{"text_format":"1","workbook":"xlsx","n_sheets":44,"sheets":["Mkting, Edu, & Outreach","Adminstrative Costs","Gas Input Table Summary","Total Summary","Summary by Yr","Summary of Ratios","Database Inputs","Total Program","Res .95+% Res Furnace - NEW","Res .95+% Res Furnace - Replace","Res Water Heating .67 EF","Programmable Thermostats","Comm 95+% Furnace - NEW","Comm 95+% Furnace - Replace","Comm Custom","Res. 92-94% Res Furnace","Comm 92-94% Furnace","Res Furnace Tune-Up","Res Water Heating .62 EF","Res New Home Bundle","Res Boiler 90%","Comm Boiler (85%) Level 1","Comm Boiler (85%) Level 2","Comm Boiler (85%) Level 3","Comm Boiler (90%) Level 1","Comm Boiler (90%) Level 2","Comm Boiler (90%) Level 3","Comm LP&HP Steam Boilers - LV1","Comm LP&HP Steam Boilers - LV2","Comm LP&HP Steam Boilers - LV3","Res Retrofit Bundle","Low Flow Showerhead","Res Boiler 85%","Res Attic Insulation","New Home ES","New Residential 4","New Residential 5","Comm WH .64 EF","Comm WH Storage 88% Cond","New Comm 1","New Comm 2","New Comm 3","New Comm 4","New Comm 5"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":2,"defined_names":4016,"comments":0,"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":"Mkting, Edu, & Outreach","index":0,"n_rows":26,"n_cols":6,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["Montana-Dakota Utilities Co."]
["Gas Administration and Promotional Costs"]
[]
[]
["Allocated Program Costs",null,null,null,null,"Notes"]
[null,null,"Year 1","Year 2","Year 3"]
["News Paper Inserts",null,2500,3000,3000]
["Radio Advertising"]
["Television Advertising"]
["Billboards",null,5500,6500,8000]
["Direct Mail"]
["Co-op Ads with Dealers"]
["Share of Apogee Home Energy Suite"]
["Dealer & Builder Meetings",null,1000,1000,1000]
["Customer Education & Promotion",null,1000,2000,3000]
["Administration",null,8000,8500,9000]
["Allocated Administration and Promotional Costs",null,{"$f":"SUM(C7:C16)","v":18000},{"$f":"SUM(D7:D16)","v":21000},{"$f":"SUM(E7:E16)","v":24000}]
[]
["Energy Audit program",null,25000,25000,25000]
[null,null,{"$f":"SUM(C19:C19)","v":25000},{"$f":"SUM(D19:D19)","v":25000},{"$f":"SUM(E19:E19)","v":25000}]
[]
["Total Administration and Promotional Costs",null,{"$f":"+C17+C20","v":43000},{"$f":"+D17+D20","v":46000},{"$f":"+E17+E20","v":49000}]
[]
[]
[]
[{"$f":"+A17","v":"Allocated Administration and Promotional Costs"},null,{"$f":"+C17-C30","v":18000},{"$f":"+D17-D30","v":21000},{"$f":"+E17-E30","v":24000}]

{"sheet":"Adminstrative Costs","index":1,"n_rows":85,"n_cols":17,"rows_kept":85,"cut":false,"hidden":false,"merged":[]}
["Montana-Dakota Utilities Co."]
["Gas Administration and Promotion Allocation"]
[null,null,null,null,null,null,"% Program's"]
[null,null,null,null,null,null,"Incentives",null,null,null,null,null,null,null,"Total","Total Admin"]
[null,"Incentives",null,null,null,null,"to Total","Admin Allocated",null,null,"Total Admin","Debit Card Cost",null,null,"Debit Card","& Operating","Total"]
["Program","Year 1","Year 2","Year 3","Total",null,"Incentives","Year 1","Year 2","Year 3","Excl Ed","Year 1","Year 2","Year 3","Cost","Cost","Costs"]
["Residential Programs"]
["Furnace Tier 1 (92-94% AFUE)",{"$f":"+'Res. 92-94% Res Furnace'!F12","v":0},{"$f":"+'Res. 92-94% Res Furnace'!G12","v":0},{"$f":"+'Res. 92-94% Res Furnace'!H12","v":0},{"$f":"SUM(B8:D8)","v":0},null,{"$f":"(D8+C8+B8)/($B$48+$C$48+$D$48)","v":0},{"$f":"ROUND((B8/$B$48)*$C$73,0)","v":0},{"$f":"ROUND((C8/$C$48)*$D$73,0)","v":0},{"$f":"ROUND((D8/$D$48)*$E$73,0)","v":0},{"$f":"SUM(H8:J8)","v":0},{"$f":"+ROUND(C58*$B$55,0)","v":0},0,0,{"$f":"+L8+M8+N8","v":0},{"$f":"+K8+O8","v":0},{"$f":"+E8+P8","v":0}]
["Furnace Tier 2 (95% AFUE Min) - New",{"$f":"+'Res .95+% Res Furnace - NEW'!F12","v":45000},{"$f":"+'Res .95+% Res Furnace - NEW'!G12","v":51000},{"$f":"+'Res .95+% Res Furnace - NEW'!H12","v":57000},{"$f":"SUM(B9:D9)","v":153000},null,0.37861915367483295,{"$f":"ROUND((B9/$B$48)*$C$73,0)","v":6750},{"$f":"ROUND((C9/$C$48)*$D$73,0)","v":7945},{"$f":"ROUND((D9/$D$48)*$E$73,0)","v":9163},{"$f":"SUM(H9:J9)","v":23858},0,0,0,{"$f":"+L9+M9+N9","v":0},{"$f":"+K9+O9","v":23858},{"$f":"+E9+P9","v":176858}]
["Furnace Tier 2 (95% AFUE Min) - Repl.",{"$f":"'Res .95+% Res Furnace - Replace'!F12","v":67500},{"$f":"'Res .95+% Res Furnace - Replace'!G12","v":75000},{"$f":"'Res .95+% Res Furnace - Replace'!H12","v":82500},225000,null,0.55679287305122493,{"$f":"ROUND((B10/$B$48)*$C$73,0)","v":10125},{"$f":"ROUND((C10/$C$48)*$D$73,0)","v":11684},{"$f":"ROUND((D10/$D$48)*$E$73,0)","v":13262},35071,{"$f":"+ROUND(C60*$B$55,0)","v":0},{"$f":"+ROUND(D60*$B$55,0)","v":0},{"$f":"+ROUND(E60*$B$55,0)","v":0},0,35071,260071]
["Boiler Tier 1 (85% AFUE)",{"$f":"+'Res Boiler 85%'!F12","v":0},{"$f":"+'Res Boiler 85%'!G12","v":0},{"$f":"+'Res Boiler 85%'!H12","v":0},0,null,0]
["Boiler (90% AFUE)",{"$f":"+'Res Boiler 90%'!F12","v":0},{"$f":"+'Res Boiler 90%'!G12","v":0},{"$f":"+'Res Boiler 90%'!H12","v":0},0]
["Furnace Tune-up",{"$f":"+'Res Furnace Tune-Up'!F12","v":0},{"$f":"+'Res Furnace Tune-Up'!G12","v":0},{"$f":"+'Res Furnace Tune-Up'!H12","v":0},0,null,0,{"$f":"ROUND((B13/$B$48)*$C$73,0)","v":0},{"$f":"ROUND((C13/$C$48)*$D$73,0)","v":0},{"$f":"ROUND((D13/$D$48)*$E$73,0)","v":0},0,{"$f":"+ROUND(C63*$B$55,0)","v":0},{"$f":"+ROUND(D63*$B$55,0)","v":0},0,0,0,0]
["Water Heating Tier 1 (.62 EF)",{"$f":"+'Res Water Heating .62 EF'!F12","v":0},{"$f":"+'Res Water Heating .62 EF'!G12","v":0},{"$f":"+'Res Water Heating .62 EF'!H12","v":0},0,null,0,{"$f":"ROUND((B14/$B$48)*$C$73,0)","v":0},{"$f":"ROUND((C14/$C$48)*$D$73,0)","v":0},{"$f":"ROUND((D14/$D$48)*$E$73,0)","v":0},0,{"$f":"+ROUND(C64*$B$55,0)","v":0},0,0,0,0,0]
["Water Heating Tier 2 (.67 EF)",{"$f":"+'Res Water Heating .67 EF'!F12","v":0},{"$f":"+'Res Water Heating .67 EF'!G12","v":0},{"$f":"+'Res Water Heating .67 EF'!H12","v":0},0,null,0,{"$f":"ROUND((B15/$B$48)*$C$73,0)","v":0},{"$f":"ROUND((C15/$C$48)*$D$73,0)","v":0},{"$f":"ROUND((D15/$D$48)*$E$73,0)","v":0},0,{"$f":"+ROUND(C65*$B$55,0)","v":0},0,0,0,0,0]
["Attic Insulation",{"$f":"+'Res Attic Insulation'!F12","v":0},{"$f":"+'Res Attic Insulation'!G12","v":0},{"$f":"+'Res Attic Insulation'!H12","v":0},0,null,0,null,null,null,null,0,0,0,0]
["Retrofit Bundle",{"$f":"+'Res Retrofit Bundle'!F12","v":0},{"$f":"+'Res Retrofit Bundle'!G12","v":0},{"$f":"+'Res Retrofit Bundle'!H12","v":0},0,null,0,null,null,null,null,{"$f":"+ROUND(C67*$B$55,0)","v":0},0,0,0]
["New Home Bundle",{"$f":"+'Res New Home Bundle'!F12","v":0},{"$f":"+'Res New Home Bundle'!G12","v":0},{"$f":"+'Res New Home Bundle'!H12","v":0},0,null,0,{"$f":"ROUND((B18/$B$48)*$C$73,0)","v":0},{"$f":"ROUND((C18/$C$48)*$D$73,0)","v":0},{"$f":"ROUND((D18/$D$48)*$E$73,0)","v":0},0,0,0,0,0,0,0]
[{"$f":"'Database Inputs'!A21","v":"DO NOT PRINT - Energy Star Home - not filing"},{"$f":"'New Home ES'!F12","v":0},{"$f":"'New Home ES'!G12","v":0},{"$f":"'New Home ES'!H12","v":0},0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"E19+K19","v":0}]
[{"$f":"'Database Inputs'!A22","v":"Low Flow Showerheads"},{"$f":"'Low Flow Showerhead'!$F$12","v":0},{"$f":"'Low Flow Showerhead'!$G$12","v":0},{"$f":"'Low Flow Showerhead'!$H$12","v":0},0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"E20+K20","v":0}]
["Programmable Thermostats",{"$f":"'Programmable Thermostats'!$F$12","v":3600},{"$f":"'Programmable Thermostats'!$G$12","v":4000},{"$f":"'Programmable Thermostats'!$H$12","v":4400},12000,null,2.9695619896065329E-2,540,623,707,1870,{"$f":"+ROUND(C66*$B$55,0)","v":0},{"$f":"+ROUND(D66*$B$55,0)","v":0},{"$f":"+ROUND(E66*$B$55,0)","v":0},0,1870,{"$f":"E21+K21","v":13870}]
[{"$f":"'Database Inputs'!A24","v":"New Residential Program 4 - not filing"},{"$f":"'New Residential 4'!$F$12","v":0},{"$f":"'New Residential 4'!$G$12","v":0},{"$f":"'New Residential 4'!$H$12","v":0},0,null,0,0,0,0,0,null,null,null,null,0,{"$f":"E22+K22","v":0}]
[{"$f":"'Database Inputs'!A25","v":"New Residential Program 5 - not filing"},{"$f":"'New Residential 5'!$F$12","v":0},{"$f":"'New Residential 5'!$G$12","v":0},{"$f":"'New Residential 5'!$H$12","v":0},0,null,0,0,0,0,0,null,null,null,null,0,{"$f":"E23+K23","v":0}]
["Commercial Programs"]
["Furnace Tier 1 (92-94% AFUE)",{"$f":"+'Comm 92-94% Furnace'!F12","v":0},{"$f":"+'Comm 92-94% Furnace'!G12","v":0},{"$f":"+'Comm 92-94% Furnace'!H12","v":0},0,null,{"$f":"(D25+C25+B25)/($B$48+$C$48+$D$48)","v":0},{"$f":"ROUND((B25/$B$48)*$C$73,0)","v":0},{"$f":"ROUND((C25/$C$48)*$D$73,0)","v":0},{"$f":"ROUND((D25/$D$48)*$E$73,0)","v":0},0,null,null,null,null,0,{"$f":"E25+K25","v":0}]
["Furnace Tier 2 (95% AFUE Min) - New",{"$f":"+'Comm 95+% Furnace - NEW'!F12","v":300},{"$f":"+'Comm 95+% Furnace - NEW'!G12","v":600},{"$f":"+'Comm 95+% Furnace - NEW'!H12","v":600},1500,null,{"$f":"(D26+C26+B26)/($B$48+$C$48+$D$48)","v":3.7119524870081661E-3},{"$f":"ROUND((B26/$B$48)*$C$73,0)","v":45},{"$f":"ROUND((C26/$C$48)*$D$73,0)","v":93},{"$f":"ROUND((D26/$D$48)*$E$73,0)","v":96},234,null,null,null,null,234,{"$f":"E26+K26","v":1734}]
["Furnace Tier 2 (95% AFUE Min) - Repl.",{"$f":"+'Comm 95+% Furnace - Replace'!F12","v":3000},{"$f":"+'Comm 95+% Furnace - Replace'!G12","v":3600},{"$f":"+'Comm 95+% Furnace - Replace'!H12","v":4200},10800,null,{"$f":"(D27+C27+B27)/($B$48+$C$48+$D$48)","v":2.6726057906458798E-2},{"$f":"ROUND((B27/$B$48)*$C$73,0)","v":450},{"$f":"ROUND((C27/$C$48)*$D$73,0)","v":561},{"$f":"ROUND((D27/$D$48)*$E$73,0)","v":675},1686,null,null,null,null,1686,{"$f":"E27+K27","v":12486}]
["Hot Water Boiler Tier 1 (85% AFUE)"]
[{"$f":"'Database Inputs'!A31","v":"Level 1"},{"$f":"+'Comm Boiler (85%) Level 1'!F12","v":0},{"$f":"+'Comm Boiler (85%) Level 1'!G12","v":0},{"$f":"+'Comm Boiler (85%) Level 1'!H12","v":0},0,null,{"$f":"(D29+C29+B29)/($B$48+$C$48+$D$48)","v":0},{"$f":"ROUND((B29/$B$48)*$C$73,0)","v":0},{"$f":"ROUND((C29/$C$48)*$D$73,0)","v":0},{"$f":"ROUND((D29/$D$48)*$E$73,0)","v":0},0,null,null,null,null,0,{"$f":"E29+K29","v":0}]
[{"$f":"'Database Inputs'!A32","v":"Level 2"},{"$f":"+'Comm Boiler (85%) Level 2'!F12","v":0},{"$f":"+'Comm Boiler (85%) Level 2'!G12","v":0},{"$f":"+'Comm Boiler (85%) Level 2'!H12","v":0},0,null,{"$f":"(D30+C30+B30)/($B$48+$C$48+$D$48)","v":0},{"$f":"ROUND((B30/$B$48)*$C$73,0)","v":0},{"$f":"ROUND((C30/$C$48)*$D$73,0)","v":0},{"$f":"ROUND((D30/$D$48)*$E$73,0)","v":0},0,null,null,null,null,0,{"$f":"E30+K30","v":0}]
[{"$f":"'Database Inputs'!A33","v":"Level 3"},{"$f":"+'Comm Boiler (85%) Level 3'!F12","v":0},{"$f":"+'Comm Boiler (85%) Level 3'!G12","v":0},{"$f":"+'Comm Boiler (85%) Level 3'!H12","v":0},0,null,{"$f":"(D31+C31+B31)/($B$48+$C$48+$D$48)","v":0},{"$f":"ROUND((B31/$B$48)*$C$73,0)","v":0},{"$f":"ROUND((C31/$C$48)*$D$73,0)","v":0},{"$f":"ROUND((D31/$D$48)*$E$73,0)","v":0},0,null,null,null,null,0,{"$f":"E31+K31","v":0}]
["Hot Water Boiler Tier 2 (90% AFUE)"]
[{"$f":"'Database Inputs'!A35","v":"Level 1"},{"$f":"+'Comm Boiler (90%) Level 1'!F12","v":0},{"$f":"+'Comm Boiler (90%) Level 1'!G12","v":0},{"$f":"+'Comm Boiler (90%) Level 1'!H12","v":0},0,null,{"$f":"(D33+C33+B33)/($B$48+$C$48+$D$48)","v":0},{"$f":"ROUND((B33/$B$48)*$C$73,0)","v":0},{"$f":"ROUND((C33/$C$48)*$D$73,0)","v":0},{"$f":"ROUND((D33/$D$48)*$E$73,0)","v":0},0,null,null,null,null,0,{"$f":"E33+K33","v":0}]
[{"$f":"'Database Inputs'!A36","v":"Level 2"},{"$f":"+'Comm Boiler (90%) Level 2'!F12","v":0},{"$f":"+'Comm Boiler (90%) Level 2'!G12","v":0},{"$f":"+'Comm Boiler (90%) Level 2'!H12","v":0},0,null,{"$f":"(D34+C34+B34)/($B$48+$C$48+$D$48)","v":0},{"$f":"ROUND((B34/$B$48)*$C$73,0)","v":0},{"$f":"ROUND((C34/$C$48)*$D$73,0)","v":0},{"$f":"ROUND((D34/$D$48)*$E$73,0)","v":0},0,null,null,null,null,0,{"$f":"E34+K34","v":0}]
[{"$f":"'Database Inputs'!A37","v":"Level 3"},{"$f":"+'Comm Boiler (90%) Level 3'!F12","v":0},{"$f":"+'Comm Boiler (90%) Level 3'!G12","v":0},{"$f":"+'Comm Boiler (90%) Level 3'!H12","v":0},0,null,{"$f":"(D35+C35+B35)/($B$48+$C$48+$D$48)","v":0},{"$f":"ROUND((B35/$B$48)*$C$73,0)","v":0},{"$f":"ROUND((C35/$C$48)*$D$73,0)","v":0},{"$f":"ROUND((D35/$D$48)*$E$73,0)","v":0},0,null,null,null,null,0,{"$f":"E35+K35","v":0}]
["LP & HP Steam Boilers"]
[{"$f":"'Database Inputs'!A39","v":"Level 1"},{"$f":"+'Comm LP&HP Steam Boilers - LV1'!F12","v":0},{"$f":"+'Comm LP&HP Steam Boilers - LV1'!G12","v":0},{"$f":"+'Comm LP&HP Steam Boilers - LV1'!H12","v":0},0,null,{"$f":"(D37+C37+B37)/($B$48+$C$48+$D$48)","v":0},{"$f":"ROUND((B37/$B$48)*$C$73,0)","v":0},{"$f":"ROUND((C37/$C$48)*$D$73,0)","v":0},{"$f":"ROUND((D37/$D$48)*$E$73,0)","v":0},0,null,null,null,null,0,{"$f":"E37+K37","v":0}]
[{"$f":"'Database Inputs'!A40","v":"Level 2"},{"$f":"+'Comm LP&HP Steam Boilers - LV2'!F12","v":0},{"$f":"+'Comm LP&HP Steam Boilers - LV2'!G12","v":0},{"$f":"+'Comm LP&HP Steam Boilers - LV2'!H12","v":0},0,null,0,0,0,0,0,null,null,null,null,0,0]
[{"$f":"'Database Inputs'!A41","v":"Level 3"},{"$f":"+'Comm LP&HP Steam Boilers - LV3'!F12","v":0},{"$f":"+'Comm LP&HP Steam Boilers - LV3'!G12","v":0},{"$f":"+'Comm LP&HP Steam Boilers - LV3'!H12","v":0},0,null,0,0,0,0,0,null,null,null,null,0,0]
["Water Heating (.64 EF < 50 Gallon)",{"$f":"+'Comm WH .64 EF'!F12","v":0},{"$f":"+'Comm WH .64 EF'!G12","v":0},{"$f":"+'Comm WH .64 EF'!H12","v":0},0,null,0,0,0,0,0,null,null,null,null,0,0]
["Water Heating (Storage 88% Cond)",{"$f":"+'Comm WH Storage 88% Cond'!F12","v":0},{"$f":"+'Comm WH Storage 88% Cond'!G12","v":0},{"$f":"+'Comm WH Storage 88% Cond'!H12","v":0},0,null,0,0,0,0,0,null,null,null,null,0,0]
[{"$f":"'Database Inputs'!A44","v":"New Commercial Program 1 - not filing"},{"$f":"'New Comm 1'!F$12","v":0},{"$f":"'New Comm 1'!G$12","v":0},{"$f":"'New Comm 1'!H$12","v":0},0,null,0,0,0,0,0,null,null,null,null,0,0]
[{"$f":"'Database Inputs'!A45","v":"New Commercial Program 2 - not filing"},{"$f":"'New Comm 2'!F$12","v":0},{"$f":"'New Comm 2'!G$12","v":0},{"$f":"'New Comm 2'!H$12","v":0},0,null,0,0,0,0,0,null,null,null,null,0,0]
[{"$f":"'Database Inputs'!A46","v":"New Commercial Program 3 - not filing"},{"$f":"'New Comm 3'!F$12","v":0},{"$f":"'New Comm 3'!G$12","v":0},{"$f":"'New Comm 3'!H$12","v":0},0,null,0,0,0,0,0,null,null,null,null,0,0]
[{"$f":"'Database Inputs'!A47","v":"New Commercial Program 4 - not filing"},{"$f":"'New Comm 4'!F$12","v":0},{"$f":"'New Comm 4'!G$12","v":0},{"$f":"'New Comm 4'!H$12","v":0},0,null,0,0,0,0,0,null,null,null,null,0,0]
[{"$f":"'Database Inputs'!A48","v":"New Commercial Program 5 - not filing"},{"$f":"'New Comm 5'!F$12","v":0},{"$f":"'New Comm 5'!G$12","v":0},{"$f":"'New Comm 5'!H$12","v":0},0,null,0,0,0,0,0,null,null,null,null,0,0]
["Custom Efficiency",{"$f":"+'Comm Custom'!F12","v":600},{"$f":"+'Comm Custom'!G12","v":600},{"$f":"+'Comm Custom'!H12","v":600},1800,null,4.4543429844097994E-3,90,{"$f":"ROUND((C47/$C$48)*$D$73,0)+1","v":94},{"$f":"ROUND((D47/$D$48)*$E$73,0)+1","v":97},281,null,null,null,null,281,2081]
["Total Incentives",{"$f":"SUM(B8:B47)","v":120000},{"$f":"SUM(C8:C47)","v":134800},{"$f":"SUM(D8:D47)","v":149300},{"$f":"SUM(B48:D48)","v":404100},null,{"$f":"SUM(G8:G47)","v":1},18000,21000,24000,63000,0,0,0,0,63000,467100]
[]
["Customer Education & Outreach",{"$f":"+'Mkting, Edu, & Outreach'!C17","v":18000},{"$f":"+'Mkting, Edu, & Outreach'!D17","v":21000},{"$f":"+'Mkting, Edu, & Outreach'!E17","v":24000},{"$f":"SUM(B50:D50)","v":63000}]
["Energy Audit Program Costs",{"$f":"+'Mkting, Edu, & Outreach'!C20","v":25000},{"$f":"+'Mkting, Edu, & Outreach'!D20","v":25000},{"$f":"+'Mkting, Edu, & Outreach'!E20","v":25000},{"$f":"SUM(B51:D51)","v":75000}]
["Total Program Costs",{"$f":"+B48+B50+B51","v":163000},{"$f":"+C48+C50+C51","v":180800},{"$f":"+D48+D50+D51","v":198300},{"$f":"+B52+C52+D52","v":542100}]
[]
[]
[]
[]
["Number Participants",null,"Yr. 1","Yr. 2","Yr. 3"]
["Furnace Tier 1 (92-94% AFUE)","Residential",0,0,0]
["Furnace Tier 2 (95% AFUE Min) - New","Residential",150,170,190]
["Furnace Tier 2 (95% AFUE Min) - Repl.","Residential",225,250,275]
["DO NOT PRINT - 85% afue boiler - not filing"]
["Boiler Tier 2 (90% AFUE)","Residential"]
["Furnace Tune-up","Residential",0,0,0]
["Water Heating Tier 1 (.62 EF)","Residential",0,0,0]
["Water Heating Tier 2 (.67 EF)","Residential",40,48,56]
["Programmable Thermostats","Residential",180,200,220]
["Attic Insulation","Residential"]
["Retrofit Bundle","Residential",null,null,0]
["New Home Bundle","Residential"]
[null,null,{"$f":"SUM(C58:C69)","v":595},{"$f":"SUM(D58:D69)","v":668},{"$f":"SUM(E58:E69)","v":741}]
[]
[]
["Admin ",null,{"$f":"+'Mkting, Edu, & Outreach'!C26","v":18000},{"$f":"+'Mkting, Edu, & Outreach'!D26","v":21000},{"$f":"+'Mkting, Edu, & Outreach'!E26","v":24000}]
[]
[]
[]
["Yr. 1 Costs",null,92549]
[]
["Projected Firm Sales from CTA filing",null,2220000]
[]
[null,null,{"$f":"+ROUND(C77/C79,5)","v":4.1689999999999998E-2}]
[]
["Avg dk/yr. for Residential customer",null,100]
[]
["Dk/Customer",null,{"$f":"+ROUND(C81*C83,2)","v":4.17}]

{"sheet":"Gas Input Table Summary","index":2,"n_rows":59,"n_cols":6,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
["Montana-Dakota Utilities Co."]
["2014 Input Data Summary"]
["South Dakota Natural Gas Conservation Model"]
[]
[]
["Input No.","Input Data Description","Information Source ","SD Res.","SD Comm."]
