$/day",null,"Days",null,"Total"]
[]
[null,null,"[enter name]",null,null,null,1,null,{"$f":"E34*115/1000*G34","v":0},null,0,null,{"$f":"K34*$Q$8","v":0},null,1,null,{"$f":"M34*O34","v":0}]
[]
[null,null,"[enter name]",null,null,null,1,null,0,null,0,null,{"$f":"K36*$Q$8","v":0},null,1,null,0]
[]
[null,null,"[enter name]",null,null,null,1,null,0,null,0,null,{"$f":"K38*$Q$8","v":0},null,1,null,0]
[]
[null,null,null,null,"Amps",null,null,null,"kw/hr",null,"kw/day",null,"$/day",null,null,null,"Total Cost"]
[]
[null,null,null,null,{"$f":"SUM(E12:E38)","v":0},null,null,null,{"$f":"SUM(I12:I38)","v":0},null,{"$f":"SUM(K12:K38)","v":0},null,{"$f":"SUM(M12:M38)","v":0},null,null,null,{"$f":"SUM(Q12:Q38)","v":0}]
[null,null,"© 2023 - Legend Brands, Inc.  All Rights Reserved"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ace",1.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AirPath",7.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Airwolf",8.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dragon X2",10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DriForce",4.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DriTec 4000i",24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DrizAir 1200",5.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DrizAir 2000 LGR",8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DrizAir 2400 LGR",11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Evolution LGR",5.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HEPA 500",3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HEPA 700",3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HEPA 2000",7.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HVE 3000",25.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jet CXV",3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LGR 2800i",8.3000000000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LGR 3500i",10.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LGR 6000Li",6.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LGR 7000XLi",8.8000000000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revolution LGR",5.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rover Extractor",3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sahara E",7.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sahara HD",10.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sahara Pro",4.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sahara Pro X3",4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sahara Pro X4",2.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stealth AV3000",2.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Velo/Velo Pro",1.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vortex",4.7]