[1,"Retail Rate ($/dk)","Weighted Average of SD retail rate using projected 2014-2015 winter gas costs & October 2014 pipeline and distribution rates",7.6909999999999998,7.2489999999999997]
[null,"Escalation Rate",null,3.5000000000000003E-2,3.5000000000000003E-2]
[2,"Non-Gas Fuel Retail ($/fuel/unit)","Average retail cost of non gas fuel if measures also saves kWh, gallons of water, etc.  (for analysis purposes, used electric as Non-Gas Fuel Retail Rate)",0.12640000000000001,0.1293,"We keep a file with the Electric Rate Compsion and took the information off that as the base and then verified with Black Hills website"]
[null,"Escalation Rate",null,3.5000000000000003E-2,3.5000000000000003E-2]
[null,"Non-Gas Fuel Units (ie. kWh, Gallons, etc)",null,"Kwh","Kwh"]
[3,"Commodity Cost ($/dk)","Estimated gas costs using projected 2014-15 winter gas costs October 2014 pipeline commodity ",4.1870000000000003,4.1870000000000003]
[null,"Escalation Rate",null,3.5000000000000003E-2,3.5000000000000003E-2]
[4,"Demand Cost ($/dk/Yr)","Annual cost of firm capacity on  pipeline",146.26,146.26]
[null,"Escalation Rate",null,0.01,0.01]
[5,"Peak Reduction Factor","Estimated average peak day reduction factor caused by implementing the measure (s)",0.01,0.01]
[6,"Variable O&M ($/dk)","Estimated variable O&M that will be avoided due the implementing the measure",0,0]
[null,"Escalation Rate",null,0,0]
[7,"Non-Gas Fuel Cost ($/Fuel Unit)","Average commodity cost of non gas fuel if measures also saves kWh, gallons of water, etc.  (for analysis purposes, used electric as Non-Gas Fuel Cost)",1.9900000000000001E-2,1.9900000000000001E-2,"Black Hills Fuel & Purchased power adjustment per website"]
[null,"Escalation Rate",null,3.5000000000000003E-2,3.5000000000000003E-2]
[8,"Non-Gas Fuel Loss Factor","Non-Gas fuel loss factor (for analysis purposes, used Montana-Dakota Utilities 12 month ending July 2014 line loss factor)",5.0999999999999997E-2,5.0999999999999997E-2]
[9,"Gas Environmental Damage Factor","Per the 2013-2015 CIP triennium from Minnesota approved by the Minnesota Division of Energy Resources Staff",0.35,0.35,"changed to correspond to MN filing "]
[null,"Escalation Rate",null,2.3E-2,2.3E-2]
[10,"Non Gas Fuel Environmental Damage Factor ","Not Applicable",0,0]
[null,"Escalation Rate",null,0,0]
[11,"Participant Discount Rate",null,0.1,0.1]
[12,"Utility Discount Rate","Montana-Dakota's authorized average cost of capital ",7.5999999999999998E-2,7.5999999999999998E-2]
[13,"Societal Discount Rate","Equal to the 30 year T-Bill rate average for Twelve Months Ending September 16, 2014",3.56E-2,3.56E-2]
[14,"General Input Data Year =","Year data was input",2014,2014]
[15,"Project Analysis Year","Year(s) program will be implemented",2015,2015]
[null,null,null,2016,2016]
[null,null,null,2017,2017]
[16,"Utility Project Costs","Total direct cost to the utility caused by implementing the program(s) "]
[17,"Direct Participant Costs ($/Part.)","Direct costs that the participant would have to participate in the program"]
[18,"Participant Non-Energy Costs (Annual $/Part.) Yr. 1","Annual participant non-energy costs if applicable caused by implementing the measure (Not Applicable)",0,0]
[null,"Yr. 2",null,0,0]
[null,"Yr. 3",null,0,0]
[null,"Escalation Rate Yr. 1",null,0,0]
[null,"Escalation Rate Yr. 2",null,0,0]
[null,"Escalation Rate Yr. 3",null,0,0]
[19,"Participant Non-Energy Savings (Annual $/Part) Yr. 1","Participant non energy savings if applicable caused by implementing the measure (Not Applicable)",0,0]
[null,"Yr. 2",null,0,0]
[null,"Yr. 3",null,0,0]
[null,"Escalation Rate Yr. 1",null,0,0]
[null,"Escalation Rate Yr. 2",null,0,0]
[null,"Escalation Rate Yr. 3",null,1.4E-2,1.4E-2]
[20,"Project Life (Years)","Based on the estimated useful life of the energy saving equipment (20 years maximum)"]
[21,"Avg. Dk/Part. Saved","Avg energy reduction (Dk) caused by the program(s)"]
[22,"Avg Non-Gas Fuel Units/Part. Saved Yr. 1","Average non-gas fuel units saved or added due to implementing the measure (for analysis purposes, used Kwh)"]
[null,"Yr. 2",null,0,0]
[null,"Yr. 3",null,0,0]
["22a","Avg Additional Non-Gas Fuel Units/ Part. Used Yr. 1",null,0,0]
[null,"Yr. 2",null,0,0]
[null,"Yr. 3",null,0,0]
[23,"Number of Participants","Total number of expected participants is the program(s)"]
[24,"Total Annual Dk Saved","Total Dk saved from the program in the year implemented"]
[25,"Incentive/Participant","Incentive provided to the participant"]
[26,"Distribution Delivery Charge","Weighted Average of Montana-Dakota's Distribution Delivery Charge ",1.744,1.302]
[27,"Effective Fed & State Income Tax Rate","Montana-Dakota's effective tax rate",0.35,0.35]

{"sheet":"Total Summary","index":3,"n_rows":56,"n_cols":9,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
["Montana-Dakota Utilities Co."]
["Gas Utility - South Dakota"]
["Conservation Portfolio Summary"]
["2015 - 2017 Program Years"]
[]
[null,null,null,null,"Total"]
[null,null,"Total",null,"Energy ",null,"Total",null,"Lifetime"]
["Programs",null,"Participants",null,"Reduction",null,"Cost",null,"Cost/Dk"]
["Conservation Programs"]
["   Residential Program"]
["Furnaces - 92-94% AFUE ",null,{"$f":"SUM('Res. 92-94% Res Furnace'!F30:H30)","v":0},null,{"$f":"'Res. 92-94% Res Furnace'!$M$38","v":0},null,{"$f":"SUM('Res. 92-94% Res Furnace'!F13:H13)","v":0}]
["Furnaces - 95+% AFUE  - New",null,{"$f":"SUM('Res .95+% Res Furnace - NEW'!F30:H30)","v":510},null,{"$f":"'Res .95+% Res Furnace - NEW'!$M$38","v":47940},null,{"$f":"SUM('Res .95+% Res Furnace - NEW'!F13:H13)","v":176858},null,{"$f":"ROUND(G12/E12,2)","v":3.69}]
["Furnaces - 95+% AFUE  - Replacement",null,{"$f":"ROUND(SUM('Res .95+% Res Furnace - Replace'!F30:H30),0)","v":750},null,{"$f":"ROUND('Res .95+% Res Furnace - Replace'!$M$38,0)","v":213000},null,{"$f":"SUM('Res .95+% Res Furnace - Replace'!F13:H13)","v":260071},null,{"$f":"ROUND(G13/E13,2)","v":1.22}]
["Boiler - 85% AFUE ",null,{"$f":"SUM('Res Boiler 85%'!F30:H30)","v":0},null,{"$f":"'Res Boiler 85%'!M38","v":0},null,{"$f":"SUM('Res Boiler 85%'!F13:H13)","v":0},null,{"$f":"ROUND(G14/E14,2)","v":{"$error":"#DIV/0!"}}]
["Boiler - 90% AFUE ",null,{"$f":"SUM('Res Boiler 90%'!F30:H30)","v":0},null,{"$f":"'Res Boiler 90%'!$M$38","v":0},null,{"$f":"SUM('Res Boiler 90%'!F13:H13)","v":0}]
["Furnace Tune-Up",null,{"$f":"SUM('Res Furnace Tune-Up'!F30:H30)","v":0},null,{"$f":"'Res Furnace Tune-Up'!$M$38","v":0},null,{"$f":"SUM('Res Furnace Tune-Up'!F13:H13)","v":0}]
["Water Heating (.62 EF)",null,{"$f":"SUM('Res Water Heating .62 EF'!F30:H30)","v":0},null,{"$f":"'Res Water Heating .62 EF'!$M$38","v":0},null,{"$f":"SUM('Res Water Heating .62 EF'!F13:H13)","v":0}]
["Water Heating (.67 EF)",null,{"$f":"SUM('Res Water Heating .67 EF'!F30:H30)","v":0},null,{"$f":"'Res Water Heating .67 EF'!$M$38","v":0},null,{"$f":"SUM('Res Water Heating .67 EF'!F13:H13)","v":0},null,{"$error":"#DIV/0!"}]
["Attic Insulation",null,{"$f":"SUM('Res Attic Insulation'!F30:H30)","v":0},null,{"$f":"'Res Attic Insulation'!$M$39","v":0},null,{"$f":"SUM('Res Attic Insulation'!F13:H13)","v":0}]
["Retrofit Bundle",null,{"$f":"SUM('Res Retrofit Bundle'!F30:H30)","v":0},null,{"$f":"'Res Retrofit Bundle'!$M$38","v":0},null,{"$f":"SUM('Res Retrofit Bundle'!F13:H13)","v":0},null,{"$error":"#DIV/0!"}]
["New Home Bundle",null,{"$f":"SUM('Res New Home Bundle'!F30:H30)","v":0},null,{"$f":"'Res New Home Bundle'!$M$38","v":0},null,{"$f":"SUM('Res New Home Bundle'!F13:H13)","v":0}]
["New Home Energy Star",null,{"$f":"SUM('New Home ES'!$F$30:$H$30)","v":0},null,{"$f":"ROUND('New Home ES'!$M$38,0)","v":0},null,{"$f":"SUM('New Home ES'!$F$13:$H$13)","v":0},null,{"$error":"#DIV/0!"}]
["Low Flow Showerheads",null,{"$f":"SUM('Low Flow Showerhead'!$F$30:$H$30)","v":0},null,{"$f":"ROUND('Low Flow Showerhead'!$M$38,0)","v":0},null,{"$f":"SUM('Low Flow Showerhead'!$F$13:$H$13)","v":0},null,{"$error":"#DIV/0!"}]
["Programmable Thermostats",null,{"$f":"SUM('Programmable Thermostats'!$F$30:$H$30)","v":600},null,{"$f":"ROUND('Programmable Thermostats'!$M$38,0)","v":12600},null,{"$f":"SUM('Programmable Thermostats'!$F$13:$H$13)","v":13870},null,1.1000000000000001]
["New Residential Program 4",null,{"$f":"SUM('New Residential 4'!$F$30:$H$30)","v":0},null,{"$f":"ROUND('New Residential 4'!$M$38,0)","v":0},null,{"$f":"SUM('New Residential 4'!$F$13:$H$13)","v":0},null,{"$error":"#DIV/0!"}]
["New Residential Program 5",null,{"$f":"SUM('New Residential 5'!$F$30:$H$30)","v":0},null,{"$f":"ROUND('New Residential 5'!$M$38,0)","v":0},null,{"$f":"SUM('New Residential 5'!$F$13:$H$13)","v":0},null,{"$error":"#DIV/0!"}]
[null,null,{"$f":"SUM(C11:C26)","v":1860},null,{"$f":"SUM(E11:E26)","v":273540},null,{"$f":"SUM(G11:G26)","v":450799},null,1.65]
["   Commercial  Program"]
["Furnaces - 92-94% AFUE ",null,{"$f":"SUM('Comm 92-94% Furnace'!F30:H30)","v":0},null,{"$f":"'Comm 92-94% Furnace'!$M$38","v":0},null,{"$f":"SUM('Comm 92-94% Furnace'!F13:H13)","v":0}]
["Furnaces - 95+% AFUE  - New",null,{"$f":"SUM('Comm 95+% Furnace - NEW'!F30:H30)","v":5},null,{"$f":"'Comm 95+% Furnace - NEW'!$M$38","v":479},null,{"$f":"SUM('Comm 95+% Furnace - NEW'!F13:H13)","v":1734},null,{"$f":"ROUND(G30/E30,2)","v":3.62}]
["Furnaces - 95+% AFUE  - Replacement",null,{"$f":"SUM('Comm 95+% Furnace - Replace'!F30:H30)","v":36},null,{"$f":"'Comm 95+% Furnace - Replace'!$M$38","v":10220},null,{"$f":"SUM('Comm 95+% Furnace - Replace'!F13:H13)","v":12486},null,1.22]
["Hot Water Boiler 85% AFUE"]
["Level 1",null,{"$f":"SUM('Comm Boiler (85%) Level 1'!F30:H30)","v":0},null,{"$f":"'Comm Boiler (85%) Level 1'!$M$39","v":0},null,{"$f":"SUM('Comm Boiler (85%) Level 1'!F13:H13)","v":0},null,{"$error":"#DIV/0!"}]
["Level 2",null,{"$f":"SUM('Comm Boiler (85%) Level 2'!F30:H30)","v":0},null,{"$f":"'Comm Boiler (85%) Level 2'!$M$39","v":0},null,{"$f":"SUM('Comm Boiler (85%) Level 2'!F13:H13)","v":0},null,{"$error":"#DIV/0!"}]
["Level 3",null,{"$f":"SUM('Comm Boiler (85%) Level 3'!F30:H30)","v":0},null,{"$f":"'Comm Boiler (85%) Level 3'!$M$39","v":0},null,{"$f":"SUM('Comm Boiler (85%) Level 3'!F13:H13)","v":0},null,{"$error":"#DIV/0!"}]
["Hot Water Boiler 90% AFUE"]
["Level 1",null,{"$f":"SUM('Comm Boiler (90%) Level 1'!F30:H30)","v":0},null,{"$f":"'Comm Boiler (90%) Level 1'!$M$39","v":0},null,{"$f":"SUM('Comm Boiler (90%) Level 1'!F13:H13)","v":0},null,{"$error":"#DIV/0!"}]
["Level 2",null,{"$f":"SUM('Comm Boiler (90%) Level 2'!F30:H30)","v":0},null,{"$f":"'Comm Boiler (90%) Level 2'!$M$39","v":0},null,{"$f":"SUM('Comm Boiler (90%) Level 2'!F13:H13)","v":0},null,{"$error":"#DIV/0!"}]
["Level 3",null,{"$f":"SUM('Comm Boiler (90%) Level 3'!F30:H30)","v":0},null,{"$f":"'Comm Boiler (90%) Level 3'!$M$39","v":0},null,{"$f":"SUM('Comm Boiler (90%) Level 3'!F13:H13)","v":0},null,{"$error":"#DIV/0!"}]
["LP & HP Steam Boilers"]
["Level 1",null,{"$f":"SUM('Comm LP&HP Steam Boilers - LV1'!F30:H30)","v":0},null,{"$f":"'Comm LP&HP Steam Boilers - LV1'!$M$39","v":0},null,{"$f":"SUM('Comm LP&HP Steam Boilers - LV1'!F13:H13)","v":0},null,{"$error":"#DIV/0!"}]
["Level 2",null,{"$f":"SUM('Comm LP&HP Steam Boilers - LV2'!F30:H30)","v":0},null,{"$f":"'Comm LP&HP Steam Boilers - LV2'!$M$39","v":0},null,{"$f":"SUM('Comm LP&HP Steam Boilers - LV2'!F13:H13)","v":0},null,{"$error":"#DIV/0!"}]
["Level 3",null,{"$f":"SUM('Comm LP&HP Steam Boilers - LV3'!F30:H30)","v":0},null,{"$f":"'Comm LP&HP Steam Boilers - LV3'!$M$39","v":0},null,{"$f":"SUM('Comm LP&HP Steam Boilers - LV3'!F13:H13)","v":0},null,{"$error":"#DIV/0!"}]
["Water Heating (.64 EF)",null,{"$f":"SUM('Comm WH .64 EF'!F30:H30)","v":0},null,{"$f":"SUM('Comm WH .64 EF'!M38)","v":0},null,{"$f":"SUM('Comm WH .64 EF'!F13:H13)","v":0},null,{"$error":"#DIV/0!"}]
["Water Heating Storage (88% Cond)",null,{"$f":"SUM('Comm WH Storage 88% Cond'!F30:H30)","v":0},null,{"$f":"'Comm WH Storage 88% Cond'!M38","v":0},null,{"$f":"SUM('Comm WH Storage 88% Cond'!F13:H13)","v":0},null,{"$error":"#DIV/0!"}]
["New Commercial Program 1",null,{"$f":"SUM('New Comm 1'!F$30:H$30)","v":0},null,{"$f":"'New Comm 1'!$M$38","v":0},null,{"$f":"SUM('New Comm 1'!$F$13:$H$13)","v":0},null,{"$error":"#DIV/0!"}]
["New Commercial Program 2",null,{"$f":"SUM('New Comm 2'!F$30:H$30)","v":0},null,{"$f":"'New Comm 2'!$M$38","v":0},null,{"$f":"SUM('New Comm 2'!$F$13:$H$13)","v":0},null,{"$error":"#DIV/0!"}]
["New Commercial Program 3",null,{"$f":"SUM('New Comm 3'!F$30:H$30)","v":0},null,{"$f":"'New Comm 3'!$M$38","v":0},null,{"$f":"SUM('New Comm 3'!$F$13:$H$13)","v":0},null,{"$error":"#DIV/0!"}]
["New Commercial Program 4",null,{"$f":"SUM('New Comm 4'!F$30:H$30)","v":0},null,{"$f":"'New Comm 4'!$M$38","v":0},null,{"$f":"SUM('New Comm 4'!$F$13:$H$13)","v":0},null,{"$error":"#DIV/0!"}]
["New Commercial Program 5",null,{"$f":"SUM('New Comm 5'!F$30:H$30)","v":0},null,{"$f":"'New Comm 5'!$M$38","v":0},null,{"$f":"SUM('New Comm 5'!$F$13:$H$13)","v":0},null,{"$error":"#DIV/0!"}]
["Custom Efficiency",null,{"$f":"SUM('Comm Custom'!F30:H30)","v":3},null,{"$f":"'Comm Custom'!$M$38","v":4500},null,{"$f":"SUM('Comm Custom'!F13:H13)","v":2081},null,0.46]
[null,null,{"$f":"SUM(C29:C51)","v":44},null,{"$f":"SUM(E29:E51)","v":15199},null,{"$f":"SUM(G29:G51)","v":16301},null,1.07]
[]
["Energy Audit Program Costs",null,null,null,null,null,{"$f":"+'Mkting, Edu, & Outreach'!C19+'Mkting, Edu, & Outreach'!D19+'Mkting, Edu, & Outreach'!E19","v":75000}]
[]
["Total Programs",null,{"$f":"C27+C52+C54","v":1904},null,{"$f":"E27+E52+E54","v":288739},null,{"$f":"G27+G52+G54","v":542100},null,{"$f":"ROUND(G56/E56,2)","v":1.88}]

{"sheet":"Summary by Yr","index":4,"n_rows":32,"n_cols":21,"rows_kept":32,"cut":false,"hidden":false,"merged":[[5,2,5,6],[5,8,5,12],[5,14,5,18]]}
["Montana-Dakota Utilities Co."]
["Gas Utility - South Dakota"]
["Conservation Portfolio Summary"]
["2015 - 2017 Program Years"]
[]
[null,null,2015,null,null,null,null,null,2016,null,null,null,null,null,2017,null,null,null,null,null,"Lifetime "]
["Programs",null,"Participants",null,"Cost",null,"Dk Savings",null,"Participants",null,"Cost",null,"Dk Savings",null,"Participants",null,"Cost",null,"Dk Savings",null,"Dk Savings"]
[" Residential Program"]
["Furnaces - 92-94% AFUE ",null,{"$f":"+'Database Inputs'!C10","v":0},null,{"$f":"+'Res. 92-94% Res Furnace'!F13","v":0},null,{"$f":"+'Res. 92-94% Res Furnace'!F34","v":0},null,{"$f":"+'Database Inputs'!D10","v":0},null,{"$f":"+'Res. 92-94% Res Furnace'!G13","v":0},null,{"$f":"+'Res. 92-94% Res Furnace'!G34","v":0},null,{"$f":"+'Database Inputs'!E10","v":0},null,{"$f":"+'Res. 92-94% Res Furnace'!H13","v":0},null,{"$f":"+'Res. 92-94% Res Furnace'!H34","v":0},null,{"$f":"+'Res. 92-94% Res Furnace'!M38","v":0}]
["Furnaces - 95+% AFUE  - New",null,{"$f":"+'Database Inputs'!C11","v":150},null,{"$f":"+'Res .95+% Res Furnace - NEW'!F13","v":51750},null,{"$f":"+'Res .95+% Res Furnace - NEW'!F32","v":705},null,{"$f":"+'Database Inputs'!D11","v":170},null,{"$f":"+'Res .95+% Res Furnace - NEW'!G13","v":58945},null,{"$f":"+'Res .95+% Res Furnace - NEW'!G32","v":799},null,{"$f":"+'Database Inputs'!E11","v":190},null,{"$f":"+'Res .95+% Res Furnace - NEW'!H13","v":66163},null,{"$f":"+'Res .95+% Res Furnace - NEW'!H32","v":893},null,{"$f":"+'Res .95+% Res Furnace - NEW'!M38","v":47940}]
["Furnaces - 95+% AFUE  - Repl.",null,{"$f":"+'Database Inputs'!C12","v":225},null,{"$f":"+'Res .95+% Res Furnace - Replace'!F13","v":77625},null,{"$f":"+'Res .95+% Res Furnace - Replace'!F32","v":3195},null,{"$f":"+'Database Inputs'!D12","v":250},null,{"$f":"+'Res .95+% Res Furnace - Replace'!G13","v":86684},null,{"$f":"+'Res .95+% Res Furnace - Replace'!G32","v":3550},null,{"$f":"+'Database Inputs'!E12","v":275},null,{"$f":"+'Res .95+% Res Furnace - Replace'!H13","v":95762},null,{"$f":"+'Res .95+% Res Furnace - Replace'!H32","v":3905},null,{"$f":"+'Res .95+% Res Furnace - Replace'!M38","v":213000}]
["Furnace Tune-Up",null,{"$f":"+'Database Inputs'!C15","v":0},null,{"$f":"+'Res Furnace Tune-Up'!F13","v":0},null,{"$f":"+'Res Furnace Tune-Up'!F34","v":0},null,{"$f":"+'Database Inputs'!D15","v":0},null,{"$f":"+'Res Furnace Tune-Up'!G13","v":0},null,{"$f":"+'Res Furnace Tune-Up'!G34","v":0},null,{"$f":"+'Database Inputs'!E15","v":0},null,{"$f":"+'Res Furnace Tune-Up'!H13","v":0},null,{"$f":"+'Res Furnace Tune-Up'!H34","v":0},null,{"$f":"+'Res Furnace Tune-Up'!M38","v":0}]
["Water Heating (.62 EF)",null,{"$f":"+'Database Inputs'!C16","v":0},null,{"$f":"+'Res Water Heating .62 EF'!F13","v":0},null,{"$f":"+'Res Water Heating .62 EF'!F34","v":0},null,{"$f":"+'Database Inputs'!D16","v":0},null,{"$f":"+'Res Water Heating .62 EF'!G13","v":0},null,{"$f":"+'Res Water Heating .62 EF'!G34","v":0},null,{"$f":"+'Database Inputs'!E16","v":0},null,{"$f":"+'Res Water Heating .62 EF'!H13","v":0},null,{"$f":"+'Res Water Heating .62 EF'!H34","v":0},null,{"$f":"+'Res Water Heating .62 EF'!M38","v":0}]
["Water Heating (.67 EF)",null,{"$f":"+'Database Inputs'!C17","v":0},null,{"$f":"+'Res Water Heating .67 EF'!F13","v":0},null,{"$f":"+'Res Water Heating .67 EF'!F34","v":0},null,{"$f":"+'Database Inputs'!D17","v":0},null,{"$f":"+'Res Water Heating .67 EF'!G13","v":0},null,{"$f":"+'Res Water Heating .67 EF'!G34","v":0},null,{"$f":"+'Database Inputs'!E17","v":0},null,{"$f":"+'Res Water Heating .67 EF'!H13","v":0},null,{"$f":"+'Res Water Heating .67 EF'!H34","v":0},null,{"$f":"+'Res Water Heating .67 EF'!M38","v":0}]
["Programmable Thermostats",null,{"$f":"+'Database Inputs'!C23","v":180},null,{"$f":"+'Programmable Thermostats'!F13","v":4140},null,{"$f":"+'Programmable Thermostats'!F32","v":378},null,{"$f":"+'Database Inputs'!D23","v":200},null,{"$f":"+'Programmable Thermostats'!G13","v":4623},null,{"$f":"+'Programmable Thermostats'!G32","v":420},null,{"$f":"+'Database Inputs'!E23","v":220},null,{"$f":"+'Programmable Thermostats'!H13","v":5107},null,{"$f":"+'Programmable Thermostats'!H32","v":462},null,{"$f":"+'Programmable Thermostats'!M38","v":12600}]
["Total Residential",null,{"$f":"SUM(C9:C15)","v":555},null,{"$f":"SUM(E9:E15)","v":133515},null,{"$f":"SUM(G9:G15)","v":4278},null,{"$f":"SUM(I9:I15)","v":620},null,{"$f":"SUM(K9:K15)","v":150252},null,{"$f":"SUM(M9:M15)","v":4769},null,{"$f":"SUM(O9:O15)","v":685},null,{"$f":"SUM(Q9:Q15)","v":167032},null,{"$f":"SUM(S9:S15)","v":5260},null,{"$f":"SUM(U9:U15)","v":273540}]
[]
["Commercial  Program"]
["Furnaces - 92-94% AFUE ",null,{"$f":"+'Database Inputs'!C27","v":0},null,{"$f":"+'Comm 92-94% Furnace'!F13","v":0},null,{"$f":"+'Comm 92-94% Furnace'!F34","v":0},null,{"$f":"+'Database Inputs'!D27","v":0},null,{"$f":"+'Comm 92-94% Furnace'!G13","v":0},null,{"$f":"+'Comm 92-94% Furnace'!G34","v":0},null,{"$f":"+'Database Inputs'!E27","v":0},null,{"$f":"+'Comm 92-94% Furnace'!H13","v":0},null,{"$f":"+'Comm 92-94% Furnace'!H34","v":0},null,{"$f":"+'Comm 92-94% Furnace'!M38","v":0}]
["Furnaces - 95+% AFUE  - New",null,{"$f":"+'Database Inputs'!C28","v":1},null,{"$f":"+'Comm 95+% Furnace - NEW'!F13","v":345},null,{"$f":"+'Comm 95+% Furnace - NEW'!F32","v":5},null,{"$f":"+'Database Inputs'!D28","v":2},null,{"$f":"+'Comm 95+% Furnace - NEW'!G13","v":693},null,{"$f":"+'Comm 95+% Furnace - NEW'!G32","v":9},null,{"$f":"+'Database Inputs'!E28","v":2},null,{"$f":"+'Comm 95+% Furnace - NEW'!H13","v":696},null,{"$f":"+'Comm 95+% Furnace - NEW'!H32","v":9},null,{"$f":"+'Comm 95+% Furnace - NEW'!M38","v":479}]
["Furnaces - 95+% AFUE  - Repl.",null,{"$f":"+'Database Inputs'!C29","v":10},null,{"$f":"+'Comm 95+% Furnace - Replace'!F13","v":3450},null,{"$f":"+'Comm 95+% Furnace - Replace'!F33","v":142},null,{"$f":"+'Database Inputs'!D29","v":12},null,{"$f":"+'Comm 95+% Furnace - Replace'!G13","v":4161},null,{"$f":"+'Comm 95+% Furnace - Replace'!G33","v":170},null,{"$f":"+'Database Inputs'!E29","v":14},null,{"$f":"+'Comm 95+% Furnace - Replace'!H13","v":4875},null,{"$f":"+'Comm 95+% Furnace - Replace'!H33","v":199},null,{"$f":"+'Comm 95+% Furnace - Replace'!M38","v":10220}]
["Custom Efficiency",null,{"$f":"+'Database Inputs'!C49","v":1},null,{"$f":"+'Comm Custom'!F13","v":690},null,{"$f":"+'Comm Custom'!F32","v":100},null,{"$f":"+'Database Inputs'!D49","v":1},null,{"$f":"+'Comm Custom'!G13","v":694},null,{"$f":"+'Comm Custom'!G32","v":100},null,{"$f":"+'Database Inputs'!E49","v":1},null,{"$f":"+'Comm Custom'!H13","v":697},null,{"$f":"+'Comm Custom'!H32","v":100},null,{"$f":"+'Comm Custom'!M38","v":4500}]
["Total Commercial",null,{"$f":"SUM(C19:C22)","v":12},null,{"$f":"SUM(E19:E22)","v":4485},null,{"$f":"SUM(G19:G22)","v":247},null,{"$f":"SUM(I19:I22)","v":15},null,{"$f":"SUM(K19:K22)","v":5548},null,{"$f":"SUM(M19:M22)","v":279},null,{"$f":"SUM(O19:O22)","v":17},null,{"$f":"SUM(Q19:Q22)","v":6268},null,{"$f":"SUM(S19:S22)","v":308},null,{"$f":"SUM(U19:U22)","v":15199}]
[]
["Energy Audit Program Costs",null,null,null,{"$f":"+'Mkting, Edu, & Outreach'!C19","v":25000},null,null,null,null,null,{"$f":"+'Mkting, Edu, & Outreach'!D19","v":25000},null,null,null,null,null,{"$f":"+'Mkting, Edu, & Outreach'!E19","v":25000}]
[]
["Total Programs",null,{"$f":"+C16+C23+C25","v":567},null,{"$f":"+E16+E23+E25","v":163000},null,{"$f":"+G16+G23+G25","v":4525},null,{"$f":"+I16+I23+I25","v":635},null,{"$f":"+K16+K23+K25","v":180800},null,{"$f":"+M16+M23+M25","v":5048},null,{"$f":"+O16+O23+O25","v":702},null,{"$f":"+Q16+Q23+Q25","v":198300},null,{"$f":"+S16+S23+S25","v":5568},null,{"$f":"+U16+U23+U25","v":288739}]
[]
[null,null,null,null,{"$f":"+E27-E25","v":138000}]
[]
[]
[null,null,{"$f":"+C27+I27+O27","v":1904},null,{"$f":"+E27+K27+Q27","v":542100},null,{"$f":"+G27+M27+S27","v":15141}]

{"sheet":"Summary of Ratios","index":5,"n_rows":51,"n_cols":7,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
["Montana-Dakota Utilities Co."]
["South Dakota Gas DSM Program Summary"]
[]
["Benefit/Cost Ratios"]
[]
[null,"Customer",null,null,null,null,"Total Resource"]
["Program","Class","RIM","Utility","Societal","Participant","Cost"]
["Total Portfolio",null,{"$f":"'Total Program'!G43","v":1.66},{"$f":"'Total Program'!G44","v":2.54},{"$f":"'Total Program'!G45","v":2.79},{"$f":"'Total Program'!G46","v":4.7472706534137199},{"$f":"'Total Program'!G47","v":1.92}]
[]
["Education and Outreach"]
[]
["Furnace (92-94%)","Residential",{"$f":"'Res. 92-94% Res Furnace'!$G$44","v":{"$error":"#DIV/0!"}},{"$f":"'Res. 92-94% Res Furnace'!$G$45","v":{"$error":"#DIV/0!"}},{"$f":"'Res. 92-94% Res Furnace'!$G$46","v":{"$error":"#DIV/0!"}},{"$f":"'Res. 92-94% Res Furnace'!$G$47","v":{"$error":"#DIV/0!"}},{"$f":"'Res. 92-94% Res Furnace'!G48","v":{"$error":"#DIV/0!"}}]
["Furnace (95+%) - New","Residential",{"$f":"'Res .95+% Res Furnace - NEW'!G43","v":0.89},{"$f":"'Res .95+% Res Furnace - NEW'!G44","v":1.1000000000000001},{"$f":"'Res .95+% Res Furnace - NEW'!G45","v":2.56},{"$f":"'Res .95+% Res Furnace - NEW'!G46","v":6.4364319841600102},{"$f":"'Res .95+% Res Furnace - NEW'!G47","v":1.77}]
["Furnace (95+%) - Replacement","Residential",{"$f":"'Res .95+% Res Furnace - Replace'!G42","v":1.95},{"$f":"'Res .95+% Res Furnace - Replace'!G43","v":3.32},{"$f":"'Res .95+% Res Furnace - Replace'!G44","v":2.91},{"$f":"'Res .95+% Res Furnace - Replace'!G45","v":4.4252091327922498},{"$f":"'Res .95+% Res Furnace - Replace'!G46","v":1.99}]
["Boiler (85%)","Residential",{"$f":"'Res Boiler 85%'!G44","v":{"$error":"#DIV/0!"}},{"$f":"'Res Boiler 85%'!G45","v":{"$error":"#DIV/0!"}},{"$f":"'Res Boiler 85%'!G46","v":{"$error":"#DIV/0!"}},{"$f":"'Res Boiler 85%'!G47","v":{"$error":"#DIV/0!"}},{"$f":"'Res Boiler 85%'!G48","v":{"$error":"#DIV/0!"}}]
["Boiler (90%)","Residential"]
["Furnace Tune-Up","Residential",{"$f":"'Res Furnace Tune-Up'!G44","v":{"$error":"#DIV/0!"}},{"$f":"'Res Furnace Tune-Up'!G45","v":{"$error":"#DIV/0!"}},{"$f":"'Res Furnace Tune-Up'!G46","v":{"$error":"#DIV/0!"}},{"$f":"'Res Furnace Tune-Up'!G47","v":{"$error":"#DIV/0!"}},{"$f":"'Res Furnace Tune-Up'!G48","v":{"$error":"#DIV/0!"}}]
["Water Heating (.62 EF)","Residential",{"$f":"'Res Water Heating .62 EF'!G44","v":{"$error":"#DIV/0!"}},{"$f":"'Res Water Heating .62 EF'!G45","v":{"$error":"#DIV/0!"}},{"$f":"'Res Water Heating .62 EF'!G46","v":{"$error":"#DIV/0!"}},{"$f":"'Res Water Heating .62 EF'!G47","v":{"$error":"#DIV/0!"}},{"$f":"'Res Water Heating .62 EF'!G48","v":{"$error":"#DIV/0!"}}]
["Water Heating (.67 EF)","Residential",{"$f":"'Res Water Heating .67 EF'!G44","v":{"$error":"#DIV/0!"}},{"$f":"'Res Water Heating .67 EF'!G45","v":{"$error":"#DIV/0!"}},{"$f":"'Res Water Heating .67 EF'!G46","v":{"$error":"#DIV/0!"}},{"$f":"'Res Water Heating .67 EF'!G47","v":{"$error":"#DIV/0!"}},{"$f":"'Res Water Heating .67 EF'!G48","v":{"$error":"#DIV/0!"}}]
["Attic Insulation","Residential"]
["Retrofit Bundle","Residential",{"$f":"'Res Retrofit Bundle'!G44","v":{"$error":"#DIV/0!"}},{"$f":"'Res Retrofit Bundle'!G45","v":{"$error":"#DIV/0!"}},{"$f":"'Res Retrofit Bundle'!G46","v":{"$error":"#DIV/0!"}},{"$f":"'Res Retrofit Bundle'!G47","v":{"$error":"#DIV/0!"}},{"$f":"'Res Retrofit Bundle'!G48","v":{"$error":"#DIV/0!"}}]
["New Home Bundle","Residential"]
[{"$f":"'Database Inputs'!A21","v":"DO NOT PRINT - Energy Star Home - not filing"},"Residential",{"$f":"'New Home ES'!G44","v":{"$error":"#DIV/0!"}},{"$f":"+'New Home ES'!AG42","v":{"$error":"#DIV/0!"}},{"$f":"'New Home ES'!G46","v":{"$error":"#DIV/0!"}},{"$f":"'New Home ES'!G47","v":{"$error":"#DIV/0!"}},{"$f":"'New Home ES'!G48","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Database Inputs'!A22","v":"Low Flow Showerheads"},"Residential",{"$f":"'Low Flow Showerhead'!G44","v":{"$error":"#DIV/0!"}},{"$f":"+'Low Flow Showerhead'!AG42","v":{"$error":"#DIV/0!"}},{"$f":"'Low Flow Showerhead'!G46","v":{"$error":"#DIV/0!"}},"NA",{"$f":"'Low Flow Showerhead'!G48","v":{"$error":"#DIV/0!"}}]
["Programmable Thermostats","Residential",{"$f":"'Programmable Thermostats'!G42","v":2.3199999999999998},{"$f":"'Programmable Thermostats'!G43","v":4.4800000000000004},{"$f":"'Programmable Thermostats'!G44","v":2.0499999999999998},{"$f":"'Programmable Thermostats'!G45","v":2.5604880740695299},{"$f":"'Programmable Thermostats'!G46","v":1.64}]
[{"$f":"'Database Inputs'!A24","v":"New Residential Program 4 - not filing"},"Residential",{"$f":"'New Residential 4'!G44","v":{"$error":"#DIV/0!"}},{"$f":"'New Residential 4'!G45","v":{"$error":"#DIV/0!"}},{"$f":"'New Residential 4'!G46","v":{"$error":"#DIV/0!"}},{"$f":"'New Residential 4'!G47","v":{"$error":"#DIV/0!"}},{"$f":"'New Residential 4'!G48","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Database Inputs'!A25","v":"New Residential Program 5 - not filing"},"Residential",{"$f":"'New Residential 5'!G44","v":{"$error":"#DIV/0!"}},{"$f":"'New Residential 5'!G45","v":{"$error":"#DIV/0!"}},{"$f":"'New Residential 5'!G46","v":{"$error":"#DIV/0!"}},{"$f":"'New Residential 5'!G47","v":{"$error":"#DIV/0!"}},{"$f":"'New Residential 5'!G48","v":{"$error":"#DIV/0!"}}]
[]
["Furnace (92-94%)","Commercial",{"$f":"'Comm 92-94% Furnace'!G44","v":{"$error":"#DIV/0!"}},{"$f":"'Comm 92-94% Furnace'!G45","v":{"$error":"#DIV/0!"}},{"$f":"'Comm 92-94% Furnace'!G46","v":{"$error":"#DIV/0!"}},{"$f":"'Comm 92-94% Furnace'!G47","v":{"$error":"#DIV/0!"}},{"$f":"'Comm 92-94% Furnace'!G48","v":{"$error":"#DIV/0!"}}]
["Furnace (95+%) - New","Commercial",{"$f":"'Comm 95+% Furnace - NEW'!G42","v":0.93},{"$f":"'Comm 95+% Furnace - NEW'!G43","v":1.0900000000000001},{"$f":"'Comm 95+% Furnace - NEW'!G44","v":2.5499999999999998},{"$f":"'Comm 95+% Furnace - NEW'!G45","v":6.4933333333333296},{"$f":"'Comm 95+% Furnace - NEW'!G46","v":1.76}]
["Furnace (95+%) - Replacement","Commercial",{"$f":"'Comm 95+% Furnace - Replace'!G43","v":2.1800000000000002},{"$f":"'Comm 95+% Furnace - Replace'!G44","v":3.32},{"$f":"'Comm 95+% Furnace - Replace'!G45","v":2.91},{"$f":"'Comm 95+% Furnace - Replace'!G46","v":4.3489958317544497},{"$f":"'Comm 95+% Furnace - Replace'!G47","v":1.99}]
["Hot Water Boiler (85%)"]
[{"$f":"'Database Inputs'!A31","v":"Level 1"},"Commercial",{"$f":"'Comm Boiler (85%) Level 1'!G44","v":{"$error":"#DIV/0!"}},{"$f":"'Comm Boiler (85%) Level 1'!G45","v":{"$error":"#DIV/0!"}},{"$f":"'Comm Boiler (85%) Level 1'!G46","v":{"$error":"#DIV/0!"}},{"$f":"'Comm Boiler (85%) Level 1'!G47","v":{"$error":"#DIV/0!"}},{"$f":"'Comm Boiler (85%) Level 1'!G48","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Database Inputs'!A32","v":"Level 2"},"Commercial",{"$f":"'Comm Boiler (85%) Level 2'!G44","v":{"$error":"#DIV/0!"}},{"$f":"'Comm Boiler (85%) Level 2'!G45","v":{"$error":"#DIV/0!"}},{"$f":"'Comm Boiler (85%) Level 2'!G46","v":{"$error":"#DIV/0!"}},{"$f":"'Comm Boiler (85%) Level 2'!G47","v":{"$error":"#DIV/0!"}},{"$f":"'Comm Boiler (85%) Level 2'!G48","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Database Inputs'!A33","v":"Level 3"},"Commercial",{"$f":"'Comm Boiler (85%) Level 3'!G44","v":{"$error":"#DIV/0!"}},{"$f":"+'Comm Boiler (85%) Level 3'!G45","v":{"$error":"#DIV/0!"}},{"$f":"'Comm Boiler (85%) Level 3'!G46","v":{"$error":"#DIV/0!"}},{"$f":"'Comm Boiler (85%) Level 3'!G47","v":{"$error":"#DIV/0!"}},{"$f":"'Comm Boiler (85%) Level 3'!G48","v":{"$error":"#DIV/0!"}}]
["Hot Water Boiler (90%)"]
[{"$f":"'Database Inputs'!A35","v":"Level 1"},"Commercial",{"$f":"'Comm Boiler (90%) Level 1'!G44","v":{"$error":"#DIV/0!"}},{"$f":"'Comm Boiler (90%) Level 1'!G45","v":{"$error":"#DIV/0!"}},{"$f":"'Comm Boiler (90%) Level 1'!G46","v":{"$error":"#DIV/0!"}},{"$f":"'Comm Boiler (90%) Level 1'!G47","v":{"$error":"#DIV/0!"}},{"$f":"'Comm Boiler (90%) Level 1'!G48","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Database Inputs'!A36","v":"Level 2"},"Commercial",{"$f":"'Comm Boiler (90%) Level 2'!G44","v":{"$error":"#DIV/0!"}},{"$f":"'Comm Boiler (90%) Level 2'!G45","v":{"$error":"#DIV/0!"}},{"$f":"'Comm Boiler (90%) Level 2'!G46","v":{"$error":"#DIV/0!"}},{"$f":"'Comm Boiler (90%) Level 2'!G47","v":{"$error":"#DIV/0!"}},{"$f":"'Comm Boiler (90%) Level 2'!G48","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Database Inputs'!A37","v":"Level 3"},"Commercial",{"$f":"'Comm Boiler (90%) Level 3'!G44","v":{"$error":"#DIV/0!"}},{"$f":"'Comm Boiler (90%) Level 3'!G45","v":{"$error":"#DIV/0!"}},{"$f":"'Comm Boiler (90%) Level 3'!G46","v":{"$error":"#DIV/0!"}},{"$f":"'Comm Boiler (90%) Level 3'!G47","v":{"$error":"#DIV/0!"}},{"$f":"'Comm Boiler (90%) Level 3'!G48","v":{"$error":"#DIV/0!"}}]
["LP & HP Steam Boilers"]
[{"$f":"'Database Inputs'!A39","v":"Level 1"},"Commercial",{"$f":"'Comm LP&HP Steam Boilers - LV1'!G44","v":{"$error":"#DIV/0!"}},{"$f":"'Comm LP&HP Steam Boilers - LV1'!G45","v":{"$error":"#DIV/0!"}},{"$f":"'Comm LP&HP Steam Boilers - LV1'!G46","v":{"$error":"#DIV/0!"}},{"$f":"'Comm LP&HP Steam Boilers - LV1'!G47","v":{"$error":"#DIV/0!"}},{"$f":"'Comm LP&HP Steam Boilers - LV1'!G48","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Database Inputs'!A40","v":"Level 2"},"Commercial",{"$f":"'Comm LP&HP Steam Boilers - LV2'!G44","v":{"$error":"#DIV/0!"}},{"$f":"'Comm LP&HP Steam Boilers - LV2'!G45","v":{"$error":"#DIV/0!"}},{"$f":"'Comm LP&HP Steam Boilers - LV2'!G46","v":{"$error":"#DIV/0!"}},{"$f":"'Comm LP&HP Steam Boilers - LV2'!G47","v":{"$error":"#DIV/0!"}},{"$f":"'Comm LP&HP Steam Boilers - LV2'!G48","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Database Inputs'!A41","v":"Level 3"},"Commercial",{"$f":"'Comm LP&HP Steam Boilers - LV3'!G44","v":{"$error":"#DIV/0!"}},{"$f":"'Comm LP&HP Steam Boilers - LV3'!G45","v":{"$error":"#DIV/0!"}},{"$f":"'Comm LP&HP Steam Boilers - LV3'!G46","v":{"$error":"#DIV/0!"}},{"$f":"'Comm LP&HP Steam Boilers - LV3'!G47","v":{"$error":"#DIV/0!"}},{"$f":"'Comm LP&HP Steam Boilers - LV3'!G48","v":{"$error":"#DIV/0!"}}]
["Water Heating (.64EF)","Commercial",{"$f":"'Comm WH .64 EF'!G44","v":{"$error":"#DIV/0!"}},{"$f":"'Comm WH .64 EF'!G45","v":{"$error":"#DIV/0!"}},{"$f":"'Comm WH .64 EF'!G46","v":{"$error":"#DIV/0!"}},{"$f":"'Comm WH .64 EF'!G47","v":{"$error":"#DIV/0!"}},{"$f":"'Comm WH .64 EF'!G48","v":{"$error":"#DIV/0!"}}]
["Water Heating (Storage 88% Cond)","Commercial",{"$f":"'Comm WH Storage 88% Cond'!G44","v":{"$error":"#DIV/0!"}},{"$f":"'Comm WH Storage 88% Cond'!G45","v":{"$error":"#DIV/0!"}},{"$f":"'Comm WH Storage 88% Cond'!G46","v":{"$error":"#DIV/0!"}},{"$f":"'Comm WH Storage 88% Cond'!G47","v":{"$error":"#DIV/0!"}},{"$f":"'Comm WH Storage 88% Cond'!G48","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Database Inputs'!A44","v":"New Commercial Program 1 - not filing"},"Commercial",{"$f":"'New Comm 1'!G$44","v":{"$error":"#DIV/0!"}},{"$f":"'New Comm 1'!$G$45","v":{"$error":"#DIV/0!"}},{"$f":"'New Comm 1'!$G$46","v":{"$error":"#DIV/0!"}},{"$f":"'New Comm 1'!$G$47","v":{"$error":"#DIV/0!"}},{"$f":"'New Comm 1'!$G$48","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Database Inputs'!A45","v":"New Commercial Program 2 - not filing"},"Commercial",{"$f":"'New Comm 2'!G$44","v":{"$error":"#DIV/0!"}},{"$f":"'New Comm 2'!$G$45","v":{"$error":"#DIV/0!"}},{"$f":"'New Comm 2'!$G$46","v":{"$error":"#DIV/0!"}},{"$f":"'New Comm 2'!$G$47","v":{"$error":"#DIV/0!"}},{"$f":"'New Comm 2'!$G$48","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Database Inputs'!A46","v":"New Commercial Program 3 - not filing"},"Commercial",{"$f":"'New Comm 3'!G$44","v":{"$error":"#DIV/0!"}},{"$f":"'New Comm 3'!$G$45","v":{"$error":"#DIV/0!"}},{"$f":"'New Comm 3'!$G$46","v":{"$error":"#DIV/0!"}},{"$f":"'New Comm 3'!$G$47","v":{"$error":"#DIV/0!"}},{"$f":"'New Comm 3'!$G$48","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Database Inputs'!A47","v":"New Commercial Program 4 - not filing"},"Commercial",{"$f":"'New Comm 4'!G$44","v":{"$error":"#DIV/0!"}},{"$f":"'New Comm 4'!$G$45","v":{"$error":"#DIV/0!"}},{"$f":"'New Comm 4'!$G$46","v":{"$error":"#DIV/0!"}},{"$f":"'New Comm 4'!$G$47","v":{"$error":"#DIV/0!"}},{"$f":"'New Comm 4'!$G$48","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Database Inputs'!A48","v":"New Commercial Program 5 - not filing"},"Commercial",{"$f":"'New Comm 5'!G$44","v":{"$error":"#DIV/0!"}},{"$f":"'New Comm 5'!$G$45","v":{"$error":"#DIV/0!"}},{"$f":"'New Comm 5'!$G$46","v":{"$error":"#DIV/0!"}},{"$f":"'New Comm 5'!$G$47","v":{"$error":"#DIV/0!"}},{"$f":"'New Comm 5'!$G$48","v":{"$error":"#DIV/0!"}}]
["Custom Efficiency","Commercial",{"$f":"'Comm Custom'!G42","v":3.83},{"$f":"'Comm Custom'!G43","v":9.64},{"$f":"'Comm Custom'!G44","v":2.94},{"$f":"'Comm Custom'!G45","v":2.81869136103326},{"$f":"'Comm Custom'!G46","v":2.16030092592593}]

{"sheet":"Database Inputs","index":6,"n_rows":70,"n_cols":26,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
["South Dakota Natural Gas DSM Programs"]
["Technical Assumptions"]
[null,null,null,null,null,null,null,null,null,null,"Cost Assumptions"]
[]
[null,null,null,null,null,null,null,null,null,"Average",null,null,null,null,"Year 1","Total"]
[null,null,"# of","Number of","Number of",null,null,"Average","Average","Non-Energy",null,null,null,"Avg","Total","Operating/"]
[null,"Customer","Particip","Particip","Particip","Project","Baseline","High","dk Saved","Benefits","Cost ","Cost High","Increm","Incentive","Admin ","Marketing","Admin & Promo","Admin & Promo","Admin & Promo",null,null,"Total","Total","Total"]
["2015 - 2017 Program Years","Class","Year 1","Year 2","Year 3","Life","Efficiency","Efficiency","/ part","/ Part","Std Equip","Eff Equip","Cost","/ Part","Costs","Costs","Cost Yr. 1","Cost Yr. 2","Cost Yr. 3","Technical Notes","Participation Notes","Incentives","Incentives","Incentives"]
["Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1","Year 2","Year 3"]
["Furnace Tier 1 - 92-94% AFUE","Residential"]
["Furnace Tier 2 - 95%+ AFUE - New","Res",150,170,190,20,90,95,4.7,732,1380,2000,302,300,{"$f":"+'Res .95+% Res Furnace - NEW'!$F$11","v":6750},0,{"$f":"+'Adminstrative Costs'!H9+'Adminstrative Costs'!L9","v":6750},{"$f":"+'Adminstrative Costs'!I9+'Adminstrative Costs'!M9","v":7945},{"$f":"+'Adminstrative Costs'!J9+'Adminstrative Costs'!N9","v":9163},"75,000 btuh Average","Past program History",{"$f":"ROUND(N11*C11,0)","v":45000},{"$f":"ROUND(D11*N11,0)","v":51000},{"$f":"ROUND(N11*E11,0)","v":57000},null,"75,000 btuh Avg."]
["Furnace Tier 2 - 95%+ AFUE - Replacement","Res",225,250,275,20,80,95,14.2,732,880,2000,650,300,{"$f":"+'Res .95+% Res Furnace - Replace'!$F$11","v":10125},0,{"$f":"+'Adminstrative Costs'!H10+'Adminstrative Costs'!L10","v":10125},{"$f":"+'Adminstrative Costs'!I10+'Adminstrative Costs'!M10","v":11684},{"$f":"+'Adminstrative Costs'!J10+'Adminstrative Costs'!N10","v":13262},"75,000 btuh Average","Past program History",67500,75000,82500,null,"75,000 btuh Avg."]
["DO NOT PRINT - 85% afue boiler - not filing","Resident",null,null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(L13-K13,0)","v":0},null,null,null,{"$f":"+'Adminstrative Costs'!H11+'Adminstrative Costs'!L11","v":0},null,{"$f":"+'Adminstrative Costs'!J11+'Adminstrative Costs'!N11","v":0},null,null,null,0,0]
["Boiler - 90% AFUE","Resident",null,null,null,null,null,null,null,null,1000,1600,null,null,{"$f":"+'Res Boiler 90%'!F11","v":0},0,null,null,null,"75,000 btuh Average","Market Information",0,0,0]
["Furnace Tune-up","Resident"]
["Water Heating Tier 1 (.62 EF)","Resident"]
["Water Heating Tier 2 (.67 EF)","Res",null,null,null,15,0.59399999999999997,0.67,2.1,0,"NA","NA",null,null,{"$f":"+'Res Water Heating .67 EF'!F11","v":0},0,{"$f":"+'Adminstrative Costs'!H15+'Adminstrative Costs'!L15","v":0},{"$f":"+'Adminstrative Costs'!I15+'Adminstrative Costs'!M15","v":0},{"$f":"+'Adminstrative Costs'!J15+'Adminstrative Costs'!N15","v":0},"40 Gallon","Market Information",0,0,0,null,"40 gal."]
["DO Not Print Attic Insulation","Resident"]
["Retrofit Bundle","Resident",0,0,0,18,"78,.58","95,.62",15.7,669,"NA","NA",1170,600,{"$f":"+'Res Retrofit Bundle'!F11","v":0},0,{"$f":"+'Adminstrative Costs'!H17+'Adminstrative Costs'!L17","v":0},{"$f":"+'Adminstrative Costs'!I17+'Adminstrative Costs'!M17","v":0},{"$f":"+'Adminstrative Costs'!J17+'Adminstrative Costs'!N17","v":0},"Furnace / Water Heater","Market Information",0,0,0]
["New Home Bundle","Resident",null,null,null,null,null,null,null,null,"NA","NA",null,null,{"$f":"+'Res New Home Bundle'!F11","v":0},0,null,null,null,"Furnace, DHW, Insulation","Market Information",0,0,0]
["DO NOT PRINT - Energy Star Home - not filing","Resident",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Adminstrative Costs'!H19+'Adminstrative Costs'!L19","v":0},null,null,null,null,null,0,0]
["Low Flow Showerheads","Resident",0,0,0,15,2.5,1.5,1.9,0,"NA","NA",0,0,{"$f":"'Low Flow Showerhead'!$F$11","v":0},0,{"$f":"+'Adminstrative Costs'!H20","v":0},{"$f":"+'Adminstrative Costs'!I20","v":0},{"$f":"+'Adminstrative Costs'!J20","v":0},"1 showerhead, 1kitchen, 2 faucet","assume 50% app rate",0,0,0]
["Programmable Thermostats","Res",180,200,220,10,"NA","NA",2.1,0,null,null,60,20,null,null,{"$f":"+'Adminstrative Costs'!H21+'Adminstrative Costs'!L21","v":540},{"$f":"+'Adminstrative Costs'!I21+'Adminstrative Costs'!M21","v":623},{"$f":"+'Adminstrative Costs'!J21+'Adminstrative Costs'!N21","v":707},null,null,null,4000]
["New Residential Program 4 - not filing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["New Residential Program 5 - not filing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Commercial"]
["Furnace Tier 1 - 92-94% AFUE","Commerical",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Comm 92-94% Furnace'!F11","v":0},0]
["Furnace Tier 2 - 95%+ AFUE - New","Comm",1,2,2,20,90,95,4.7,732,880,2000,302,300,{"$f":"+'Comm 95+% Furnace - NEW'!$F$11","v":45},0,{"$f":"+'Adminstrative Costs'!H26","v":45},{"$f":"+'Adminstrative Costs'!I26","v":93},{"$f":"+'Adminstrative Costs'!J26","v":96},"75,000 btuh Average","Market Information",{"$f":"ROUND(N28*C28,0)","v":300},600,{"$f":"ROUND(N28*E28,0)","v":600}]
["Furnace Tier 2 - 95%+ AFUE - Replacement","Comm",10,12,14,20,80,95,14.2,732,880,2000,650,300,{"$f":"+'Comm 95+% Furnace - Replace'!$F$11","v":450},0,{"$f":"+'Adminstrative Costs'!H27","v":450},{"$f":"+'Adminstrative Costs'!I27","v":561},{"$f":"+'Adminstrative Costs'!J27","v":675},"75,000 btuh Average","Market Information",3000,3600,4200]
["Commercial Hot Water Boiler Tier 1 (85% AFUE)","Comm"]
["Level 1","Comm",0,0,0,20,80,85,32,0,"NA","NA",1071,400,{"$f":"+'Comm Boiler (85%) Level 1'!$F$11","v":0},0,{"$f":"+'Adminstrative Costs'!H29","v":0},{"$f":"+'Adminstrative Costs'!I29","v":0},{"$f":"+'Adminstrative Costs'!J29","v":0},"300 kbtu Average","Market Information",0,0,0]
["Level 2","Comm",0,0,0,20,80,85,80,0,"NA","NA",2678,800,{"$f":"+'Comm Boiler (85%) Level 2'!$F$11","v":0},0,{"$f":"+'Adminstrative Costs'!H30","v":0},{"$f":"+'Adminstrative Costs'!I30","v":0},{"$f":"+'Adminstrative Costs'!J30","v":0},"750 kbtu Average","Market Information",0,0,0]
["Level 3","Comm",0,0,0,20,80,85,266.7,0,"NA","NA",8925,2500,{"$f":"+'Comm Boiler (85%) Level 3'!$F$11","v":0},0,{"$f":"+'Adminstrative Costs'!H31","v":0},{"$f":"+'Adminstrative Costs'!I31","v":0},{"$f":"+'Adminstrative Costs'!J31","v":0},"2500 kbtu Average","Market Information",0,0,0]
["Commercial Hot Water Boiler Tier 2 (90% AFUE)","Comm"]
["Level 1","Comm",0,0,0,20,80,90,60.4,0,"NA","NA",1758,800,{"$f":"+'Comm Boiler (90%) Level 1'!$F$11","v":0},0,{"$f":"+'Adminstrative Costs'!H33","v":0},{"$f":"+'Adminstrative Costs'!I33","v":0},{"$f":"+'Adminstrative Costs'!J33","v":0},"300 kbtu Average","Market Information",0,0,0]
["Level 2","Comm",0,0,0,20,80,90,151.1,0,"NA","NA",3722,1600,{"$f":"+'Comm Boiler (90%) Level 2'!$F$11","v":0},0,{"$f":"+'Adminstrative Costs'!H34","v":0},{"$f":"+'Adminstrative Costs'!I34","v":0},{"$f":"+'Adminstrative Costs'!J34","v":0},"750 kbtu Average","Market Information",0,0,0]
["Level 3","Comm",0,0,0,20,80,90,503.7,0,"NA","NA",12316,5000,{"$f":"+'Comm Boiler (90%) Level 3'!$F$11","v":0},0,{"$f":"+'Adminstrative Costs'!H35","v":0},{"$f":"+'Adminstrative Costs'!I35","v":0},{"$f":"+'Adminstrative Costs'!J35","v":0},"2500 kbtu Average","Market Information",0,0,0]
["Commercial LP & HP Steam Boilers","Comm"]
["Level 1","Comm",0,0,0,20,75,84,25.9,0,"NA","NA",1758,800,{"$f":"+'Comm LP&HP Steam Boilers - LV1'!$F$11","v":0},0,{"$f":"+'Adminstrative Costs'!H37","v":0},{"$f":"+'Adminstrative Costs'!I37","v":0},{"$f":"+'Adminstrative Costs'!J37","v":0},"300 kbtu Average","Market Information",0,0,0]
["Level 2","Comm",0,0,0,20,75,84,64.8,0,"NA","NA",3722,1600,{"$f":"+'Comm LP&HP Steam Boilers - LV2'!$F$11","v":0},0,{"$f":"+'Adminstrative Costs'!H38","v":0},{"$f":"+'Adminstrative Costs'!I38","v":0},{"$f":"+'Adminstrative Costs'!J38","v":0},"750 kbtu Average","Market Information",0,0,0]
["Level 3","Comm",0,0,0,20,75,84,215.9,0,"NA","NA",12316,5000,{"$f":"+'Comm LP&HP Steam Boilers - LV3'!$F$11","v":0},0,{"$f":"+'Adminstrative Costs'!H39","v":0},{"$f":"+'Adminstrative Costs'!I39","v":0},{"$f":"+'Adminstrative Costs'!J39","v":0},"2500 kbtu Average","Market Information",0,0,0]
["DO NOT PRINT - Water Heater .64 EF - not filing","Comm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Adminstrative Costs'!H40","v":0},{"$f":"+'Adminstrative Costs'!I40","v":0},{"$f":"+'Adminstrative Costs'!J40","v":0},null,null,null,0,0]
["DO NOT PRINT - Water Heater Storage 88% cond - not filing","Comm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Adminstrative Costs'!H41","v":0},{"$f":"+'Adminstrative Costs'!I41","v":0},{"$f":"+'Adminstrative Costs'!J41","v":0},null,null,null,0,0]
["New Commercial Program 1 - not filing","Comm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Adminstrative Costs'!H42","v":0},{"$f":"+'Adminstrative Costs'!I42","v":0},{"$f":"+'Adminstrative Costs'!J42","v":0},null,null,null,0,0]
["New Commercial Program 2 - not filing","Comm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Adminstrative Costs'!H43","v":0},{"$f":"+'Adminstrative Costs'!I43","v":0},{"$f":"+'Adminstrative Costs'!J43","v":0},null,null,null,0,0]
["New Commercial Program 3 - not filing","Comm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Adminstrative Costs'!H44","v":0},{"$f":"+'Adminstrative Costs'!I44","v":0},{"$f":"+'Adminstrative Costs'!J44","v":0},null,null,null,0,0]
["New Commercial Program 4 - not filing","Comm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Adminstrative Costs'!H45","v":0},{"$f":"+'Adminstrative Costs'!I45","v":0},{"$f":"+'Adminstrative Costs'!J45","v":0},null,null,null,0,0]
["New Commercial Program 5 - not filing","Comm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Adminstrative Costs'!H46","v":0},{"$f":"+'Adminstrative Costs'!I46","v":0},{"$f":"+'Adminstrative Costs'!J46","v":0},null,null,null,0,0]
["Custom Efficiency","Comm",1,1,1,15,"NA","NA",100,0,"NA","NA",3000,600,{"$f":"+'Comm Custom'!F11","v":90},0,{"$f":"+'Adminstrative Costs'!H47","v":90},{"$f":"+'Adminstrative Costs'!I47","v":94},{"$f":"+'Adminstrative Costs'!J47","v":97},null,null,{"$f":"ROUND(N49*C49,0)","v":600},600,600]
["Totals",{"$f":"SUM(C50:E50)","v":1904},{"$f":"SUM(C10:C49)","v":567},{"$f":"SUM(D10:D49)","v":635},{"$f":"SUM(E10:E49)","v":702},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Incentives"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Education/info"]
["Additional Notes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Admin as % of Incentives + Customer Education"]
["Retrofit Bundle"]
["Heating (Furnace / Boiler) ",null,"95/90"]
["Water Heating",null,0.62]
[]
["New Construction Bundle"]
["Heating (Furnace / Boiler)",null,"95/85",null,7.7]
["Water Heating",null,0.62,null,1.4]
["Insulation levels",null,"R-19 & R-49",null,9.8000000000000007]
[]
["Low flow shower head savings is 3.88 dk but model reflects on 50% installation rate per number of kits distributed."]
[]
[]
["Program & Inputs excluded from BENCOST runs as programs not included:"]
["Boiler Tier 1 (85% AFUE)","Residential",5,5,5,18,80,85,4.5999999999999996,0,1000,1500,500,200,{"$f":"+'Res Boiler 85%'!F67","v":0},0,null,null,null,"75,000 btuh Average",null,{"$f":"ROUND(N67*C67,0)","v":1000}]
["Water Heating (.64 EF)","Commerical",5,5,5,10,0.57999999999999996,0.64,0.80600000000000005,0,"NA","NA",175,75,{"$f":"+'Comm WH .64 EF'!F39","v":0},0,null,null,null,"40 Gallon",null,{"$f":"ROUND(N68*C68,0)","v":375}]
["Water Heating (Storage 88% Cond)","Commerical",5,10,10,10,78,88,11.2,0,"NA","NA",1000,280,{"$f":"+'Comm WH Storage 88% Cond'!F39","v":0},0,null,null,null,null,null,{"$f":"ROUND(N69*C69,0)","v":1400}]
["Energy Star Home","Residential",10,15,20,18,"85,.58","95,.62",25.9,669,"NA","NA",2400,1500,1037,0,null,null,null,"Precriptive (Cheyenne program)","Market Information",15000]

{"sheet":"Total Program","index":7,"n_rows":53,"n_cols":106,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:","Total South Dakota Program",null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Total South Dakota Program"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Total South Dakota Program"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Total South Dakota Program"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Total South Dakota Program"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Total South Dakota Program"}]
["Program Years:","2015 - 2017"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Dmd","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,null,null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,null,null,"   16a) Administrative & Operating Costs = 1/",{"$f":"'Res. 92-94% Res Furnace'!F11+'Res .95+% Res Furnace - NEW'!F11+'Res Boiler 85%'!F11+'Res Boiler 90%'!F11+'Res Furnace Tune-Up'!F11+'Res Water Heating .62 EF'!F11+'Res Water Heating .67 EF'!F11+'Res Attic Insulation'!F11+'Res Retrofit Bundle'!F11+'Res New Home Bundle'!F11+'Comm 92-94% Furnace'!F11+'Comm 95+% Furnace - NEW'!F11+'Comm Boiler (85%) Level 1'!F11+'Comm Boiler (90%) Level 1'!F11+'Comm LP&HP Steam Boilers - LV1'!F11+'Comm WH .64 EF'!F11+'Comm WH Storage 88% Cond'!F11+'Comm Custom'!F11+'Res .95+% Res Furnace - Replace'!F11+'New Home ES'!F11+'Low Flow Showerhead'!F11+'Programmable Thermostats'!F11+'New Residential 4'!F11+'New Residential 5'!F11+'Comm 95+% Furnace - Replace'!F11+'Comm Boiler (85%) Level 2'!F11+'Comm Boiler (85%) Level 3'!F11+'Comm Boiler (90%) Level 2'!F11+'Comm Boiler (90%) Level 3'!F11+'Comm LP&HP Steam Boilers - LV2'!F11+'Comm LP&HP Steam Boilers - LV3'!F11+'New Comm 1'!F11+'New Comm 2'!F11+'New Comm 3'!F11+'New Comm 4'!F11+'New Comm 5'!F11+'Mkting, Edu, & Outreach'!C19","v":43000},{"$f":"+'Res. 92-94% Res Furnace'!G11+'Res .95+% Res Furnace - NEW'!G11+'Res .95+% Res Furnace - Replace'!G11+'Res Boiler 90%'!G11+'Res Furnace Tune-Up'!G11+'Res Water Heating .62 EF'!G11+'Res Water Heating .67 EF'!G11+'Res New Home Bundle'!G11+'Comm 92-94% Furnace'!G11+'Comm 95+% Furnace - NEW'!G11+'Comm 95+% Furnace - Replace'!G11+'Comm Custom'!G11+'Comm Boiler (85%) Level 1'!G11+'Comm Boiler (85%) Level 2'!G11+'Comm Boiler (85%) Level 3'!G11+'Comm Boiler (90%) Level 1'!G11+'Comm Boiler (90%) Level 2'!G11+'Comm Boiler (90%) Level 3'!G11+'Comm LP&HP Steam Boilers - LV1'!G11+'Comm LP&HP Steam Boilers - LV2'!G11+'Comm LP&HP Steam Boilers - LV3'!G11+'Res Retrofit Bundle'!G11+'Low Flow Showerhead'!G11+'Res Boiler 85%'!G11+'Res Attic Insulation'!G11+'New Home ES'!G11+'Programmable Thermostats'!G11+'New Residential 4'!G11+'New Residential 5'!G11+'Comm WH .64 EF'!G11+'Comm WH Storage 88% Cond'!G11+'New Comm 1'!G11+'New Comm 2'!G11+'New Comm 3'!G11+'New Comm 4'!G11+'New Comm 5'!G11+'Mkting, Edu, & Outreach'!D19","v":46000},{"$f":"'Res. 92-94% Res Furnace'!H11+'Res .95+% Res Furnace - NEW'!H11+'Res Boiler 85%'!H11+'Res Boiler 90%'!H11+'Res Furnace Tune-Up'!H11+'Res Water Heating .62 EF'!H11+'Res Water Heating .67 EF'!H11+'Res Attic Insulation'!H11+'Res Retrofit Bundle'!H11+'Res New Home Bundle'!H11+'Comm 92-94% Furnace'!H11+'Comm 95+% Furnace - NEW'!H11+'Comm Boiler (85%) Level 1'!H11+'Comm Boiler (90%) Level 1'!H11+'Comm LP&HP Steam Boilers - LV1'!H11+'Comm WH .64 EF'!H11+'Comm WH Storage 88% Cond'!H11+'Comm Custom'!H11+'Res .95+% Res Furnace - Replace'!H11+'New Home ES'!H11+'Low Flow Showerhead'!H11+'Programmable Thermostats'!H11+'New Residential 4'!H11+'New Residential 5'!H11+'Comm 95+% Furnace - Replace'!H11+'Comm Boiler (85%) Level 2'!H11+'Comm Boiler (85%) Level 3'!H11+'Comm Boiler (90%) Level 2'!H11+'Comm Boiler (90%) Level 3'!H11+'Comm LP&HP Steam Boilers - LV2'!H11+'Comm LP&HP Steam Boilers - LV3'!H11+'New Comm 1'!H11+'New Comm 2'!H11+'New Comm 3'!H11+'New Comm 4'!H11+'New Comm 5'!H11+'Mkting, Edu, & Outreach'!E19","v":49000},null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction"," '/ Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"'Res. 92-94% Res Furnace'!F12+'Res .95+% Res Furnace - NEW'!F12+'Res Boiler 85%'!F12+'Res Boiler 90%'!F12+'Res Furnace Tune-Up'!F12+'Res Water Heating .62 EF'!F12+'Res Water Heating .67 EF'!F12+'Res Attic Insulation'!F12+'Res Retrofit Bundle'!F12+'Res New Home Bundle'!F12+'Comm 92-94% Furnace'!F12+'Comm 95+% Furnace - NEW'!F12+'Comm Boiler (85%) Level 1'!F12+'Comm Boiler (90%) Level 1'!F12+'Comm LP&HP Steam Boilers - LV1'!F12+'Comm WH .64 EF'!F12+'Comm WH Storage 88% Cond'!F12+'Res .95+% Res Furnace - Replace'!F12+'New Home ES'!F12+'Low Flow Showerhead'!F12+'Programmable Thermostats'!F12+'New Residential 4'!F12+'New Residential 5'!F12+'Comm 95+% Furnace - Replace'!F12+'Comm Boiler (85%) Level 2'!F12+'Comm Boiler (85%) Level 3'!F12+'Comm Boiler (90%) Level 2'!F12+'Comm Boiler (90%) Level 3'!F12+'Comm LP&HP Steam Boilers - LV2'!F12+'Comm LP&HP Steam Boilers - LV3'!F12+'New Comm 1'!F12+'New Comm 2'!F12+'New Comm 3'!F12+'New Comm 4'!F12+'New Comm 5'!F12+'Comm Custom'!F12","v":120000},{"$f":"'Res. 92-94% Res Furnace'!G12+'Res .95+% Res Furnace - NEW'!G12+'Res Boiler 85%'!G12+'Res Boiler 90%'!G12+'Res Furnace Tune-Up'!G12+'Res Water Heating .62 EF'!G12+'Res Water Heating .67 EF'!G12+'Res Attic Insulation'!G12+'Res Retrofit Bundle'!G12+'Res New Home Bundle'!G12+'Comm 92-94% Furnace'!G12+'Comm 95+% Furnace - NEW'!G12+'Comm Boiler (85%) Level 1'!G12+'Comm Boiler (90%) Level 1'!G12+'Comm LP&HP Steam Boilers - LV1'!G12+'Comm WH .64 EF'!G12+'Comm WH Storage 88% Cond'!G12+'Res .95+% Res Furnace - Replace'!G12+'New Home ES'!G12+'Low Flow Showerhead'!G12+'Programmable Thermostats'!G12+'New Residential 4'!G12+'New Residential 5'!G12+'Comm 95+% Furnace - Replace'!G12+'Comm Boiler (85%) Level 2'!G12+'Comm Boiler (85%) Level 3'!G12+'Comm Boiler (90%) Level 2'!G12+'Comm Boiler (90%) Level 3'!G12+'Comm LP&HP Steam Boilers - LV2'!G12+'Comm LP&HP Steam Boilers - LV3'!G12+'New Comm 1'!G12+'New Comm 2'!G12+'New Comm 3'!G12+'New Comm 4'!G12+'New Comm 5'!G12+'Comm Custom'!G12","v":134800},{"$f":"'Res. 92-94% Res Furnace'!H12+'Res .95+% Res Furnace - NEW'!H12+'Res Boiler 85%'!H12+'Res Boiler 90%'!H12+'Res Furnace Tune-Up'!H12+'Res Water Heating .62 EF'!H12+'Res Water Heating .67 EF'!H12+'Res Attic Insulation'!H12+'Res Retrofit Bundle'!H12+'Res New Home Bundle'!H12+'Comm 92-94% Furnace'!H12+'Comm 95+% Furnace - NEW'!H12+'Comm Boiler (85%) Level 1'!H12+'Comm Boiler (90%) Level 1'!H12+'Comm LP&HP Steam Boilers - LV1'!H12+'Comm WH .64 EF'!H12+'Comm WH Storage 88% Cond'!H12+'Res .95+% Res Furnace - Replace'!H12+'New Home ES'!H12+'Low Flow Showerhead'!H12+'Programmable Thermostats'!H12+'New Residential 4'!H12+'New Residential 5'!H12+'Comm 95+% Furnace - Replace'!H12+'Comm Boiler (85%) Level 2'!H12+'Comm Boiler (85%) Level 3'!H12+'Comm Boiler (90%) Level 2'!H12+'Comm Boiler (90%) Level 3'!H12+'Comm LP&HP Steam Boilers - LV2'!H12+'Comm LP&HP Steam Boilers - LV3'!H12+'New Comm 1'!H12+'New Comm 2'!H12+'New Comm 3'!H12+'New Comm 4'!H12+'New Comm 5'!H12+'Comm Custom'!H12","v":149300},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,null,null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":163000},{"$f":"SUM(G11:G12)","v":180800},{"$f":"SUM(H11:H12)","v":198300}]
["    Escalation Rate =",null,null,null,null,null,null,null,null,{"$f":"$C$48-$C$46","v":1},null,{"$f":"$C$48","v":2015},{"$f":"ROUND('Res. 92-94% Res Furnace'!M14+'Res .95+% Res Furnace - NEW'!M14+'Res Boiler 85%'!M14+'Res Boiler 90%'!M14+'Res Furnace Tune-Up'!M14+'Res Water Heating .62 EF'!M14+'Res Water Heating .67 EF'!M14+'Res Attic Insulation'!M14+'Res Retrofit Bundle'!M14+'Res New Home Bundle'!M14+'Comm 92-94% Furnace'!M14+'Comm 95+% Furnace - NEW'!M14+'Comm Boiler (85%) Level 1'!M14+'Comm Boiler (90%) Level 1'!M14+'Comm LP&HP Steam Boilers - LV1'!M14+'Comm WH .64 EF'!M14+'Comm WH Storage 88% Cond'!M14+'Comm Custom'!M14+'Res .95+% Res Furnace - Replace'!M14+'New Home ES'!M14+'Low Flow Showerhead'!M14+'Programmable Thermostats'!M14+'New Residential 4'!M14+'New Residential 5'!M14+'Comm 95+% Furnace - Replace'!M14+'Comm Boiler (85%) Level 2'!M14+'Comm Boiler (85%) Level 3'!M14+'Comm Boiler (90%) Level 2'!M14+'Comm Boiler (90%) Level 3'!M14+'Comm LP&HP Steam Boilers - LV2'!M14+'Comm LP&HP Steam Boilers - LV3'!M14+'New Comm 1'!M14+'New Comm 2'!M14+'New Comm 3'!M14+'New Comm 4'!M14+'New Comm 5'!M14,0)","v":4525},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!O14+'Res .95+% Res Furnace - NEW'!O14+'Res Boiler 85%'!O14+'Res Boiler 90%'!O14+'Res Furnace Tune-Up'!O14+'Res Water Heating .62 EF'!O14+'Res Water Heating .67 EF'!O14+'Res Attic Insulation'!O14+'Res Retrofit Bundle'!O14+'Res New Home Bundle'!O14+'Comm 92-94% Furnace'!O14+'Comm 95+% Furnace - NEW'!O14+'Comm Boiler (85%) Level 1'!O14+'Comm Boiler (90%) Level 1'!O14+'Comm LP&HP Steam Boilers - LV1'!O14+'Comm WH .64 EF'!O14+'Comm WH Storage 88% Cond'!O14+'Comm Custom'!O14+'Res .95+% Res Furnace - Replace'!O14+'New Home ES'!O14+'Low Flow Showerhead'!O14+'Programmable Thermostats'!O14+'New Residential 4'!O14+'New Residential 5'!O14+'Comm 95+% Furnace - Replace'!O14+'Comm Boiler (85%) Level 2'!O14+'Comm Boiler (85%) Level 3'!O14+'Comm Boiler (90%) Level 2'!O14+'Comm Boiler (90%) Level 3'!O14+'Comm LP&HP Steam Boilers - LV2'!O14+'Comm LP&HP Steam Boilers - LV3'!O14+'New Comm 1'!O14+'New Comm 2'!O14+'New Comm 3'!O14+'New Comm 4'!O14+'New Comm 5'!O14,0)","v":19610},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!Q14+'Res .95+% Res Furnace - NEW'!Q14+'Res Boiler 85%'!Q14+'Res Boiler 90%'!Q14+'Res Furnace Tune-Up'!Q14+'Res Water Heating .62 EF'!Q14+'Res Water Heating .67 EF'!Q14+'Res Attic Insulation'!Q14+'Res Retrofit Bundle'!Q14+'Res New Home Bundle'!Q14+'Comm 92-94% Furnace'!Q14+'Comm 95+% Furnace - NEW'!Q14+'Comm Boiler (85%) Level 1'!Q14+'Comm Boiler (90%) Level 1'!Q14+'Comm LP&HP Steam Boilers - LV1'!Q14+'Comm WH .64 EF'!Q14+'Comm WH Storage 88% Cond'!Q14+'Comm Custom'!Q14+'Res .95+% Res Furnace - Replace'!Q14+'New Home ES'!Q14+'Low Flow Showerhead'!Q14+'Programmable Thermostats'!Q14+'New Residential 4'!Q14+'New Residential 5'!Q14+'Comm 95+% Furnace - Replace'!Q14+'Comm Boiler (85%) Level 2'!Q14+'Comm Boiler (85%) Level 3'!Q14+'Comm Boiler (90%) Level 2'!Q14+'Comm Boiler (90%) Level 3'!Q14+'Comm LP&HP Steam Boilers - LV2'!Q14+'Comm LP&HP Steam Boilers - LV3'!Q14+'New Comm 1'!Q14+'New Comm 2'!Q14+'New Comm 3'!Q14+'New Comm 4'!Q14+'New Comm 5'!Q14,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!R14+'Res .95+% Res Furnace - NEW'!R14+'Res Boiler 85%'!R14+'Res Boiler 90%'!R14+'Res Furnace Tune-Up'!R14+'Res Water Heating .62 EF'!R14+'Res Water Heating .67 EF'!R14+'Res Attic Insulation'!R14+'Res Retrofit Bundle'!R14+'Res New Home Bundle'!R14+'Comm 92-94% Furnace'!R14+'Comm 95+% Furnace - NEW'!R14+'Comm Boiler (85%) Level 1'!R14+'Comm Boiler (90%) Level 1'!R14+'Comm LP&HP Steam Boilers - LV1'!R14+'Comm WH .64 EF'!R14+'Comm WH Storage 88% Cond'!R14+'Comm Custom'!R14+'Res .95+% Res Furnace - Replace'!R14+'New Home ES'!R14+'Low Flow Showerhead'!R14+'Programmable Thermostats'!R14+'New Residential 4'!R14+'New Residential 5'!R14+'Comm 95+% Furnace - Replace'!R14+'Comm Boiler (85%) Level 2'!R14+'Comm Boiler (85%) Level 3'!R14+'Comm Boiler (90%) Level 2'!R14+'Comm Boiler (90%) Level 3'!R14+'Comm LP&HP Steam Boilers - LV2'!R14+'Comm LP&HP Steam Boilers - LV3'!R14+'New Comm 1'!R14+'New Comm 2'!R14+'New Comm 3'!R14+'New Comm 4'!R14+'New Comm 5'!R14,0)","v":19610},{"$f":"ROUND('Res. 92-94% Res Furnace'!S14+'Res .95+% Res Furnace - NEW'!S14+'Res Boiler 85%'!S14+'Res Boiler 90%'!S14+'Res Furnace Tune-Up'!S14+'Res Water Heating .62 EF'!S14+'Res Water Heating .67 EF'!S14+'Res Attic Insulation'!S14+'Res Retrofit Bundle'!S14+'Res New Home Bundle'!S14+'Comm 92-94% Furnace'!S14+'Comm 95+% Furnace - NEW'!S14+'Comm Boiler (85%) Level 1'!S14+'Comm Boiler (90%) Level 1'!S14+'Comm LP&HP Steam Boilers - LV1'!S14+'Comm WH .64 EF'!S14+'Comm WH Storage 88% Cond'!S14+'Comm Custom'!S14+'Res .95+% Res Furnace - Replace'!S14+'New Home ES'!S14+'Low Flow Showerhead'!S14+'Programmable Thermostats'!S14+'New Residential 4'!S14+'New Residential 5'!S14+'Comm 95+% Furnace - Replace'!S14+'Comm Boiler (85%) Level 2'!S14+'Comm Boiler (85%) Level 3'!S14+'Comm Boiler (90%) Level 2'!S14+'Comm Boiler (90%) Level 3'!S14+'Comm LP&HP Steam Boilers - LV2'!S14+'Comm LP&HP Steam Boilers - LV3'!S14+'New Comm 1'!S14+'New Comm 2'!S14+'New Comm 3'!S14+'New Comm 4'!S14+'New Comm 5'!S14,0)","v":45},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!U14+'Res .95+% Res Furnace - NEW'!U14+'Res Boiler 85%'!U14+'Res Boiler 90%'!U14+'Res Furnace Tune-Up'!U14+'Res Water Heating .62 EF'!U14+'Res Water Heating .67 EF'!U14+'Res Attic Insulation'!U14+'Res Retrofit Bundle'!U14+'Res New Home Bundle'!U14+'Comm 92-94% Furnace'!U14+'Comm 95+% Furnace - NEW'!U14+'Comm Boiler (85%) Level 1'!U14+'Comm Boiler (90%) Level 1'!U14+'Comm LP&HP Steam Boilers - LV1'!U14+'Comm WH .64 EF'!U14+'Comm WH Storage 88% Cond'!U14+'Comm Custom'!U14+'Res .95+% Res Furnace - Replace'!U14+'New Home ES'!U14+'Low Flow Showerhead'!U14+'Programmable Thermostats'!U14+'New Residential 4'!U14+'New Residential 5'!U14+'Comm 95+% Furnace - Replace'!U14+'Comm Boiler (85%) Level 2'!U14+'Comm Boiler (85%) Level 3'!U14+'Comm Boiler (90%) Level 2'!U14+'Comm Boiler (90%) Level 3'!U14+'Comm LP&HP Steam Boilers - LV2'!U14+'Comm LP&HP Steam Boilers - LV3'!U14+'New Comm 1'!U14+'New Comm 2'!U14+'New Comm 3'!U14+'New Comm 4'!U14+'New Comm 5'!U14,0)","v":6719},{"$f":"ROUND(+U14+R14,0)","v":26329},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!X14+'Res .95+% Res Furnace - NEW'!X14+'Res Boiler 85%'!X14+'Res Boiler 90%'!X14+'Res Furnace Tune-Up'!X14+'Res Water Heating .62 EF'!X14+'Res Water Heating .67 EF'!X14+'Res Attic Insulation'!X14+'Res Retrofit Bundle'!X14+'Res New Home Bundle'!X14+'Comm 92-94% Furnace'!X14+'Comm 95+% Furnace - NEW'!X14+'Comm Boiler (85%) Level 1'!X14+'Comm Boiler (90%) Level 1'!X14+'Comm LP&HP Steam Boilers - LV1'!X14+'Comm WH .64 EF'!X14+'Comm WH Storage 88% Cond'!X14+'Comm Custom'!X14+'Res .95+% Res Furnace - Replace'!X14+'New Home ES'!X14+'Low Flow Showerhead'!X14+'Programmable Thermostats'!X14+'New Residential 4'!X14+'New Residential 5'!X14+'Comm 95+% Furnace - Replace'!X14+'Comm Boiler (85%) Level 2'!X14+'Comm Boiler (85%) Level 3'!X14+'Comm Boiler (90%) Level 2'!X14+'Comm Boiler (90%) Level 3'!X14+'Comm LP&HP Steam Boilers - LV2'!X14+'Comm LP&HP Steam Boilers - LV3'!X14+'New Comm 1'!X14+'New Comm 2'!X14+'New Comm 3'!X14+'New Comm 4'!X14+'New Comm 5'!X14,0)","v":5235},{"$f":"ROUND('Res. 92-94% Res Furnace'!Y14+'Res .95+% Res Furnace - NEW'!Y14+'Res Boiler 85%'!Y14+'Res Boiler 90%'!Y14+'Res Furnace Tune-Up'!Y14+'Res Water Heating .62 EF'!Y14+'Res Water Heating .67 EF'!Y14+'Res Attic Insulation'!Y14+'Res Retrofit Bundle'!Y14+'Res New Home Bundle'!Y14+'Comm 92-94% Furnace'!Y14+'Comm 95+% Furnace - NEW'!Y14+'Comm Boiler (85%) Level 1'!Y14+'Comm Boiler (90%) Level 1'!Y14+'Comm LP&HP Steam Boilers - LV1'!Y14+'Comm WH .64 EF'!Y14+'Comm WH Storage 88% Cond'!Y14+'Comm Custom'!Y14+'Res .95+% Res Furnace - Replace'!Y14+'New Home ES'!Y14+'Low Flow Showerhead'!Y14+'Programmable Thermostats'!Y14+'New Residential 4'!Y14+'New Residential 5'!Y14+'Comm 95+% Furnace - Replace'!Y14+'Comm Boiler (85%) Level 2'!Y14+'Comm Boiler (85%) Level 3'!Y14+'Comm Boiler (90%) Level 2'!Y14+'Comm Boiler (90%) Level 3'!Y14+'Comm LP&HP Steam Boilers - LV2'!Y14+'Comm LP&HP Steam Boilers - LV3'!Y14+'New Comm 1'!Y14+'New Comm 2'!Y14+'New Comm 3'!Y14+'New Comm 4'!Y14+'New Comm 5'!Y14,0)","v":18000},{"$f":"ROUND('Res. 92-94% Res Furnace'!Z14+'Res .95+% Res Furnace - NEW'!Z14+'Res Boiler 85%'!Z14+'Res Boiler 90%'!Z14+'Res Furnace Tune-Up'!Z14+'Res Water Heating .62 EF'!Z14+'Res Water Heating .67 EF'!Z14+'Res Attic Insulation'!Z14+'Res Retrofit Bundle'!Z14+'Res New Home Bundle'!Z14+'Comm 92-94% Furnace'!Z14+'Comm 95+% Furnace - NEW'!Z14+'Comm Boiler (85%) Level 1'!Z14+'Comm Boiler (90%) Level 1'!Z14+'Comm LP&HP Steam Boilers - LV1'!Z14+'Comm WH .64 EF'!Z14+'Comm WH Storage 88% Cond'!Z14+'Comm Custom'!Z14+'Res .95+% Res Furnace - Replace'!Z14+'New Home ES'!Z14+'Low Flow Showerhead'!Z14+'Programmable Thermostats'!Z14+'New Residential 4'!Z14+'New Residential 5'!Z14+'Comm 95+% Furnace - Replace'!Z14+'Comm Boiler (85%) Level 2'!Z14+'Comm Boiler (85%) Level 3'!Z14+'Comm Boiler (90%) Level 2'!Z14+'Comm Boiler (90%) Level 3'!Z14+'Comm LP&HP Steam Boilers - LV2'!Z14+'Comm LP&HP Steam Boilers - LV3'!Z14+'New Comm 1'!Z14+'New Comm 2'!Z14+'New Comm 3'!Z14+'New Comm 4'!Z14+'New Comm 5'!Z14,0)","v":120000},{"$f":"SUM(X14:Z14)","v":143235},{"$f":"V14-AA14","v":-116906},null,null,{"$f":"$C$48","v":2015},{"$f":"+R14","v":19610},{"$f":"+U14","v":6719},{"$f":"+AG14+AF14","v":26329},null,{"$f":"ROUND(Y14,0)","v":18000},{"$f":"ROUND(Z14,0)","v":120000},{"$f":"SUM(AJ14:AK14)","v":138000},null,{"$f":"+AH14-AL14","v":-111671},null,null,{"$f":"$C$48","v":2015},{"$f":"AF14","v":19610},{"$f":"+AG14","v":6719},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AU14+'Res .95+% Res Furnace - NEW'!AU14+'Res Boiler 85%'!AU14+'Res Boiler 90%'!AU14+'Res Furnace Tune-Up'!AU14+'Res Water Heating .62 EF'!AU14+'Res Water Heating .67 EF'!AU14+'Res Attic Insulation'!AU14+'Res Retrofit Bundle'!AU14+'Res New Home Bundle'!AU14+'Comm 92-94% Furnace'!AU14+'Comm 95+% Furnace - NEW'!AU14+'Comm Boiler (85%) Level 1'!AU14+'Comm Boiler (90%) Level 1'!AU14+'Comm LP&HP Steam Boilers - LV1'!AU14+'Comm WH .64 EF'!AU14+'Comm WH Storage 88% Cond'!AU14+'Comm Custom'!AU14+'Res .95+% Res Furnace - Replace'!AU14+'New Home ES'!AU14+'Low Flow Showerhead'!AU14+'Programmable Thermostats'!AU14+'New Residential 4'!AU14+'New Residential 5'!AU14+'Comm 95+% Furnace - Replace'!AU14+'Comm Boiler (85%) Level 2'!AU14+'Comm Boiler (85%) Level 3'!AU14+'Comm Boiler (90%) Level 2'!AU14+'Comm Boiler (90%) Level 3'!AU14+'Comm LP&HP Steam Boilers - LV2'!AU14+'Comm LP&HP Steam Boilers - LV3'!AU14+'New Comm 1'!AU14+'New Comm 2'!AU14+'New Comm 3'!AU14+'New Comm 4'!AU14+'New Comm 5'!AU14,0)","v":6216},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AW14+'Res .95+% Res Furnace - NEW'!AW14+'Res Boiler 85%'!AW14+'Res Boiler 90%'!AW14+'Res Furnace Tune-Up'!AW14+'Res Water Heating .62 EF'!AW14+'Res Water Heating .67 EF'!AW14+'Res Attic Insulation'!AW14+'Res Retrofit Bundle'!AW14+'Res New Home Bundle'!AW14+'Comm 92-94% Furnace'!AW14+'Comm 95+% Furnace - NEW'!AW14+'Comm Boiler (85%) Level 1'!AW14+'Comm Boiler (90%) Level 1'!AW14+'Comm LP&HP Steam Boilers - LV1'!AW14+'Comm WH .64 EF'!AW14+'Comm WH Storage 88% Cond'!AW14+'Comm Custom'!AW14+'Res .95+% Res Furnace - Replace'!AW14+'New Home ES'!AW14+'Low Flow Showerhead'!AW14+'Programmable Thermostats'!AW14+'New Residential 4'!AW14+'New Residential 5'!AW14+'Comm 95+% Furnace - Replace'!AW14+'Comm Boiler (85%) Level 2'!AW14+'Comm Boiler (85%) Level 3'!AW14+'Comm Boiler (90%) Level 2'!AW14+'Comm Boiler (90%) Level 3'!AW14+'Comm LP&HP Steam Boilers - LV2'!AW14+'Comm LP&HP Steam Boilers - LV3'!AW14+'New Comm 1'!AW14+'New Comm 2'!AW14+'New Comm 3'!AW14+'New Comm 4'!AW14+'New Comm 5'!AW14,0)","v":1620},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":34165},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BB14+'Res .95+% Res Furnace - NEW'!BB14+'Res Boiler 85%'!BB14+'Res Boiler 90%'!BB14+'Res Furnace Tune-Up'!BB14+'Res Water Heating .62 EF'!BB14+'Res Water Heating .67 EF'!BB14+'Res Attic Insulation'!BB14+'Res Retrofit Bundle'!BB14+'Res New Home Bundle'!BB14+'Comm 92-94% Furnace'!BB14+'Comm 95+% Furnace - NEW'!BB14+'Comm Boiler (85%) Level 1'!BB14+'Comm Boiler (90%) Level 1'!BB14+'Comm LP&HP Steam Boilers - LV1'!BB14+'Comm WH .64 EF'!BB14+'Comm WH Storage 88% Cond'!BB14+'Comm Custom'!BB14+'Res .95+% Res Furnace - Replace'!BB14+'New Home ES'!BB14+'Low Flow Showerhead'!BB14+'Programmable Thermostats'!BB14+'New Residential 4'!BB14+'New Residential 5'!BB14+'Comm 95+% Furnace - Replace'!BB14+'Comm Boiler (85%) Level 2'!BB14+'Comm Boiler (85%) Level 3'!BB14+'Comm Boiler (90%) Level 2'!BB14+'Comm Boiler (90%) Level 3'!BB14+'Comm LP&HP Steam Boilers - LV2'!BB14+'Comm LP&HP Steam Boilers - LV3'!BB14+'New Comm 1'!BB14+'New Comm 2'!BB14+'New Comm 3'!BB14+'New Comm 4'!BB14+'New Comm 5'!BB14,0)","v":138000},{"$f":"ROUND('Res. 92-94% Res Furnace'!BC14+'Res .95+% Res Furnace - NEW'!BC14+'Res Boiler 85%'!BC14+'Res Boiler 90%'!BC14+'Res Furnace Tune-Up'!BC14+'Res Water Heating .62 EF'!BC14+'Res Water Heating .67 EF'!BC14+'Res Attic Insulation'!BC14+'Res Retrofit Bundle'!BC14+'Res New Home Bundle'!BC14+'Comm 92-94% Furnace'!BC14+'Comm 95+% Furnace - NEW'!BC14+'Comm Boiler (85%) Level 1'!BC14+'Comm Boiler (90%) Level 1'!BC14+'Comm LP&HP Steam Boilers - LV1'!BC14+'Comm WH .64 EF'!BC14+'Comm WH Storage 88% Cond'!BC14+'Comm Custom'!BC14+'Res .95+% Res Furnace - Replace'!BC14+'New Home ES'!BC14+'Low Flow Showerhead'!BC14+'Programmable Thermostats'!BC14+'New Residential 4'!BC14+'New Residential 5'!BC14+'Comm 95+% Furnace - Replace'!BC14+'Comm Boiler (85%) Level 2'!BC14+'Comm Boiler (85%) Level 3'!BC14+'Comm Boiler (90%) Level 2'!BC14+'Comm Boiler (90%) Level 3'!BC14+'Comm LP&HP Steam Boilers - LV2'!BC14+'Comm LP&HP Steam Boilers - LV3'!BC14+'New Comm 1'!BC14+'New Comm 2'!BC14+'New Comm 3'!BC14+'New Comm 4'!BC14+'New Comm 5'!BC14,0)","v":92152},{"$f":"BB14+BC14","v":230152},{"$f":"AZ14-BD14","v":-195987},null,null,{"$f":"$C$48","v":2015},{"$f":"ROUND('Res. 92-94% Res Furnace'!BI14+'Res .95+% Res Furnace - NEW'!BI14+'Res Boiler 85%'!BI14+'Res Boiler 90%'!BI14+'Res Furnace Tune-Up'!BI14+'Res Water Heating .62 EF'!BI14+'Res Water Heating .67 EF'!BI14+'Res Attic Insulation'!BI14+'Res Retrofit Bundle'!BI14+'Res New Home Bundle'!BI14+'Comm 92-94% Furnace'!BI14+'Comm 95+% Furnace - NEW'!BI14+'Comm Boiler (85%) Level 1'!BI14+'Comm Boiler (90%) Level 1'!BI14+'Comm LP&HP Steam Boilers - LV1'!BI14+'Comm WH .64 EF'!BI14+'Comm WH Storage 88% Cond'!BI14+'Comm Custom'!BI14+'Res .95+% Res Furnace - Replace'!BI14+'New Home ES'!BI14+'Low Flow Showerhead'!BI14+'Programmable Thermostats'!BI14+'New Residential 4'!BI14+'New Residential 5'!BI14+'Comm 95+% Furnace - Replace'!BI14+'Comm Boiler (85%) Level 2'!BI14+'Comm Boiler (85%) Level 3'!BI14+'Comm Boiler (90%) Level 2'!BI14+'Comm Boiler (90%) Level 3'!BI14+'Comm LP&HP Steam Boilers - LV2'!BI14+'Comm LP&HP Steam Boilers - LV3'!BI14+'New Comm 1'!BI14+'New Comm 2'!BI14+'New Comm 3'!BI14+'New Comm 4'!BI14+'New Comm 5'!BI14,0)","v":120000},{"$f":"ROUND('Res. 92-94% Res Furnace'!BJ14+'Res .95+% Res Furnace - NEW'!BJ14+'Res Boiler 85%'!BJ14+'Res Boiler 90%'!BJ14+'Res Furnace Tune-Up'!BJ14+'Res Water Heating .62 EF'!BJ14+'Res Water Heating .67 EF'!BJ14+'Res Attic Insulation'!BJ14+'Res Retrofit Bundle'!BJ14+'Res New Home Bundle'!BJ14+'Comm 92-94% Furnace'!BJ14+'Comm 95+% Furnace - NEW'!BJ14+'Comm Boiler (85%) Level 1'!BJ14+'Comm Boiler (90%) Level 1'!BJ14+'Comm LP&HP Steam Boilers - LV1'!BJ14+'Comm WH .64 EF'!BJ14+'Comm WH Storage 88% Cond'!BJ14+'Comm Custom'!BJ14+'Res .95+% Res Furnace - Replace'!BJ14+'New Home ES'!BJ14+'Low Flow Showerhead'!BJ14+'Programmable Thermostats'!BJ14+'New Residential 4'!BJ14+'New Residential 5'!BJ14+'Comm 95+% Furnace - Replace'!BJ14+'Comm Boiler (85%) Level 2'!BJ14+'Comm Boiler (85%) Level 3'!BJ14+'Comm Boiler (90%) Level 2'!BJ14+'Comm Boiler (90%) Level 3'!BJ14+'Comm LP&HP Steam Boilers - LV2'!BJ14+'Comm LP&HP Steam Boilers - LV3'!BJ14+'New Comm 1'!BJ14+'New Comm 2'!BJ14+'New Comm 3'!BJ14+'New Comm 4'!BJ14+'New Comm 5'!BJ14,0)","v":4525},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BL14+'Res .95+% Res Furnace - NEW'!BL14+'Res Boiler 85%'!BL14+'Res Boiler 90%'!BL14+'Res Furnace Tune-Up'!BL14+'Res Water Heating .62 EF'!BL14+'Res Water Heating .67 EF'!BL14+'Res Attic Insulation'!BL14+'Res Retrofit Bundle'!BL14+'Res New Home Bundle'!BL14+'Comm 92-94% Furnace'!BL14+'Comm 95+% Furnace - NEW'!BL14+'Comm Boiler (85%) Level 1'!BL14+'Comm Boiler (90%) Level 1'!BL14+'Comm LP&HP Steam Boilers - LV1'!BL14+'Comm WH .64 EF'!BL14+'Comm WH Storage 88% Cond'!BL14+'Comm Custom'!BL14+'Res .95+% Res Furnace - Replace'!BL14+'New Home ES'!BL14+'Low Flow Showerhead'!BL14+'Programmable Thermostats'!BL14+'New Residential 4'!BL14+'New Residential 5'!BL14+'Comm 95+% Furnace - Replace'!BL14+'Comm Boiler (85%) Level 2'!BL14+'Comm Boiler (85%) Level 3'!BL14+'Comm Boiler (90%) Level 2'!BL14+'Comm Boiler (90%) Level 3'!BL14+'Comm LP&HP Steam Boilers - LV2'!BL14+'Comm LP&HP Steam Boilers - LV3'!BL14+'New Comm 1'!BL14+'New Comm 2'!BL14+'New Comm 3'!BL14+'New Comm 4'!BL14+'New Comm 5'!BL14,0)","v":35906},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BN14+'Res .95+% Res Furnace - NEW'!BN14+'Res Boiler 85%'!BN14+'Res Boiler 90%'!BN14+'Res Furnace Tune-Up'!BN14+'Res Water Heating .62 EF'!BN14+'Res Water Heating .67 EF'!BN14+'Res Attic Insulation'!BN14+'Res Retrofit Bundle'!BN14+'Res New Home Bundle'!BN14+'Comm 92-94% Furnace'!BN14+'Comm 95+% Furnace - NEW'!BN14+'Comm Boiler (85%) Level 1'!BN14+'Comm Boiler (90%) Level 1'!BN14+'Comm LP&HP Steam Boilers - LV1'!BN14+'Comm WH .64 EF'!BN14+'Comm WH Storage 88% Cond'!BN14+'Comm Custom'!BN14+'Res .95+% Res Furnace - Replace'!BN14+'New Home ES'!BN14+'Low Flow Showerhead'!BN14+'Programmable Thermostats'!BN14+'New Residential 4'!BN14+'New Residential 5'!BN14+'Comm 95+% Furnace - Replace'!BN14+'Comm Boiler (85%) Level 2'!BN14+'Comm Boiler (85%) Level 3'!BN14+'Comm Boiler (90%) Level 2'!BN14+'Comm Boiler (90%) Level 3'!BN14+'Comm LP&HP Steam Boilers - LV2'!BN14+'Comm LP&HP Steam Boilers - LV3'!BN14+'New Comm 1'!BN14+'New Comm 2'!BN14+'New Comm 3'!BN14+'New Comm 4'!BN14+'New Comm 5'!BN14,0)","v":37039},null,{"$f":"BI14+BL14+BN14+BO14","v":192945},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BR14+'Res .95+% Res Furnace - NEW'!BR14+'Res Boiler 85%'!BR14+'Res Boiler 90%'!BR14+'Res Furnace Tune-Up'!BR14+'Res Water Heating .62 EF'!BR14+'Res Water Heating .67 EF'!BR14+'Res Attic Insulation'!BR14+'Res Retrofit Bundle'!BR14+'Res New Home Bundle'!BR14+'Comm 92-94% Furnace'!BR14+'Comm 95+% Furnace - NEW'!BR14+'Comm Boiler (85%) Level 1'!BR14+'Comm Boiler (90%) Level 1'!BR14+'Comm LP&HP Steam Boilers - LV1'!BR14+'Comm WH .64 EF'!BR14+'Comm WH Storage 88% Cond'!BR14+'Comm Custom'!BR14+'Res .95+% Res Furnace - Replace'!BR14+'New Home ES'!BR14+'Low Flow Showerhead'!BR14+'Programmable Thermostats'!BR14+'New Residential 4'!BR14+'New Residential 5'!BR14+'Comm 95+% Furnace - Replace'!BR14+'Comm Boiler (85%) Level 2'!BR14+'Comm Boiler (85%) Level 3'!BR14+'Comm Boiler (90%) Level 2'!BR14+'Comm Boiler (90%) Level 3'!BR14+'Comm LP&HP Steam Boilers - LV2'!BR14+'Comm LP&HP Steam Boilers - LV3'!BR14+'New Comm 1'!BR14+'New Comm 2'!BR14+'New Comm 3'!BR14+'New Comm 4'!BR14+'New Comm 5'!BR14,0)","v":212152},null,{"$f":"BP14-BR14","v":-19207},null,null,{"$f":"$C$48","v":2015},{"$f":"$R14","v":19610},{"$f":"U14","v":6719},{"$f":"AU14","v":6216},{"$f":"SUM(BX14:BZ14)","v":32545},null,{"$f":"BB14","v":138000},{"$f":"BC14","v":92152},{"$f":"SUM(CC14:CD14)","v":230152},null,{"$f":"CA14-CE14","v":-197607}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,null,null,"17) Direct Participant Costs ($/Part.) =",null,null,null,null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND('Res. 92-94% Res Furnace'!M15+'Res .95+% Res Furnace - NEW'!M15+'Res Boiler 85%'!M15+'Res Boiler 90%'!M15+'Res Furnace Tune-Up'!M15+'Res Water Heating .62 EF'!M15+'Res Water Heating .67 EF'!M15+'Res Attic Insulation'!M15+'Res Retrofit Bundle'!M15+'Res New Home Bundle'!M15+'Comm 92-94% Furnace'!M15+'Comm 95+% Furnace - NEW'!M15+'Comm Boiler (85%) Level 1'!M15+'Comm Boiler (90%) Level 1'!M15+'Comm LP&HP Steam Boilers - LV1'!M15+'Comm WH .64 EF'!M15+'Comm WH Storage 88% Cond'!M15+'Comm Custom'!M15+'Res .95+% Res Furnace - Replace'!M15+'New Home ES'!M15+'Low Flow Showerhead'!M15+'Programmable Thermostats'!M15+'New Residential 4'!M15+'New Residential 5'!M15+'Comm 95+% Furnace - Replace'!M15+'Comm Boiler (85%) Level 2'!M15+'Comm Boiler (85%) Level 3'!M15+'Comm Boiler (90%) Level 2'!M15+'Comm Boiler (90%) Level 3'!M15+'Comm LP&HP Steam Boilers - LV2'!M15+'Comm LP&HP Steam Boilers - LV3'!M15+'New Comm 1'!M15+'New Comm 2'!M15+'New Comm 3'!M15+'New Comm 4'!M15+'New Comm 5'!M15,0)","v":9573},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!O15+'Res .95+% Res Furnace - NEW'!O15+'Res Boiler 85%'!O15+'Res Boiler 90%'!O15+'Res Furnace Tune-Up'!O15+'Res Water Heating .62 EF'!O15+'Res Water Heating .67 EF'!O15+'Res Attic Insulation'!O15+'Res Retrofit Bundle'!O15+'Res New Home Bundle'!O15+'Comm 92-94% Furnace'!O15+'Comm 95+% Furnace - NEW'!O15+'Comm Boiler (85%) Level 1'!O15+'Comm Boiler (90%) Level 1'!O15+'Comm LP&HP Steam Boilers - LV1'!O15+'Comm WH .64 EF'!O15+'Comm WH Storage 88% Cond'!O15+'Comm Custom'!O15+'Res .95+% Res Furnace - Replace'!O15+'New Home ES'!O15+'Low Flow Showerhead'!O15+'Programmable Thermostats'!O15+'New Residential 4'!O15+'New Residential 5'!O15+'Comm 95+% Furnace - Replace'!O15+'Comm Boiler (85%) Level 2'!O15+'Comm Boiler (85%) Level 3'!O15+'Comm Boiler (90%) Level 2'!O15+'Comm Boiler (90%) Level 3'!O15+'Comm LP&HP Steam Boilers - LV2'!O15+'Comm LP&HP Steam Boilers - LV3'!O15+'New Comm 1'!O15+'New Comm 2'!O15+'New Comm 3'!O15+'New Comm 4'!O15+'New Comm 5'!O15,0)","v":42934},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!Q15+'Res .95+% Res Furnace - NEW'!Q15+'Res Boiler 85%'!Q15+'Res Boiler 90%'!Q15+'Res Furnace Tune-Up'!Q15+'Res Water Heating .62 EF'!Q15+'Res Water Heating .67 EF'!Q15+'Res Attic Insulation'!Q15+'Res Retrofit Bundle'!Q15+'Res New Home Bundle'!Q15+'Comm 92-94% Furnace'!Q15+'Comm 95+% Furnace - NEW'!Q15+'Comm Boiler (85%) Level 1'!Q15+'Comm Boiler (90%) Level 1'!Q15+'Comm LP&HP Steam Boilers - LV1'!Q15+'Comm WH .64 EF'!Q15+'Comm WH Storage 88% Cond'!Q15+'Comm Custom'!Q15+'Res .95+% Res Furnace - Replace'!Q15+'New Home ES'!Q15+'Low Flow Showerhead'!Q15+'Programmable Thermostats'!Q15+'New Residential 4'!Q15+'New Residential 5'!Q15+'Comm 95+% Furnace - Replace'!Q15+'Comm Boiler (85%) Level 2'!Q15+'Comm Boiler (85%) Level 3'!Q15+'Comm Boiler (90%) Level 2'!Q15+'Comm Boiler (90%) Level 3'!Q15+'Comm LP&HP Steam Boilers - LV2'!Q15+'Comm LP&HP Steam Boilers - LV3'!Q15+'New Comm 1'!Q15+'New Comm 2'!Q15+'New Comm 3'!Q15+'New Comm 4'!Q15+'New Comm 5'!Q15,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!R15+'Res .95+% Res Furnace - NEW'!R15+'Res Boiler 85%'!R15+'Res Boiler 90%'!R15+'Res Furnace Tune-Up'!R15+'Res Water Heating .62 EF'!R15+'Res Water Heating .67 EF'!R15+'Res Attic Insulation'!R15+'Res Retrofit Bundle'!R15+'Res New Home Bundle'!R15+'Comm 92-94% Furnace'!R15+'Comm 95+% Furnace - NEW'!R15+'Comm Boiler (85%) Level 1'!R15+'Comm Boiler (90%) Level 1'!R15+'Comm LP&HP Steam Boilers - LV1'!R15+'Comm WH .64 EF'!R15+'Comm WH Storage 88% Cond'!R15+'Comm Custom'!R15+'Res .95+% Res Furnace - Replace'!R15+'New Home ES'!R15+'Low Flow Showerhead'!R15+'Programmable Thermostats'!R15+'New Residential 4'!R15+'New Residential 5'!R15+'Comm 95+% Furnace - Replace'!R15+'Comm Boiler (85%) Level 2'!R15+'Comm Boiler (85%) Level 3'!R15+'Comm Boiler (90%) Level 2'!R15+'Comm Boiler (90%) Level 3'!R15+'Comm LP&HP Steam Boilers - LV2'!R15+'Comm LP&HP Steam Boilers - LV3'!R15+'New Comm 1'!R15+'New Comm 2'!R15+'New Comm 3'!R15+'New Comm 4'!R15+'New Comm 5'!R15,0)","v":42934},{"$f":"ROUND('Res. 92-94% Res Furnace'!S15+'Res .95+% Res Furnace - NEW'!S15+'Res Boiler 85%'!S15+'Res Boiler 90%'!S15+'Res Furnace Tune-Up'!S15+'Res Water Heating .62 EF'!S15+'Res Water Heating .67 EF'!S15+'Res Attic Insulation'!S15+'Res Retrofit Bundle'!S15+'Res New Home Bundle'!S15+'Comm 92-94% Furnace'!S15+'Comm 95+% Furnace - NEW'!S15+'Comm Boiler (85%) Level 1'!S15+'Comm Boiler (90%) Level 1'!S15+'Comm LP&HP Steam Boilers - LV1'!S15+'Comm WH .64 EF'!S15+'Comm WH Storage 88% Cond'!S15+'Comm Custom'!S15+'Res .95+% Res Furnace - Replace'!S15+'New Home ES'!S15+'Low Flow Showerhead'!S15+'Programmable Thermostats'!S15+'New Residential 4'!S15+'New Residential 5'!S15+'Comm 95+% Furnace - Replace'!S15+'Comm Boiler (85%) Level 2'!S15+'Comm Boiler (85%) Level 3'!S15+'Comm Boiler (90%) Level 2'!S15+'Comm Boiler (90%) Level 3'!S15+'Comm LP&HP Steam Boilers - LV2'!S15+'Comm LP&HP Steam Boilers - LV3'!S15+'New Comm 1'!S15+'New Comm 2'!S15+'New Comm 3'!S15+'New Comm 4'!S15+'New Comm 5'!S15,0)","v":96},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!U15+'Res .95+% Res Furnace - NEW'!U15+'Res Boiler 85%'!U15+'Res Boiler 90%'!U15+'Res Furnace Tune-Up'!U15+'Res Water Heating .62 EF'!U15+'Res Water Heating .67 EF'!U15+'Res Attic Insulation'!U15+'Res Retrofit Bundle'!U15+'Res New Home Bundle'!U15+'Comm 92-94% Furnace'!U15+'Comm 95+% Furnace - NEW'!U15+'Comm Boiler (85%) Level 1'!U15+'Comm Boiler (90%) Level 1'!U15+'Comm LP&HP Steam Boilers - LV1'!U15+'Comm WH .64 EF'!U15+'Comm WH Storage 88% Cond'!U15+'Comm Custom'!U15+'Res .95+% Res Furnace - Replace'!U15+'New Home ES'!U15+'Low Flow Showerhead'!U15+'Programmable Thermostats'!U15+'New Residential 4'!U15+'New Residential 5'!U15+'Comm 95+% Furnace - Replace'!U15+'Comm Boiler (85%) Level 2'!U15+'Comm Boiler (85%) Level 3'!U15+'Comm Boiler (90%) Level 2'!U15+'Comm Boiler (90%) Level 3'!U15+'Comm LP&HP Steam Boilers - LV2'!U15+'Comm LP&HP Steam Boilers - LV3'!U15+'New Comm 1'!U15+'New Comm 2'!U15+'New Comm 3'!U15+'New Comm 4'!U15+'New Comm 5'!U15,0)","v":14260},{"$f":"ROUND(+U15+R15,0)","v":57194},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!X15+'Res .95+% Res Furnace - NEW'!X15+'Res Boiler 85%'!X15+'Res Boiler 90%'!X15+'Res Furnace Tune-Up'!X15+'Res Water Heating .62 EF'!X15+'Res Water Heating .67 EF'!X15+'Res Attic Insulation'!X15+'Res Retrofit Bundle'!X15+'Res New Home Bundle'!X15+'Comm 92-94% Furnace'!X15+'Comm 95+% Furnace - NEW'!X15+'Comm Boiler (85%) Level 1'!X15+'Comm Boiler (90%) Level 1'!X15+'Comm LP&HP Steam Boilers - LV1'!X15+'Comm WH .64 EF'!X15+'Comm WH Storage 88% Cond'!X15+'Comm Custom'!X15+'Res .95+% Res Furnace - Replace'!X15+'New Home ES'!X15+'Low Flow Showerhead'!X15+'Programmable Thermostats'!X15+'New Residential 4'!X15+'New Residential 5'!X15+'Comm 95+% Furnace - Replace'!X15+'Comm Boiler (85%) Level 2'!X15+'Comm Boiler (85%) Level 3'!X15+'Comm Boiler (90%) Level 2'!X15+'Comm Boiler (90%) Level 3'!X15+'Comm LP&HP Steam Boilers - LV2'!X15+'Comm LP&HP Steam Boilers - LV3'!X15+'New Comm 1'!X15+'New Comm 2'!X15+'New Comm 3'!X15+'New Comm 4'!X15+'New Comm 5'!X15,0)","v":11462},{"$f":"ROUND('Res. 92-94% Res Furnace'!Y15+'Res .95+% Res Furnace - NEW'!Y15+'Res Boiler 85%'!Y15+'Res Boiler 90%'!Y15+'Res Furnace Tune-Up'!Y15+'Res Water Heating .62 EF'!Y15+'Res Water Heating .67 EF'!Y15+'Res Attic Insulation'!Y15+'Res Retrofit Bundle'!Y15+'Res New Home Bundle'!Y15+'Comm 92-94% Furnace'!Y15+'Comm 95+% Furnace - NEW'!Y15+'Comm Boiler (85%) Level 1'!Y15+'Comm Boiler (90%) Level 1'!Y15+'Comm LP&HP Steam Boilers - LV1'!Y15+'Comm WH .64 EF'!Y15+'Comm WH Storage 88% Cond'!Y15+'Comm Custom'!Y15+'Res .95+% Res Furnace - Replace'!Y15+'New Home ES'!Y15+'Low Flow Showerhead'!Y15+'Programmable Thermostats'!Y15+'New Residential 4'!Y15+'New Residential 5'!Y15+'Comm 95+% Furnace - Replace'!Y15+'Comm Boiler (85%) Level 2'!Y15+'Comm Boiler (85%) Level 3'!Y15+'Comm Boiler (90%) Level 2'!Y15+'Comm Boiler (90%) Level 3'!Y15+'Comm LP&HP Steam Boilers - LV2'!Y15+'Comm LP&HP Steam Boilers - LV3'!Y15+'New Comm 1'!Y15+'New Comm 2'!Y15+'New Comm 3'!Y15+'New Comm 4'!Y15+'New Comm 5'!Y15,0)","v":21000},{"$f":"ROUND('Res. 92-94% Res Furnace'!Z15+'Res .95+% Res Furnace - NEW'!Z15+'Res Boiler 85%'!Z15+'Res Boiler 90%'!Z15+'Res Furnace Tune-Up'!Z15+'Res Water Heating .62 EF'!Z15+'Res Water Heating .67 EF'!Z15+'Res Attic Insulation'!Z15+'Res Retrofit Bundle'!Z15+'Res New Home Bundle'!Z15+'Comm 92-94% Furnace'!Z15+'Comm 95+% Furnace - NEW'!Z15+'Comm Boiler (85%) Level 1'!Z15+'Comm Boiler (90%) Level 1'!Z15+'Comm LP&HP Steam Boilers - LV1'!Z15+'Comm WH .64 EF'!Z15+'Comm WH Storage 88% Cond'!Z15+'Comm Custom'!Z15+'Res .95+% Res Furnace - Replace'!Z15+'New Home ES'!Z15+'Low Flow Showerhead'!Z15+'Programmable Thermostats'!Z15+'New Residential 4'!Z15+'New Residential 5'!Z15+'Comm 95+% Furnace - Replace'!Z15+'Comm Boiler (85%) Level 2'!Z15+'Comm Boiler (85%) Level 3'!Z15+'Comm Boiler (90%) Level 2'!Z15+'Comm Boiler (90%) Level 3'!Z15+'Comm LP&HP Steam Boilers - LV2'!Z15+'Comm LP&HP Steam Boilers - LV3'!Z15+'New Comm 1'!Z15+'New Comm 2'!Z15+'New Comm 3'!Z15+'New Comm 4'!Z15+'New Comm 5'!Z15,0)","v":134800},167262,-110068,null,null,{"$f":"AE14+1","v":2016},42934,14260,{"$f":"+AG15+AF15","v":57194},null,{"$f":"ROUND(Y15,0)","v":21000},134800,155800,null,-98606,null,null,{"$f":"AQ14+1","v":2016},42934,14260,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AU15+'Res .95+% Res Furnace - NEW'!AU15+'Res Boiler 85%'!AU15+'Res Boiler 90%'!AU15+'Res Furnace Tune-Up'!AU15+'Res Water Heating .62 EF'!AU15+'Res Water Heating .67 EF'!AU15+'Res Attic Insulation'!AU15+'Res Retrofit Bundle'!AU15+'Res New Home Bundle'!AU15+'Comm 92-94% Furnace'!AU15+'Comm 95+% Furnace - NEW'!AU15+'Comm Boiler (85%) Level 1'!AU15+'Comm Boiler (90%) Level 1'!AU15+'Comm LP&HP Steam Boilers - LV1'!AU15+'Comm WH .64 EF'!AU15+'Comm WH Storage 88% Cond'!AU15+'Comm Custom'!AU15+'Res .95+% Res Furnace - Replace'!AU15+'New Home ES'!AU15+'Low Flow Showerhead'!AU15+'Programmable Thermostats'!AU15+'New Residential 4'!AU15+'New Residential 5'!AU15+'Comm 95+% Furnace - Replace'!AU15+'Comm Boiler (85%) Level 2'!AU15+'Comm Boiler (85%) Level 3'!AU15+'Comm Boiler (90%) Level 2'!AU15+'Comm Boiler (90%) Level 3'!AU15+'Comm LP&HP Steam Boilers - LV2'!AU15+'Comm LP&HP Steam Boilers - LV3'!AU15+'New Comm 1'!AU15+'New Comm 2'!AU15+'New Comm 3'!AU15+'New Comm 4'!AU15+'New Comm 5'!AU15,0)","v":13204},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AW15+'Res .95+% Res Furnace - NEW'!AW15+'Res Boiler 85%'!AW15+'Res Boiler 90%'!AW15+'Res Furnace Tune-Up'!AW15+'Res Water Heating .62 EF'!AW15+'Res Water Heating .67 EF'!AW15+'Res Attic Insulation'!AW15+'Res Retrofit Bundle'!AW15+'Res New Home Bundle'!AW15+'Comm 92-94% Furnace'!AW15+'Comm 95+% Furnace - NEW'!AW15+'Comm Boiler (85%) Level 1'!AW15+'Comm Boiler (90%) Level 1'!AW15+'Comm LP&HP Steam Boilers - LV1'!AW15+'Comm WH .64 EF'!AW15+'Comm WH Storage 88% Cond'!AW15+'Comm Custom'!AW15+'Res .95+% Res Furnace - Replace'!AW15+'New Home ES'!AW15+'Low Flow Showerhead'!AW15+'Programmable Thermostats'!AW15+'New Residential 4'!AW15+'New Residential 5'!AW15+'Comm 95+% Furnace - Replace'!AW15+'Comm Boiler (85%) Level 2'!AW15+'Comm Boiler (85%) Level 3'!AW15+'Comm Boiler (90%) Level 2'!AW15+'Comm Boiler (90%) Level 3'!AW15+'Comm LP&HP Steam Boilers - LV2'!AW15+'Comm LP&HP Steam Boilers - LV3'!AW15+'New Comm 1'!AW15+'New Comm 2'!AW15+'New Comm 3'!AW15+'New Comm 4'!AW15+'New Comm 5'!AW15,0)","v":3503},null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":73901},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BB15+'Res .95+% Res Furnace - NEW'!BB15+'Res Boiler 85%'!BB15+'Res Boiler 90%'!BB15+'Res Furnace Tune-Up'!BB15+'Res Water Heating .62 EF'!BB15+'Res Water Heating .67 EF'!BB15+'Res Attic Insulation'!BB15+'Res Retrofit Bundle'!BB15+'Res New Home Bundle'!BB15+'Comm 92-94% Furnace'!BB15+'Comm 95+% Furnace - NEW'!BB15+'Comm Boiler (85%) Level 1'!BB15+'Comm Boiler (90%) Level 1'!BB15+'Comm LP&HP Steam Boilers - LV1'!BB15+'Comm WH .64 EF'!BB15+'Comm WH Storage 88% Cond'!BB15+'Comm Custom'!BB15+'Res .95+% Res Furnace - Replace'!BB15+'New Home ES'!BB15+'Low Flow Showerhead'!BB15+'Programmable Thermostats'!BB15+'New Residential 4'!BB15+'New Residential 5'!BB15+'Comm 95+% Furnace - Replace'!BB15+'Comm Boiler (85%) Level 2'!BB15+'Comm Boiler (85%) Level 3'!BB15+'Comm Boiler (90%) Level 2'!BB15+'Comm Boiler (90%) Level 3'!BB15+'Comm LP&HP Steam Boilers - LV2'!BB15+'Comm LP&HP Steam Boilers - LV3'!BB15+'New Comm 1'!BB15+'New Comm 2'!BB15+'New Comm 3'!BB15+'New Comm 4'!BB15+'New Comm 5'!BB15,0)","v":155800},{"$f":"ROUND('Res. 92-94% Res Furnace'!BC15+'Res .95+% Res Furnace - NEW'!BC15+'Res Boiler 85%'!BC15+'Res Boiler 90%'!BC15+'Res Furnace Tune-Up'!BC15+'Res Water Heating .62 EF'!BC15+'Res Water Heating .67 EF'!BC15+'Res Attic Insulation'!BC15+'Res Retrofit Bundle'!BC15+'Res New Home Bundle'!BC15+'Comm 92-94% Furnace'!BC15+'Comm 95+% Furnace - NEW'!BC15+'Comm Boiler (85%) Level 1'!BC15+'Comm Boiler (90%) Level 1'!BC15+'Comm LP&HP Steam Boilers - LV1'!BC15+'Comm WH .64 EF'!BC15+'Comm WH Storage 88% Cond'!BC15+'Comm Custom'!BC15+'Res .95+% Res Furnace - Replace'!BC15+'New Home ES'!BC15+'Low Flow Showerhead'!BC15+'Programmable Thermostats'!BC15+'New Residential 4'!BC15+'New Residential 5'!BC15+'Comm 95+% Furnace - Replace'!BC15+'Comm Boiler (85%) Level 2'!BC15+'Comm Boiler (85%) Level 3'!BC15+'Comm Boiler (90%) Level 2'!BC15+'Comm Boiler (90%) Level 3'!BC15+'Comm LP&HP Steam Boilers - LV2'!BC15+'Comm LP&HP Steam Boilers - LV3'!BC15+'New Comm 1'!BC15+'New Comm 2'!BC15+'New Comm 3'!BC15+'New Comm 4'!BC15+'New Comm 5'!BC15,0)","v":102444},{"$f":"BB15+BC15","v":258244},-184343,null,null,{"$f":"BH14+1","v":2016},{"$f":"ROUND('Res. 92-94% Res Furnace'!BI15+'Res .95+% Res Furnace - NEW'!BI15+'Res Boiler 85%'!BI15+'Res Boiler 90%'!BI15+'Res Furnace Tune-Up'!BI15+'Res Water Heating .62 EF'!BI15+'Res Water Heating .67 EF'!BI15+'Res Attic Insulation'!BI15+'Res Retrofit Bundle'!BI15+'Res New Home Bundle'!BI15+'Comm 92-94% Furnace'!BI15+'Comm 95+% Furnace - NEW'!BI15+'Comm Boiler (85%) Level 1'!BI15+'Comm Boiler (90%) Level 1'!BI15+'Comm LP&HP Steam Boilers - LV1'!BI15+'Comm WH .64 EF'!BI15+'Comm WH Storage 88% Cond'!BI15+'Comm Custom'!BI15+'Res .95+% Res Furnace - Replace'!BI15+'New Home ES'!BI15+'Low Flow Showerhead'!BI15+'Programmable Thermostats'!BI15+'New Residential 4'!BI15+'New Residential 5'!BI15+'Comm 95+% Furnace - Replace'!BI15+'Comm Boiler (85%) Level 2'!BI15+'Comm Boiler (85%) Level 3'!BI15+'Comm Boiler (90%) Level 2'!BI15+'Comm Boiler (90%) Level 3'!BI15+'Comm LP&HP Steam Boilers - LV2'!BI15+'Comm LP&HP Steam Boilers - LV3'!BI15+'New Comm 1'!BI15+'New Comm 2'!BI15+'New Comm 3'!BI15+'New Comm 4'!BI15+'New Comm 5'!BI15,0)","v":134800},{"$f":"ROUND('Res. 92-94% Res Furnace'!BJ15+'Res .95+% Res Furnace - NEW'!BJ15+'Res Boiler 85%'!BJ15+'Res Boiler 90%'!BJ15+'Res Furnace Tune-Up'!BJ15+'Res Water Heating .62 EF'!BJ15+'Res Water Heating .67 EF'!BJ15+'Res Attic Insulation'!BJ15+'Res Retrofit Bundle'!BJ15+'Res New Home Bundle'!BJ15+'Comm 92-94% Furnace'!BJ15+'Comm 95+% Furnace - NEW'!BJ15+'Comm Boiler (85%) Level 1'!BJ15+'Comm Boiler (90%) Level 1'!BJ15+'Comm LP&HP Steam Boilers - LV1'!BJ15+'Comm WH .64 EF'!BJ15+'Comm WH Storage 88% Cond'!BJ15+'Comm Custom'!BJ15+'Res .95+% Res Furnace - Replace'!BJ15+'New Home ES'!BJ15+'Low Flow Showerhead'!BJ15+'Programmable Thermostats'!BJ15+'New Residential 4'!BJ15+'New Residential 5'!BJ15+'Comm 95+% Furnace - Replace'!BJ15+'Comm Boiler (85%) Level 2'!BJ15+'Comm Boiler (85%) Level 3'!BJ15+'Comm Boiler (90%) Level 2'!BJ15+'Comm Boiler (90%) Level 3'!BJ15+'Comm LP&HP Steam Boilers - LV2'!BJ15+'Comm LP&HP Steam Boilers - LV3'!BJ15+'New Comm 1'!BJ15+'New Comm 2'!BJ15+'New Comm 3'!BJ15+'New Comm 4'!BJ15+'New Comm 5'!BJ15,0)","v":9573},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BL15+'Res .95+% Res Furnace - NEW'!BL15+'Res Boiler 85%'!BL15+'Res Boiler 90%'!BL15+'Res Furnace Tune-Up'!BL15+'Res Water Heating .62 EF'!BL15+'Res Water Heating .67 EF'!BL15+'Res Attic Insulation'!BL15+'Res Retrofit Bundle'!BL15+'Res New Home Bundle'!BL15+'Comm 92-94% Furnace'!BL15+'Comm 95+% Furnace - NEW'!BL15+'Comm Boiler (85%) Level 1'!BL15+'Comm Boiler (90%) Level 1'!BL15+'Comm LP&HP Steam Boilers - LV1'!BL15+'Comm WH .64 EF'!BL15+'Comm WH Storage 88% Cond'!BL15+'Comm Custom'!BL15+'Res .95+% Res Furnace - Replace'!BL15+'New Home ES'!BL15+'Low Flow Showerhead'!BL15+'Programmable Thermostats'!BL15+'New Residential 4'!BL15+'New Residential 5'!BL15+'Comm 95+% Furnace - Replace'!BL15+'Comm Boiler (85%) Level 2'!BL15+'Comm Boiler (85%) Level 3'!BL15+'Comm Boiler (90%) Level 2'!BL15+'Comm Boiler (90%) Level 3'!BL15+'Comm LP&HP Steam Boilers - LV2'!BL15+'Comm LP&HP Steam Boilers - LV3'!BL15+'New Comm 1'!BL15+'New Comm 2'!BL15+'New Comm 3'!BL15+'New Comm 4'!BL15+'New Comm 5'!BL15,0)","v":78623},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BN15+'Res .95+% Res Furnace - NEW'!BN15+'Res Boiler 85%'!BN15+'Res Boiler 90%'!BN15+'Res Furnace Tune-Up'!BN15+'Res Water Heating .62 EF'!BN15+'Res Water Heating .67 EF'!BN15+'Res Attic Insulation'!BN15+'Res Retrofit Bundle'!BN15+'Res New Home Bundle'!BN15+'Comm 92-94% Furnace'!BN15+'Comm 95+% Furnace - NEW'!BN15+'Comm Boiler (85%) Level 1'!BN15+'Comm Boiler (90%) Level 1'!BN15+'Comm LP&HP Steam Boilers - LV1'!BN15+'Comm WH .64 EF'!BN15+'Comm WH Storage 88% Cond'!BN15+'Comm Custom'!BN15+'Res .95+% Res Furnace - Replace'!BN15+'New Home ES'!BN15+'Low Flow Showerhead'!BN15+'Programmable Thermostats'!BN15+'New Residential 4'!BN15+'New Residential 5'!BN15+'Comm 95+% Furnace - Replace'!BN15+'Comm Boiler (85%) Level 2'!BN15+'Comm Boiler (85%) Level 3'!BN15+'Comm Boiler (90%) Level 2'!BN15+'Comm Boiler (90%) Level 3'!BN15+'Comm LP&HP Steam Boilers - LV2'!BN15+'Comm LP&HP Steam Boilers - LV3'!BN15+'New Comm 1'!BN15+'New Comm 2'!BN15+'New Comm 3'!BN15+'New Comm 4'!BN15+'New Comm 5'!BN15,0)","v":81105},null,294528,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BR15+'Res .95+% Res Furnace - NEW'!BR15+'Res Boiler 85%'!BR15+'Res Boiler 90%'!BR15+'Res Furnace Tune-Up'!BR15+'Res Water Heating .62 EF'!BR15+'Res Water Heating .67 EF'!BR15+'Res Attic Insulation'!BR15+'Res Retrofit Bundle'!BR15+'Res New Home Bundle'!BR15+'Comm 92-94% Furnace'!BR15+'Comm 95+% Furnace - NEW'!BR15+'Comm Boiler (85%) Level 1'!BR15+'Comm Boiler (90%) Level 1'!BR15+'Comm LP&HP Steam Boilers - LV1'!BR15+'Comm WH .64 EF'!BR15+'Comm WH Storage 88% Cond'!BR15+'Comm Custom'!BR15+'Res .95+% Res Furnace - Replace'!BR15+'New Home ES'!BR15+'Low Flow Showerhead'!BR15+'Programmable Thermostats'!BR15+'New Residential 4'!BR15+'New Residential 5'!BR15+'Comm 95+% Furnace - Replace'!BR15+'Comm Boiler (85%) Level 2'!BR15+'Comm Boiler (85%) Level 3'!BR15+'Comm Boiler (90%) Level 2'!BR15+'Comm Boiler (90%) Level 3'!BR15+'Comm LP&HP Steam Boilers - LV2'!BR15+'Comm LP&HP Steam Boilers - LV3'!BR15+'New Comm 1'!BR15+'New Comm 2'!BR15+'New Comm 3'!BR15+'New Comm 4'!BR15+'New Comm 5'!BR15,0)","v":237244},null,{"$f":"BP15-BR15","v":57284},null,null,{"$f":"BW14+1","v":2016},42934,{"$f":"U15","v":14260},{"$f":"AU15","v":13204},{"$f":"SUM(BX15:BZ15)","v":70398},null,{"$f":"BB15","v":155800},102444,{"$f":"SUM(CC15:CD15)","v":258244},null,{"$f":"CA15-CE15","v":-187846}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND('Res. 92-94% Res Furnace'!M16+'Res .95+% Res Furnace - NEW'!M16+'Res Boiler 85%'!M16+'Res Boiler 90%'!M16+'Res Furnace Tune-Up'!M16+'Res Water Heating .62 EF'!M16+'Res Water Heating .67 EF'!M16+'Res Attic Insulation'!M16+'Res Retrofit Bundle'!M16+'Res New Home Bundle'!M16+'Comm 92-94% Furnace'!M16+'Comm 95+% Furnace - NEW'!M16+'Comm Boiler (85%) Level 1'!M16+'Comm Boiler (90%) Level 1'!M16+'Comm LP&HP Steam Boilers - LV1'!M16+'Comm WH .64 EF'!M16+'Comm WH Storage 88% Cond'!M16+'Comm Custom'!M16+'Res .95+% Res Furnace - Replace'!M16+'New Home ES'!M16+'Low Flow Showerhead'!M16+'Programmable Thermostats'!M16+'New Residential 4'!M16+'New Residential 5'!M16+'Comm 95+% Furnace - Replace'!M16+'Comm Boiler (85%) Level 2'!M16+'Comm Boiler (85%) Level 3'!M16+'Comm Boiler (90%) Level 2'!M16+'Comm Boiler (90%) Level 3'!M16+'Comm LP&HP Steam Boilers - LV2'!M16+'Comm LP&HP Steam Boilers - LV3'!M16+'New Comm 1'!M16+'New Comm 2'!M16+'New Comm 3'!M16+'New Comm 4'!M16+'New Comm 5'!M16,0)","v":15142},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!O16+'Res .95+% Res Furnace - NEW'!O16+'Res Boiler 85%'!O16+'Res Boiler 90%'!O16+'Res Furnace Tune-Up'!O16+'Res Water Heating .62 EF'!O16+'Res Water Heating .67 EF'!O16+'Res Attic Insulation'!O16+'Res Retrofit Bundle'!O16+'Res New Home Bundle'!O16+'Comm 92-94% Furnace'!O16+'Comm 95+% Furnace - NEW'!O16+'Comm Boiler (85%) Level 1'!O16+'Comm Boiler (90%) Level 1'!O16+'Comm LP&HP Steam Boilers - LV1'!O16+'Comm WH .64 EF'!O16+'Comm WH Storage 88% Cond'!O16+'Comm Custom'!O16+'Res .95+% Res Furnace - Replace'!O16+'New Home ES'!O16+'Low Flow Showerhead'!O16+'Programmable Thermostats'!O16+'New Residential 4'!O16+'New Residential 5'!O16+'Comm 95+% Furnace - Replace'!O16+'Comm Boiler (85%) Level 2'!O16+'Comm Boiler (85%) Level 3'!O16+'Comm Boiler (90%) Level 2'!O16+'Comm Boiler (90%) Level 3'!O16+'Comm LP&HP Steam Boilers - LV2'!O16+'Comm LP&HP Steam Boilers - LV3'!O16+'New Comm 1'!O16+'New Comm 2'!O16+'New Comm 3'!O16+'New Comm 4'!O16+'New Comm 5'!O16,0)","v":70289},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!Q16+'Res .95+% Res Furnace - NEW'!Q16+'Res Boiler 85%'!Q16+'Res Boiler 90%'!Q16+'Res Furnace Tune-Up'!Q16+'Res Water Heating .62 EF'!Q16+'Res Water Heating .67 EF'!Q16+'Res Attic Insulation'!Q16+'Res Retrofit Bundle'!Q16+'Res New Home Bundle'!Q16+'Comm 92-94% Furnace'!Q16+'Comm 95+% Furnace - NEW'!Q16+'Comm Boiler (85%) Level 1'!Q16+'Comm Boiler (90%) Level 1'!Q16+'Comm LP&HP Steam Boilers - LV1'!Q16+'Comm WH .64 EF'!Q16+'Comm WH Storage 88% Cond'!Q16+'Comm Custom'!Q16+'Res .95+% Res Furnace - Replace'!Q16+'New Home ES'!Q16+'Low Flow Showerhead'!Q16+'Programmable Thermostats'!Q16+'New Residential 4'!Q16+'New Residential 5'!Q16+'Comm 95+% Furnace - Replace'!Q16+'Comm Boiler (85%) Level 2'!Q16+'Comm Boiler (85%) Level 3'!Q16+'Comm Boiler (90%) Level 2'!Q16+'Comm Boiler (90%) Level 3'!Q16+'Comm LP&HP Steam Boilers - LV2'!Q16+'Comm LP&HP Steam Boilers - LV3'!Q16+'New Comm 1'!Q16+'New Comm 2'!Q16+'New Comm 3'!Q16+'New Comm 4'!Q16+'New Comm 5'!Q16,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!R16+'Res .95+% Res Furnace - NEW'!R16+'Res Boiler 85%'!R16+'Res Boiler 90%'!R16+'Res Furnace Tune-Up'!R16+'Res Water Heating .62 EF'!R16+'Res Water Heating .67 EF'!R16+'Res Attic Insulation'!R16+'Res Retrofit Bundle'!R16+'Res New Home Bundle'!R16+'Comm 92-94% Furnace'!R16+'Comm 95+% Furnace - NEW'!R16+'Comm Boiler (85%) Level 1'!R16+'Comm Boiler (90%) Level 1'!R16+'Comm LP&HP Steam Boilers - LV1'!R16+'Comm WH .64 EF'!R16+'Comm WH Storage 88% Cond'!R16+'Comm Custom'!R16+'Res .95+% Res Furnace - Replace'!R16+'New Home ES'!R16+'Low Flow Showerhead'!R16+'Programmable Thermostats'!R16+'New Residential 4'!R16+'New Residential 5'!R16+'Comm 95+% Furnace - Replace'!R16+'Comm Boiler (85%) Level 2'!R16+'Comm Boiler (85%) Level 3'!R16+'Comm Boiler (90%) Level 2'!R16+'Comm Boiler (90%) Level 3'!R16+'Comm LP&HP Steam Boilers - LV2'!R16+'Comm LP&HP Steam Boilers - LV3'!R16+'New Comm 1'!R16+'New Comm 2'!R16+'New Comm 3'!R16+'New Comm 4'!R16+'New Comm 5'!R16,0)","v":70289},{"$f":"ROUND('Res. 92-94% Res Furnace'!S16+'Res .95+% Res Furnace - NEW'!S16+'Res Boiler 85%'!S16+'Res Boiler 90%'!S16+'Res Furnace Tune-Up'!S16+'Res Water Heating .62 EF'!S16+'Res Water Heating .67 EF'!S16+'Res Attic Insulation'!S16+'Res Retrofit Bundle'!S16+'Res New Home Bundle'!S16+'Comm 92-94% Furnace'!S16+'Comm 95+% Furnace - NEW'!S16+'Comm Boiler (85%) Level 1'!S16+'Comm Boiler (90%) Level 1'!S16+'Comm LP&HP Steam Boilers - LV1'!S16+'Comm WH .64 EF'!S16+'Comm WH Storage 88% Cond'!S16+'Comm Custom'!S16+'Res .95+% Res Furnace - Replace'!S16+'New Home ES'!S16+'Low Flow Showerhead'!S16+'Programmable Thermostats'!S16+'New Residential 4'!S16+'New Residential 5'!S16+'Comm 95+% Furnace - Replace'!S16+'Comm Boiler (85%) Level 2'!S16+'Comm Boiler (85%) Level 3'!S16+'Comm Boiler (90%) Level 2'!S16+'Comm Boiler (90%) Level 3'!S16+'Comm LP&HP Steam Boilers - LV2'!S16+'Comm LP&HP Steam Boilers - LV3'!S16+'New Comm 1'!S16+'New Comm 2'!S16+'New Comm 3'!S16+'New Comm 4'!S16+'New Comm 5'!S16,0)","v":151},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!U16+'Res .95+% Res Furnace - NEW'!U16+'Res Boiler 85%'!U16+'Res Boiler 90%'!U16+'Res Furnace Tune-Up'!U16+'Res Water Heating .62 EF'!U16+'Res Water Heating .67 EF'!U16+'Res Attic Insulation'!U16+'Res Retrofit Bundle'!U16+'Res New Home Bundle'!U16+'Comm 92-94% Furnace'!U16+'Comm 95+% Furnace - NEW'!U16+'Comm Boiler (85%) Level 1'!U16+'Comm Boiler (90%) Level 1'!U16+'Comm LP&HP Steam Boilers - LV1'!U16+'Comm WH .64 EF'!U16+'Comm WH Storage 88% Cond'!U16+'Comm Custom'!U16+'Res .95+% Res Furnace - Replace'!U16+'New Home ES'!U16+'Low Flow Showerhead'!U16+'Programmable Thermostats'!U16+'New Residential 4'!U16+'New Residential 5'!U16+'Comm 95+% Furnace - Replace'!U16+'Comm Boiler (85%) Level 2'!U16+'Comm Boiler (85%) Level 3'!U16+'Comm Boiler (90%) Level 2'!U16+'Comm Boiler (90%) Level 3'!U16+'Comm LP&HP Steam Boilers - LV2'!U16+'Comm LP&HP Steam Boilers - LV3'!U16+'New Comm 1'!U16+'New Comm 2'!U16+'New Comm 3'!U16+'New Comm 4'!U16+'New Comm 5'!U16,0)","v":22862},{"$f":"ROUND(+U16+R16,0)","v":93151},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!X16+'Res .95+% Res Furnace - NEW'!X16+'Res Boiler 85%'!X16+'Res Boiler 90%'!X16+'Res Furnace Tune-Up'!X16+'Res Water Heating .62 EF'!X16+'Res Water Heating .67 EF'!X16+'Res Attic Insulation'!X16+'Res Retrofit Bundle'!X16+'Res New Home Bundle'!X16+'Comm 92-94% Furnace'!X16+'Comm 95+% Furnace - NEW'!X16+'Comm Boiler (85%) Level 1'!X16+'Comm Boiler (90%) Level 1'!X16+'Comm LP&HP Steam Boilers - LV1'!X16+'Comm WH .64 EF'!X16+'Comm WH Storage 88% Cond'!X16+'Comm Custom'!X16+'Res .95+% Res Furnace - Replace'!X16+'New Home ES'!X16+'Low Flow Showerhead'!X16+'Programmable Thermostats'!X16+'New Residential 4'!X16+'New Residential 5'!X16+'Comm 95+% Furnace - Replace'!X16+'Comm Boiler (85%) Level 2'!X16+'Comm Boiler (85%) Level 3'!X16+'Comm Boiler (90%) Level 2'!X16+'Comm Boiler (90%) Level 3'!X16+'Comm LP&HP Steam Boilers - LV2'!X16+'Comm LP&HP Steam Boilers - LV3'!X16+'New Comm 1'!X16+'New Comm 2'!X16+'New Comm 3'!X16+'New Comm 4'!X16+'New Comm 5'!X16,0)","v":18770},{"$f":"ROUND('Res. 92-94% Res Furnace'!Y16+'Res .95+% Res Furnace - NEW'!Y16+'Res Boiler 85%'!Y16+'Res Boiler 90%'!Y16+'Res Furnace Tune-Up'!Y16+'Res Water Heating .62 EF'!Y16+'Res Water Heating .67 EF'!Y16+'Res Attic Insulation'!Y16+'Res Retrofit Bundle'!Y16+'Res New Home Bundle'!Y16+'Comm 92-94% Furnace'!Y16+'Comm 95+% Furnace - NEW'!Y16+'Comm Boiler (85%) Level 1'!Y16+'Comm Boiler (90%) Level 1'!Y16+'Comm LP&HP Steam Boilers - LV1'!Y16+'Comm WH .64 EF'!Y16+'Comm WH Storage 88% Cond'!Y16+'Comm Custom'!Y16+'Res .95+% Res Furnace - Replace'!Y16+'New Home ES'!Y16+'Low Flow Showerhead'!Y16+'Programmable Thermostats'!Y16+'New Residential 4'!Y16+'New Residential 5'!Y16+'Comm 95+% Furnace - Replace'!Y16+'Comm Boiler (85%) Level 2'!Y16+'Comm Boiler (85%) Level 3'!Y16+'Comm Boiler (90%) Level 2'!Y16+'Comm Boiler (90%) Level 3'!Y16+'Comm LP&HP Steam Boilers - LV2'!Y16+'Comm LP&HP Steam Boilers - LV3'!Y16+'New Comm 1'!Y16+'New Comm 2'!Y16+'New Comm 3'!Y16+'New Comm 4'!Y16+'New Comm 5'!Y16,0)","v":24000},{"$f":"ROUND('Res. 92-94% Res Furnace'!Z16+'Res .95+% Res Furnace - NEW'!Z16+'Res Boiler 85%'!Z16+'Res Boiler 90%'!Z16+'Res Furnace Tune-Up'!Z16+'Res Water Heating .62 EF'!Z16+'Res Water Heating .67 EF'!Z16+'Res Attic Insulation'!Z16+'Res Retrofit Bundle'!Z16+'Res New Home Bundle'!Z16+'Comm 92-94% Furnace'!Z16+'Comm 95+% Furnace - NEW'!Z16+'Comm Boiler (85%) Level 1'!Z16+'Comm Boiler (90%) Level 1'!Z16+'Comm LP&HP Steam Boilers - LV1'!Z16+'Comm WH .64 EF'!Z16+'Comm WH Storage 88% Cond'!Z16+'Comm Custom'!Z16+'Res .95+% Res Furnace - Replace'!Z16+'New Home ES'!Z16+'Low Flow Showerhead'!Z16+'Programmable Thermostats'!Z16+'New Residential 4'!Z16+'New Residential 5'!Z16+'Comm 95+% Furnace - Replace'!Z16+'Comm Boiler (85%) Level 2'!Z16+'Comm Boiler (85%) Level 3'!Z16+'Comm Boiler (90%) Level 2'!Z16+'Comm Boiler (90%) Level 3'!Z16+'Comm LP&HP Steam Boilers - LV2'!Z16+'Comm LP&HP Steam Boilers - LV3'!Z16+'New Comm 1'!Z16+'New Comm 2'!Z16+'New Comm 3'!Z16+'New Comm 4'!Z16+'New Comm 5'!Z16,0)","v":149300},{"$f":"SUM(X16:Z16)","v":192070},{"$f":"V16-AA16","v":-98919},null,null,2017,{"$f":"+R16","v":70289},{"$f":"+U16","v":22862},{"$f":"+AG16+AF16","v":93151},null,{"$f":"ROUND(Y16,0)","v":24000},{"$f":"ROUND(Z16,0)","v":149300},{"$f":"SUM(AJ16:AK16)","v":173300},null,{"$f":"+AH16-AL16","v":-80149},null,null,2017,{"$f":"AF16","v":70289},{"$f":"+AG16","v":22862},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AU16+'Res .95+% Res Furnace - NEW'!AU16+'Res Boiler 85%'!AU16+'Res Boiler 90%'!AU16+'Res Furnace Tune-Up'!AU16+'Res Water Heating .62 EF'!AU16+'Res Water Heating .67 EF'!AU16+'Res Attic Insulation'!AU16+'Res Retrofit Bundle'!AU16+'Res New Home Bundle'!AU16+'Comm 92-94% Furnace'!AU16+'Comm 95+% Furnace - NEW'!AU16+'Comm Boiler (85%) Level 1'!AU16+'Comm Boiler (90%) Level 1'!AU16+'Comm LP&HP Steam Boilers - LV1'!AU16+'Comm WH .64 EF'!AU16+'Comm WH Storage 88% Cond'!AU16+'Comm Custom'!AU16+'Res .95+% Res Furnace - Replace'!AU16+'New Home ES'!AU16+'Low Flow Showerhead'!AU16+'Programmable Thermostats'!AU16+'New Residential 4'!AU16+'New Residential 5'!AU16+'Comm 95+% Furnace - Replace'!AU16+'Comm Boiler (85%) Level 2'!AU16+'Comm Boiler (85%) Level 3'!AU16+'Comm Boiler (90%) Level 2'!AU16+'Comm Boiler (90%) Level 3'!AU16+'Comm LP&HP Steam Boilers - LV2'!AU16+'Comm LP&HP Steam Boilers - LV3'!AU16+'New Comm 1'!AU16+'New Comm 2'!AU16+'New Comm 3'!AU16+'New Comm 4'!AU16+'New Comm 5'!AU16,0)","v":21903},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AW16+'Res .95+% Res Furnace - NEW'!AW16+'Res Boiler 85%'!AW16+'Res Boiler 90%'!AW16+'Res Furnace Tune-Up'!AW16+'Res Water Heating .62 EF'!AW16+'Res Water Heating .67 EF'!AW16+'Res Attic Insulation'!AW16+'Res Retrofit Bundle'!AW16+'Res New Home Bundle'!AW16+'Comm 92-94% Furnace'!AW16+'Comm 95+% Furnace - NEW'!AW16+'Comm Boiler (85%) Level 1'!AW16+'Comm Boiler (90%) Level 1'!AW16+'Comm LP&HP Steam Boilers - LV1'!AW16+'Comm WH .64 EF'!AW16+'Comm WH Storage 88% Cond'!AW16+'Comm Custom'!AW16+'Res .95+% Res Furnace - Replace'!AW16+'New Home ES'!AW16+'Low Flow Showerhead'!AW16+'Programmable Thermostats'!AW16+'New Residential 4'!AW16+'New Residential 5'!AW16+'Comm 95+% Furnace - Replace'!AW16+'Comm Boiler (85%) Level 2'!AW16+'Comm Boiler (85%) Level 3'!AW16+'Comm Boiler (90%) Level 2'!AW16+'Comm Boiler (90%) Level 3'!AW16+'Comm LP&HP Steam Boilers - LV2'!AW16+'Comm LP&HP Steam Boilers - LV3'!AW16+'New Comm 1'!AW16+'New Comm 2'!AW16+'New Comm 3'!AW16+'New Comm 4'!AW16+'New Comm 5'!AW16,0)","v":5680},null,null,{"$f":"ROUND(AR16+AS16+AU16+AW16+AY16,0)","v":120734},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BB16+'Res .95+% Res Furnace - NEW'!BB16+'Res Boiler 85%'!BB16+'Res Boiler 90%'!BB16+'Res Furnace Tune-Up'!BB16+'Res Water Heating .62 EF'!BB16+'Res Water Heating .67 EF'!BB16+'Res Attic Insulation'!BB16+'Res Retrofit Bundle'!BB16+'Res New Home Bundle'!BB16+'Comm 92-94% Furnace'!BB16+'Comm 95+% Furnace - NEW'!BB16+'Comm Boiler (85%) Level 1'!BB16+'Comm Boiler (90%) Level 1'!BB16+'Comm LP&HP Steam Boilers - LV1'!BB16+'Comm WH .64 EF'!BB16+'Comm WH Storage 88% Cond'!BB16+'Comm Custom'!BB16+'Res .95+% Res Furnace - Replace'!BB16+'New Home ES'!BB16+'Low Flow Showerhead'!BB16+'Programmable Thermostats'!BB16+'New Residential 4'!BB16+'New Residential 5'!BB16+'Comm 95+% Furnace - Replace'!BB16+'Comm Boiler (85%) Level 2'!BB16+'Comm Boiler (85%) Level 3'!BB16+'Comm Boiler (90%) Level 2'!BB16+'Comm Boiler (90%) Level 3'!BB16+'Comm LP&HP Steam Boilers - LV2'!BB16+'Comm LP&HP Steam Boilers - LV3'!BB16+'New Comm 1'!BB16+'New Comm 2'!BB16+'New Comm 3'!BB16+'New Comm 4'!BB16+'New Comm 5'!BB16,0)","v":173300},{"$f":"ROUND('Res. 92-94% Res Furnace'!BC16+'Res .95+% Res Furnace - NEW'!BC16+'Res Boiler 85%'!BC16+'Res Boiler 90%'!BC16+'Res Furnace Tune-Up'!BC16+'Res Water Heating .62 EF'!BC16+'Res Water Heating .67 EF'!BC16+'Res Attic Insulation'!BC16+'Res Retrofit Bundle'!BC16+'Res New Home Bundle'!BC16+'Comm 92-94% Furnace'!BC16+'Comm 95+% Furnace - NEW'!BC16+'Comm Boiler (85%) Level 1'!BC16+'Comm Boiler (90%) Level 1'!BC16+'Comm LP&HP Steam Boilers - LV1'!BC16+'Comm WH .64 EF'!BC16+'Comm WH Storage 88% Cond'!BC16+'Comm Custom'!BC16+'Res .95+% Res Furnace - Replace'!BC16+'New Home ES'!BC16+'Low Flow Showerhead'!BC16+'Programmable Thermostats'!BC16+'New Residential 4'!BC16+'New Residential 5'!BC16+'Comm 95+% Furnace - Replace'!BC16+'Comm Boiler (85%) Level 2'!BC16+'Comm Boiler (85%) Level 3'!BC16+'Comm Boiler (90%) Level 2'!BC16+'Comm Boiler (90%) Level 3'!BC16+'Comm LP&HP Steam Boilers - LV2'!BC16+'Comm LP&HP Steam Boilers - LV3'!BC16+'New Comm 1'!BC16+'New Comm 2'!BC16+'New Comm 3'!BC16+'New Comm 4'!BC16+'New Comm 5'!BC16,0)","v":112734},{"$f":"BB16+BC16","v":286034},{"$f":"AZ16-BD16","v":-165300},null,null,2017,{"$f":"ROUND('Res. 92-94% Res Furnace'!BI16+'Res .95+% Res Furnace - NEW'!BI16+'Res Boiler 85%'!BI16+'Res Boiler 90%'!BI16+'Res Furnace Tune-Up'!BI16+'Res Water Heating .62 EF'!BI16+'Res Water Heating .67 EF'!BI16+'Res Attic Insulation'!BI16+'Res Retrofit Bundle'!BI16+'Res New Home Bundle'!BI16+'Comm 92-94% Furnace'!BI16+'Comm 95+% Furnace - NEW'!BI16+'Comm Boiler (85%) Level 1'!BI16+'Comm Boiler (90%) Level 1'!BI16+'Comm LP&HP Steam Boilers - LV1'!BI16+'Comm WH .64 EF'!BI16+'Comm WH Storage 88% Cond'!BI16+'Comm Custom'!BI16+'Res .95+% Res Furnace - Replace'!BI16+'New Home ES'!BI16+'Low Flow Showerhead'!BI16+'Programmable Thermostats'!BI16+'New Residential 4'!BI16+'New Residential 5'!BI16+'Comm 95+% Furnace - Replace'!BI16+'Comm Boiler (85%) Level 2'!BI16+'Comm Boiler (85%) Level 3'!BI16+'Comm Boiler (90%) Level 2'!BI16+'Comm Boiler (90%) Level 3'!BI16+'Comm LP&HP Steam Boilers - LV2'!BI16+'Comm LP&HP Steam Boilers - LV3'!BI16+'New Comm 1'!BI16+'New Comm 2'!BI16+'New Comm 3'!BI16+'New Comm 4'!BI16+'New Comm 5'!BI16,0)","v":149300},{"$f":"ROUND('Res. 92-94% Res Furnace'!BJ16+'Res .95+% Res Furnace - NEW'!BJ16+'Res Boiler 85%'!BJ16+'Res Boiler 90%'!BJ16+'Res Furnace Tune-Up'!BJ16+'Res Water Heating .62 EF'!BJ16+'Res Water Heating .67 EF'!BJ16+'Res Attic Insulation'!BJ16+'Res Retrofit Bundle'!BJ16+'Res New Home Bundle'!BJ16+'Comm 92-94% Furnace'!BJ16+'Comm 95+% Furnace - NEW'!BJ16+'Comm Boiler (85%) Level 1'!BJ16+'Comm Boiler (90%) Level 1'!BJ16+'Comm LP&HP Steam Boilers - LV1'!BJ16+'Comm WH .64 EF'!BJ16+'Comm WH Storage 88% Cond'!BJ16+'Comm Custom'!BJ16+'Res .95+% Res Furnace - Replace'!BJ16+'New Home ES'!BJ16+'Low Flow Showerhead'!BJ16+'Programmable Thermostats'!BJ16+'New Residential 4'!BJ16+'New Residential 5'!BJ16+'Comm 95+% Furnace - Replace'!BJ16+'Comm Boiler (85%) Level 2'!BJ16+'Comm Boiler (85%) Level 3'!BJ16+'Comm Boiler (90%) Level 2'!BJ16+'Comm Boiler (90%) Level 3'!BJ16+'Comm LP&HP Steam Boilers - LV2'!BJ16+'Comm LP&HP Steam Boilers - LV3'!BJ16+'New Comm 1'!BJ16+'New Comm 2'!BJ16+'New Comm 3'!BJ16+'New Comm 4'!BJ16+'New Comm 5'!BJ16,0)","v":15142},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BL16+'Res .95+% Res Furnace - NEW'!BL16+'Res Boiler 85%'!BL16+'Res Boiler 90%'!BL16+'Res Furnace Tune-Up'!BL16+'Res Water Heating .62 EF'!BL16+'Res Water Heating .67 EF'!BL16+'Res Attic Insulation'!BL16+'Res Retrofit Bundle'!BL16+'Res New Home Bundle'!BL16+'Comm 92-94% Furnace'!BL16+'Comm 95+% Furnace - NEW'!BL16+'Comm Boiler (85%) Level 1'!BL16+'Comm Boiler (90%) Level 1'!BL16+'Comm LP&HP Steam Boilers - LV1'!BL16+'Comm WH .64 EF'!BL16+'Comm WH Storage 88% Cond'!BL16+'Comm Custom'!BL16+'Res .95+% Res Furnace - Replace'!BL16+'New Home ES'!BL16+'Low Flow Showerhead'!BL16+'Programmable Thermostats'!BL16+'New Residential 4'!BL16+'New Residential 5'!BL16+'Comm 95+% Furnace - Replace'!BL16+'Comm Boiler (85%) Level 2'!BL16+'Comm Boiler (85%) Level 3'!BL16+'Comm Boiler (90%) Level 2'!BL16+'Comm Boiler (90%) Level 3'!BL16+'Comm LP&HP Steam Boilers - LV2'!BL16+'Comm LP&HP Steam Boilers - LV3'!BL16+'New Comm 1'!BL16+'New Comm 2'!BL16+'New Comm 3'!BL16+'New Comm 4'!BL16+'New Comm 5'!BL16,0)","v":128707},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BN16+'Res .95+% Res Furnace - NEW'!BN16+'Res Boiler 85%'!BN16+'Res Boiler 90%'!BN16+'Res Furnace Tune-Up'!BN16+'Res Water Heating .62 EF'!BN16+'Res Water Heating .67 EF'!BN16+'Res Attic Insulation'!BN16+'Res Retrofit Bundle'!BN16+'Res New Home Bundle'!BN16+'Comm 92-94% Furnace'!BN16+'Comm 95+% Furnace - NEW'!BN16+'Comm Boiler (85%) Level 1'!BN16+'Comm Boiler (90%) Level 1'!BN16+'Comm LP&HP Steam Boilers - LV1'!BN16+'Comm WH .64 EF'!BN16+'Comm WH Storage 88% Cond'!BN16+'Comm Custom'!BN16+'Res .95+% Res Furnace - Replace'!BN16+'New Home ES'!BN16+'Low Flow Showerhead'!BN16+'Programmable Thermostats'!BN16+'New Residential 4'!BN16+'New Residential 5'!BN16+'Comm 95+% Furnace - Replace'!BN16+'Comm Boiler (85%) Level 2'!BN16+'Comm Boiler (85%) Level 3'!BN16+'Comm Boiler (90%) Level 2'!BN16+'Comm Boiler (90%) Level 3'!BN16+'Comm LP&HP Steam Boilers - LV2'!BN16+'Comm LP&HP Steam Boilers - LV3'!BN16+'New Comm 1'!BN16+'New Comm 2'!BN16+'New Comm 3'!BN16+'New Comm 4'!BN16+'New Comm 5'!BN16,0)","v":133416},null,{"$f":"BI16+BL16+BN16+BO16","v":411423},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BR16+'Res .95+% Res Furnace - NEW'!BR16+'Res Boiler 85%'!BR16+'Res Boiler 90%'!BR16+'Res Furnace Tune-Up'!BR16+'Res Water Heating .62 EF'!BR16+'Res Water Heating .67 EF'!BR16+'Res Attic Insulation'!BR16+'Res Retrofit Bundle'!BR16+'Res New Home Bundle'!BR16+'Comm 92-94% Furnace'!BR16+'Comm 95+% Furnace - NEW'!BR16+'Comm Boiler (85%) Level 1'!BR16+'Comm Boiler (90%) Level 1'!BR16+'Comm LP&HP Steam Boilers - LV1'!BR16+'Comm WH .64 EF'!BR16+'Comm WH Storage 88% Cond'!BR16+'Comm Custom'!BR16+'Res .95+% Res Furnace - Replace'!BR16+'New Home ES'!BR16+'Low Flow Showerhead'!BR16+'Programmable Thermostats'!BR16+'New Residential 4'!BR16+'New Residential 5'!BR16+'Comm 95+% Furnace - Replace'!BR16+'Comm Boiler (85%) Level 2'!BR16+'Comm Boiler (85%) Level 3'!BR16+'Comm Boiler (90%) Level 2'!BR16+'Comm Boiler (90%) Level 3'!BR16+'Comm LP&HP Steam Boilers - LV2'!BR16+'Comm LP&HP Steam Boilers - LV3'!BR16+'New Comm 1'!BR16+'New Comm 2'!BR16+'New Comm 3'!BR16+'New Comm 4'!BR16+'New Comm 5'!BR16,0)","v":262034},null,{"$f":"BP16-BR16","v":149389},null,null,2017,70289,{"$f":"U16","v":22862},{"$f":"AU16","v":21903},{"$f":"SUM(BX16:BZ16)","v":115054},null,{"$f":"BB16","v":173300},{"$f":"BC16","v":112734},{"$f":"SUM(CC16:CD16)","v":286034},null,{"$f":"CA16-CE16","v":-170980}]
["3) Commodity Cost ($/Dk) =",null,null,null,"18) Participant Non-Energy Costs (Annual $/Part.) =",null,null,null,null,4,null,2018,{"$f":"ROUND('Res. 92-94% Res Furnace'!M17+'Res .95+% Res Furnace - NEW'!M17+'Res Boiler 85%'!M17+'Res Boiler 90%'!M17+'Res Furnace Tune-Up'!M17+'Res Water Heating .62 EF'!M17+'Res Water Heating .67 EF'!M17+'Res Attic Insulation'!M17+'Res Retrofit Bundle'!M17+'Res New Home Bundle'!M17+'Comm 92-94% Furnace'!M17+'Comm 95+% Furnace - NEW'!M17+'Comm Boiler (85%) Level 1'!M17+'Comm Boiler (90%) Level 1'!M17+'Comm LP&HP Steam Boilers - LV1'!M17+'Comm WH .64 EF'!M17+'Comm WH Storage 88% Cond'!M17+'Comm Custom'!M17+'Res .95+% Res Furnace - Replace'!M17+'New Home ES'!M17+'Low Flow Showerhead'!M17+'Programmable Thermostats'!M17+'New Residential 4'!M17+'New Residential 5'!M17+'Comm 95+% Furnace - Replace'!M17+'Comm Boiler (85%) Level 2'!M17+'Comm Boiler (85%) Level 3'!M17+'Comm Boiler (90%) Level 2'!M17+'Comm Boiler (90%) Level 3'!M17+'Comm LP&HP Steam Boilers - LV2'!M17+'Comm LP&HP Steam Boilers - LV3'!M17+'New Comm 1'!M17+'New Comm 2'!M17+'New Comm 3'!M17+'New Comm 4'!M17+'New Comm 5'!M17,0)","v":15142},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!O17+'Res .95+% Res Furnace - NEW'!O17+'Res Boiler 85%'!O17+'Res Boiler 90%'!O17+'Res Furnace Tune-Up'!O17+'Res Water Heating .62 EF'!O17+'Res Water Heating .67 EF'!O17+'Res Attic Insulation'!O17+'Res Retrofit Bundle'!O17+'Res New Home Bundle'!O17+'Comm 92-94% Furnace'!O17+'Comm 95+% Furnace - NEW'!O17+'Comm Boiler (85%) Level 1'!O17+'Comm Boiler (90%) Level 1'!O17+'Comm LP&HP Steam Boilers - LV1'!O17+'Comm WH .64 EF'!O17+'Comm WH Storage 88% Cond'!O17+'Comm Custom'!O17+'Res .95+% Res Furnace - Replace'!O17+'New Home ES'!O17+'Low Flow Showerhead'!O17+'Programmable Thermostats'!O17+'New Residential 4'!O17+'New Residential 5'!O17+'Comm 95+% Furnace - Replace'!O17+'Comm Boiler (85%) Level 2'!O17+'Comm Boiler (85%) Level 3'!O17+'Comm Boiler (90%) Level 2'!O17+'Comm Boiler (90%) Level 3'!O17+'Comm LP&HP Steam Boilers - LV2'!O17+'Comm LP&HP Steam Boilers - LV3'!O17+'New Comm 1'!O17+'New Comm 2'!O17+'New Comm 3'!O17+'New Comm 4'!O17+'New Comm 5'!O17,0)","v":72757},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!Q17+'Res .95+% Res Furnace - NEW'!Q17+'Res Boiler 85%'!Q17+'Res Boiler 90%'!Q17+'Res Furnace Tune-Up'!Q17+'Res Water Heating .62 EF'!Q17+'Res Water Heating .67 EF'!Q17+'Res Attic Insulation'!Q17+'Res Retrofit Bundle'!Q17+'Res New Home Bundle'!Q17+'Comm 92-94% Furnace'!Q17+'Comm 95+% Furnace - NEW'!Q17+'Comm Boiler (85%) Level 1'!Q17+'Comm Boiler (90%) Level 1'!Q17+'Comm LP&HP Steam Boilers - LV1'!Q17+'Comm WH .64 EF'!Q17+'Comm WH Storage 88% Cond'!Q17+'Comm Custom'!Q17+'Res .95+% Res Furnace - Replace'!Q17+'New Home ES'!Q17+'Low Flow Showerhead'!Q17+'Programmable Thermostats'!Q17+'New Residential 4'!Q17+'New Residential 5'!Q17+'Comm 95+% Furnace - Replace'!Q17+'Comm Boiler (85%) Level 2'!Q17+'Comm Boiler (85%) Level 3'!Q17+'Comm Boiler (90%) Level 2'!Q17+'Comm Boiler (90%) Level 3'!Q17+'Comm LP&HP Steam Boilers - LV2'!Q17+'Comm LP&HP Steam Boilers - LV3'!Q17+'New Comm 1'!Q17+'New Comm 2'!Q17+'New Comm 3'!Q17+'New Comm 4'!Q17+'New Comm 5'!Q17,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!R17+'Res .95+% Res Furnace - NEW'!R17+'Res Boiler 85%'!R17+'Res Boiler 90%'!R17+'Res Furnace Tune-Up'!R17+'Res Water Heating .62 EF'!R17+'Res Water Heating .67 EF'!R17+'Res Attic Insulation'!R17+'Res Retrofit Bundle'!R17+'Res New Home Bundle'!R17+'Comm 92-94% Furnace'!R17+'Comm 95+% Furnace - NEW'!R17+'Comm Boiler (85%) Level 1'!R17+'Comm Boiler (90%) Level 1'!R17+'Comm LP&HP Steam Boilers - LV1'!R17+'Comm WH .64 EF'!R17+'Comm WH Storage 88% Cond'!R17+'Comm Custom'!R17+'Res .95+% Res Furnace - Replace'!R17+'New Home ES'!R17+'Low Flow Showerhead'!R17+'Programmable Thermostats'!R17+'New Residential 4'!R17+'New Residential 5'!R17+'Comm 95+% Furnace - Replace'!R17+'Comm Boiler (85%) Level 2'!R17+'Comm Boiler (85%) Level 3'!R17+'Comm Boiler (90%) Level 2'!R17+'Comm Boiler (90%) Level 3'!R17+'Comm LP&HP Steam Boilers - LV2'!R17+'Comm LP&HP Steam Boilers - LV3'!R17+'New Comm 1'!R17+'New Comm 2'!R17+'New Comm 3'!R17+'New Comm 4'!R17+'New Comm 5'!R17,0)","v":72757},{"$f":"ROUND('Res. 92-94% Res Furnace'!S17+'Res .95+% Res Furnace - NEW'!S17+'Res Boiler 85%'!S17+'Res Boiler 90%'!S17+'Res Furnace Tune-Up'!S17+'Res Water Heating .62 EF'!S17+'Res Water Heating .67 EF'!S17+'Res Attic Insulation'!S17+'Res Retrofit Bundle'!S17+'Res New Home Bundle'!S17+'Comm 92-94% Furnace'!S17+'Comm 95+% Furnace - NEW'!S17+'Comm Boiler (85%) Level 1'!S17+'Comm Boiler (90%) Level 1'!S17+'Comm LP&HP Steam Boilers - LV1'!S17+'Comm WH .64 EF'!S17+'Comm WH Storage 88% Cond'!S17+'Comm Custom'!S17+'Res .95+% Res Furnace - Replace'!S17+'New Home ES'!S17+'Low Flow Showerhead'!S17+'Programmable Thermostats'!S17+'New Residential 4'!S17+'New Residential 5'!S17+'Comm 95+% Furnace - Replace'!S17+'Comm Boiler (85%) Level 2'!S17+'Comm Boiler (85%) Level 3'!S17+'Comm Boiler (90%) Level 2'!S17+'Comm Boiler (90%) Level 3'!S17+'Comm LP&HP Steam Boilers - LV2'!S17+'Comm LP&HP Steam Boilers - LV3'!S17+'New Comm 1'!S17+'New Comm 2'!S17+'New Comm 3'!S17+'New Comm 4'!S17+'New Comm 5'!S17,0)","v":151},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!U17+'Res .95+% Res Furnace - NEW'!U17+'Res Boiler 85%'!U17+'Res Boiler 90%'!U17+'Res Furnace Tune-Up'!U17+'Res Water Heating .62 EF'!U17+'Res Water Heating .67 EF'!U17+'Res Attic Insulation'!U17+'Res Retrofit Bundle'!U17+'Res New Home Bundle'!U17+'Comm 92-94% Furnace'!U17+'Comm 95+% Furnace - NEW'!U17+'Comm Boiler (85%) Level 1'!U17+'Comm Boiler (90%) Level 1'!U17+'Comm LP&HP Steam Boilers - LV1'!U17+'Comm WH .64 EF'!U17+'Comm WH Storage 88% Cond'!U17+'Comm Custom'!U17+'Res .95+% Res Furnace - Replace'!U17+'New Home ES'!U17+'Low Flow Showerhead'!U17+'Programmable Thermostats'!U17+'New Residential 4'!U17+'New Residential 5'!U17+'Comm 95+% Furnace - Replace'!U17+'Comm Boiler (85%) Level 2'!U17+'Comm Boiler (85%) Level 3'!U17+'Comm Boiler (90%) Level 2'!U17+'Comm Boiler (90%) Level 3'!U17+'Comm LP&HP Steam Boilers - LV2'!U17+'Comm LP&HP Steam Boilers - LV3'!U17+'New Comm 1'!U17+'New Comm 2'!U17+'New Comm 3'!U17+'New Comm 4'!U17+'New Comm 5'!U17,0)","v":23012},95769,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!X17+'Res .95+% Res Furnace - NEW'!X17+'Res Boiler 85%'!X17+'Res Boiler 90%'!X17+'Res Furnace Tune-Up'!X17+'Res Water Heating .62 EF'!X17+'Res Water Heating .67 EF'!X17+'Res Attic Insulation'!X17+'Res Retrofit Bundle'!X17+'Res New Home Bundle'!X17+'Comm 92-94% Furnace'!X17+'Comm 95+% Furnace - NEW'!X17+'Comm Boiler (85%) Level 1'!X17+'Comm Boiler (90%) Level 1'!X17+'Comm LP&HP Steam Boilers - LV1'!X17+'Comm WH .64 EF'!X17+'Comm WH Storage 88% Cond'!X17+'Comm Custom'!X17+'Res .95+% Res Furnace - Replace'!X17+'New Home ES'!X17+'Low Flow Showerhead'!X17+'Programmable Thermostats'!X17+'New Residential 4'!X17+'New Residential 5'!X17+'Comm 95+% Furnace - Replace'!X17+'Comm Boiler (85%) Level 2'!X17+'Comm Boiler (85%) Level 3'!X17+'Comm Boiler (90%) Level 2'!X17+'Comm Boiler (90%) Level 3'!X17+'Comm LP&HP Steam Boilers - LV2'!X17+'Comm LP&HP Steam Boilers - LV3'!X17+'New Comm 1'!X17+'New Comm 2'!X17+'New Comm 3'!X17+'New Comm 4'!X17+'New Comm 5'!X17,0)","v":19419},{"$f":"ROUND('Res. 92-94% Res Furnace'!Y17+'Res .95+% Res Furnace - NEW'!Y17+'Res Boiler 85%'!Y17+'Res Boiler 90%'!Y17+'Res Furnace Tune-Up'!Y17+'Res Water Heating .62 EF'!Y17+'Res Water Heating .67 EF'!Y17+'Res Attic Insulation'!Y17+'Res Retrofit Bundle'!Y17+'Res New Home Bundle'!Y17+'Comm 92-94% Furnace'!Y17+'Comm 95+% Furnace - NEW'!Y17+'Comm Boiler (85%) Level 1'!Y17+'Comm Boiler (90%) Level 1'!Y17+'Comm LP&HP Steam Boilers - LV1'!Y17+'Comm WH .64 EF'!Y17+'Comm WH Storage 88% Cond'!Y17+'Comm Custom'!Y17+'Res .95+% Res Furnace - Replace'!Y17+'New Home ES'!Y17+'Low Flow Showerhead'!Y17+'Programmable Thermostats'!Y17+'New Residential 4'!Y17+'New Residential 5'!Y17+'Comm 95+% Furnace - Replace'!Y17+'Comm Boiler (85%) Level 2'!Y17+'Comm Boiler (85%) Level 3'!Y17+'Comm Boiler (90%) Level 2'!Y17+'Comm Boiler (90%) Level 3'!Y17+'Comm LP&HP Steam Boilers - LV2'!Y17+'Comm LP&HP Steam Boilers - LV3'!Y17+'New Comm 1'!Y17+'New Comm 2'!Y17+'New Comm 3'!Y17+'New Comm 4'!Y17+'New Comm 5'!Y17,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!Z17+'Res .95+% Res Furnace - NEW'!Z17+'Res Boiler 85%'!Z17+'Res Boiler 90%'!Z17+'Res Furnace Tune-Up'!Z17+'Res Water Heating .62 EF'!Z17+'Res Water Heating .67 EF'!Z17+'Res Attic Insulation'!Z17+'Res Retrofit Bundle'!Z17+'Res New Home Bundle'!Z17+'Comm 92-94% Furnace'!Z17+'Comm 95+% Furnace - NEW'!Z17+'Comm Boiler (85%) Level 1'!Z17+'Comm Boiler (90%) Level 1'!Z17+'Comm LP&HP Steam Boilers - LV1'!Z17+'Comm WH .64 EF'!Z17+'Comm WH Storage 88% Cond'!Z17+'Comm Custom'!Z17+'Res .95+% Res Furnace - Replace'!Z17+'New Home ES'!Z17+'Low Flow Showerhead'!Z17+'Programmable Thermostats'!Z17+'New Residential 4'!Z17+'New Residential 5'!Z17+'Comm 95+% Furnace - Replace'!Z17+'Comm Boiler (85%) Level 2'!Z17+'Comm Boiler (85%) Level 3'!Z17+'Comm Boiler (90%) Level 2'!Z17+'Comm Boiler (90%) Level 3'!Z17+'Comm LP&HP Steam Boilers - LV2'!Z17+'Comm LP&HP Steam Boilers - LV3'!Z17+'New Comm 1'!Z17+'New Comm 2'!Z17+'New Comm 3'!Z17+'New Comm 4'!Z17+'New Comm 5'!Z17,0)","v":0},19419,76350,null,null,2018,72757,23012,95769,null,0,0,0,null,95769,null,null,2018,72757,23012,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AU17+'Res .95+% Res Furnace - NEW'!AU17+'Res Boiler 85%'!AU17+'Res Boiler 90%'!AU17+'Res Furnace Tune-Up'!AU17+'Res Water Heating .62 EF'!AU17+'Res Water Heating .67 EF'!AU17+'Res Attic Insulation'!AU17+'Res Retrofit Bundle'!AU17+'Res New Home Bundle'!AU17+'Comm 92-94% Furnace'!AU17+'Comm 95+% Furnace - NEW'!AU17+'Comm Boiler (85%) Level 1'!AU17+'Comm Boiler (90%) Level 1'!AU17+'Comm LP&HP Steam Boilers - LV1'!AU17+'Comm WH .64 EF'!AU17+'Comm WH Storage 88% Cond'!AU17+'Comm Custom'!AU17+'Res .95+% Res Furnace - Replace'!AU17+'New Home ES'!AU17+'Low Flow Showerhead'!AU17+'Programmable Thermostats'!AU17+'New Residential 4'!AU17+'New Residential 5'!AU17+'Comm 95+% Furnace - Replace'!AU17+'Comm Boiler (85%) Level 2'!AU17+'Comm Boiler (85%) Level 3'!AU17+'Comm Boiler (90%) Level 2'!AU17+'Comm Boiler (90%) Level 3'!AU17+'Comm LP&HP Steam Boilers - LV2'!AU17+'Comm LP&HP Steam Boilers - LV3'!AU17+'New Comm 1'!AU17+'New Comm 2'!AU17+'New Comm 3'!AU17+'New Comm 4'!AU17+'New Comm 5'!AU17,0)","v":22856},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AW17+'Res .95+% Res Furnace - NEW'!AW17+'Res Boiler 85%'!AW17+'Res Boiler 90%'!AW17+'Res Furnace Tune-Up'!AW17+'Res Water Heating .62 EF'!AW17+'Res Water Heating .67 EF'!AW17+'Res Attic Insulation'!AW17+'Res Retrofit Bundle'!AW17+'Res New Home Bundle'!AW17+'Comm 92-94% Furnace'!AW17+'Comm 95+% Furnace - NEW'!AW17+'Comm Boiler (85%) Level 1'!AW17+'Comm Boiler (90%) Level 1'!AW17+'Comm LP&HP Steam Boilers - LV1'!AW17+'Comm WH .64 EF'!AW17+'Comm WH Storage 88% Cond'!AW17+'Comm Custom'!AW17+'Res .95+% Res Furnace - Replace'!AW17+'New Home ES'!AW17+'Low Flow Showerhead'!AW17+'Programmable Thermostats'!AW17+'New Residential 4'!AW17+'New Residential 5'!AW17+'Comm 95+% Furnace - Replace'!AW17+'Comm Boiler (85%) Level 2'!AW17+'Comm Boiler (85%) Level 3'!AW17+'Comm Boiler (90%) Level 2'!AW17+'Comm Boiler (90%) Level 3'!AW17+'Comm LP&HP Steam Boilers - LV2'!AW17+'Comm LP&HP Steam Boilers - LV3'!AW17+'New Comm 1'!AW17+'New Comm 2'!AW17+'New Comm 3'!AW17+'New Comm 4'!AW17+'New Comm 5'!AW17,0)","v":5800},null,null,124425,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BB17+'Res .95+% Res Furnace - NEW'!BB17+'Res Boiler 85%'!BB17+'Res Boiler 90%'!BB17+'Res Furnace Tune-Up'!BB17+'Res Water Heating .62 EF'!BB17+'Res Water Heating .67 EF'!BB17+'Res Attic Insulation'!BB17+'Res Retrofit Bundle'!BB17+'Res New Home Bundle'!BB17+'Comm 92-94% Furnace'!BB17+'Comm 95+% Furnace - NEW'!BB17+'Comm Boiler (85%) Level 1'!BB17+'Comm Boiler (90%) Level 1'!BB17+'Comm LP&HP Steam Boilers - LV1'!BB17+'Comm WH .64 EF'!BB17+'Comm WH Storage 88% Cond'!BB17+'Comm Custom'!BB17+'Res .95+% Res Furnace - Replace'!BB17+'New Home ES'!BB17+'Low Flow Showerhead'!BB17+'Programmable Thermostats'!BB17+'New Residential 4'!BB17+'New Residential 5'!BB17+'Comm 95+% Furnace - Replace'!BB17+'Comm Boiler (85%) Level 2'!BB17+'Comm Boiler (85%) Level 3'!BB17+'Comm Boiler (90%) Level 2'!BB17+'Comm Boiler (90%) Level 3'!BB17+'Comm LP&HP Steam Boilers - LV2'!BB17+'Comm LP&HP Steam Boilers - LV3'!BB17+'New Comm 1'!BB17+'New Comm 2'!BB17+'New Comm 3'!BB17+'New Comm 4'!BB17+'New Comm 5'!BB17,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BC17+'Res .95+% Res Furnace - NEW'!BC17+'Res Boiler 85%'!BC17+'Res Boiler 90%'!BC17+'Res Furnace Tune-Up'!BC17+'Res Water Heating .62 EF'!BC17+'Res Water Heating .67 EF'!BC17+'Res Attic Insulation'!BC17+'Res Retrofit Bundle'!BC17+'Res New Home Bundle'!BC17+'Comm 92-94% Furnace'!BC17+'Comm 95+% Furnace - NEW'!BC17+'Comm Boiler (85%) Level 1'!BC17+'Comm Boiler (90%) Level 1'!BC17+'Comm LP&HP Steam Boilers - LV1'!BC17+'Comm WH .64 EF'!BC17+'Comm WH Storage 88% Cond'!BC17+'Comm Custom'!BC17+'Res .95+% Res Furnace - Replace'!BC17+'New Home ES'!BC17+'Low Flow Showerhead'!BC17+'Programmable Thermostats'!BC17+'New Residential 4'!BC17+'New Residential 5'!BC17+'Comm 95+% Furnace - Replace'!BC17+'Comm Boiler (85%) Level 2'!BC17+'Comm Boiler (85%) Level 3'!BC17+'Comm Boiler (90%) Level 2'!BC17+'Comm Boiler (90%) Level 3'!BC17+'Comm LP&HP Steam Boilers - LV2'!BC17+'Comm LP&HP Steam Boilers - LV3'!BC17+'New Comm 1'!BC17+'New Comm 2'!BC17+'New Comm 3'!BC17+'New Comm 4'!BC17+'New Comm 5'!BC17,0)","v":0},0,124425,null,null,2018,{"$f":"ROUND('Res. 92-94% Res Furnace'!BI17+'Res .95+% Res Furnace - NEW'!BI17+'Res Boiler 85%'!BI17+'Res Boiler 90%'!BI17+'Res Furnace Tune-Up'!BI17+'Res Water Heating .62 EF'!BI17+'Res Water Heating .67 EF'!BI17+'Res Attic Insulation'!BI17+'Res Retrofit Bundle'!BI17+'Res New Home Bundle'!BI17+'Comm 92-94% Furnace'!BI17+'Comm 95+% Furnace - NEW'!BI17+'Comm Boiler (85%) Level 1'!BI17+'Comm Boiler (90%) Level 1'!BI17+'Comm LP&HP Steam Boilers - LV1'!BI17+'Comm WH .64 EF'!BI17+'Comm WH Storage 88% Cond'!BI17+'Comm Custom'!BI17+'Res .95+% Res Furnace - Replace'!BI17+'New Home ES'!BI17+'Low Flow Showerhead'!BI17+'Programmable Thermostats'!BI17+'New Residential 4'!BI17+'New Residential 5'!BI17+'Comm 95+% Furnace - Replace'!BI17+'Comm Boiler (85%) Level 2'!BI17+'Comm Boiler (85%) Level 3'!BI17+'Comm Boiler (90%) Level 2'!BI17+'Comm Boiler (90%) Level 3'!BI17+'Comm LP&HP Steam Boilers - LV2'!BI17+'Comm LP&HP Steam Boilers - LV3'!BI17+'New Comm 1'!BI17+'New Comm 2'!BI17+'New Comm 3'!BI17+'New Comm 4'!BI17+'New Comm 5'!BI17,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BJ17+'Res .95+% Res Furnace - NEW'!BJ17+'Res Boiler 85%'!BJ17+'Res Boiler 90%'!BJ17+'Res Furnace Tune-Up'!BJ17+'Res Water Heating .62 EF'!BJ17+'Res Water Heating .67 EF'!BJ17+'Res Attic Insulation'!BJ17+'Res Retrofit Bundle'!BJ17+'Res New Home Bundle'!BJ17+'Comm 92-94% Furnace'!BJ17+'Comm 95+% Furnace - NEW'!BJ17+'Comm Boiler (85%) Level 1'!BJ17+'Comm Boiler (90%) Level 1'!BJ17+'Comm LP&HP Steam Boilers - LV1'!BJ17+'Comm WH .64 EF'!BJ17+'Comm WH Storage 88% Cond'!BJ17+'Comm Custom'!BJ17+'Res .95+% Res Furnace - Replace'!BJ17+'New Home ES'!BJ17+'Low Flow Showerhead'!BJ17+'Programmable Thermostats'!BJ17+'New Residential 4'!BJ17+'New Residential 5'!BJ17+'Comm 95+% Furnace - Replace'!BJ17+'Comm Boiler (85%) Level 2'!BJ17+'Comm Boiler (85%) Level 3'!BJ17+'Comm Boiler (90%) Level 2'!BJ17+'Comm Boiler (90%) Level 3'!BJ17+'Comm LP&HP Steam Boilers - LV2'!BJ17+'Comm LP&HP Steam Boilers - LV3'!BJ17+'New Comm 1'!BJ17+'New Comm 2'!BJ17+'New Comm 3'!BJ17+'New Comm 4'!BJ17+'New Comm 5'!BJ17,0)","v":15142},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BL17+'Res .95+% Res Furnace - NEW'!BL17+'Res Boiler 85%'!BL17+'Res Boiler 90%'!BL17+'Res Furnace Tune-Up'!BL17+'Res Water Heating .62 EF'!BL17+'Res Water Heating .67 EF'!BL17+'Res Attic Insulation'!BL17+'Res Retrofit Bundle'!BL17+'Res New Home Bundle'!BL17+'Comm 92-94% Furnace'!BL17+'Comm 95+% Furnace - NEW'!BL17+'Comm Boiler (85%) Level 1'!BL17+'Comm Boiler (90%) Level 1'!BL17+'Comm LP&HP Steam Boilers - LV1'!BL17+'Comm WH .64 EF'!BL17+'Comm WH Storage 88% Cond'!BL17+'Comm Custom'!BL17+'Res .95+% Res Furnace - Replace'!BL17+'New Home ES'!BL17+'Low Flow Showerhead'!BL17+'Programmable Thermostats'!BL17+'New Residential 4'!BL17+'New Residential 5'!BL17+'Comm 95+% Furnace - Replace'!BL17+'Comm Boiler (85%) Level 2'!BL17+'Comm Boiler (85%) Level 3'!BL17+'Comm Boiler (90%) Level 2'!BL17+'Comm Boiler (90%) Level 3'!BL17+'Comm LP&HP Steam Boilers - LV2'!BL17+'Comm LP&HP Steam Boilers - LV3'!BL17+'New Comm 1'!BL17+'New Comm 2'!BL17+'New Comm 3'!BL17+'New Comm 4'!BL17+'New Comm 5'!BL17,0)","v":133219},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BN17+'Res .95+% Res Furnace - NEW'!BN17+'Res Boiler 85%'!BN17+'Res Boiler 90%'!BN17+'Res Furnace Tune-Up'!BN17+'Res Water Heating .62 EF'!BN17+'Res Water Heating .67 EF'!BN17+'Res Attic Insulation'!BN17+'Res Retrofit Bundle'!BN17+'Res New Home Bundle'!BN17+'Comm 92-94% Furnace'!BN17+'Comm 95+% Furnace - NEW'!BN17+'Comm Boiler (85%) Level 1'!BN17+'Comm Boiler (90%) Level 1'!BN17+'Comm LP&HP Steam Boilers - LV1'!BN17+'Comm WH .64 EF'!BN17+'Comm WH Storage 88% Cond'!BN17+'Comm Custom'!BN17+'Res .95+% Res Furnace - Replace'!BN17+'New Home ES'!BN17+'Low Flow Showerhead'!BN17+'Programmable Thermostats'!BN17+'New Residential 4'!BN17+'New Residential 5'!BN17+'Comm 95+% Furnace - Replace'!BN17+'Comm Boiler (85%) Level 2'!BN17+'Comm Boiler (85%) Level 3'!BN17+'Comm Boiler (90%) Level 2'!BN17+'Comm Boiler (90%) Level 3'!BN17+'Comm LP&HP Steam Boilers - LV2'!BN17+'Comm LP&HP Steam Boilers - LV3'!BN17+'New Comm 1'!BN17+'New Comm 2'!BN17+'New Comm 3'!BN17+'New Comm 4'!BN17+'New Comm 5'!BN17,0)","v":138178},null,271397,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BR17+'Res .95+% Res Furnace - NEW'!BR17+'Res Boiler 85%'!BR17+'Res Boiler 90%'!BR17+'Res Furnace Tune-Up'!BR17+'Res Water Heating .62 EF'!BR17+'Res Water Heating .67 EF'!BR17+'Res Attic Insulation'!BR17+'Res Retrofit Bundle'!BR17+'Res New Home Bundle'!BR17+'Comm 92-94% Furnace'!BR17+'Comm 95+% Furnace - NEW'!BR17+'Comm Boiler (85%) Level 1'!BR17+'Comm Boiler (90%) Level 1'!BR17+'Comm LP&HP Steam Boilers - LV1'!BR17+'Comm WH .64 EF'!BR17+'Comm WH Storage 88% Cond'!BR17+'Comm Custom'!BR17+'Res .95+% Res Furnace - Replace'!BR17+'New Home ES'!BR17+'Low Flow Showerhead'!BR17+'Programmable Thermostats'!BR17+'New Residential 4'!BR17+'New Residential 5'!BR17+'Comm 95+% Furnace - Replace'!BR17+'Comm Boiler (85%) Level 2'!BR17+'Comm Boiler (85%) Level 3'!BR17+'Comm Boiler (90%) Level 2'!BR17+'Comm Boiler (90%) Level 3'!BR17+'Comm LP&HP Steam Boilers - LV2'!BR17+'Comm LP&HP Steam Boilers - LV3'!BR17+'New Comm 1'!BR17+'New Comm 2'!BR17+'New Comm 3'!BR17+'New Comm 4'!BR17+'New Comm 5'!BR17,0)","v":0},null,271397,null,null,2018,72757,23012,22856,118625,null,0,0,0,null,118625]
["     Escalation Rate =",null,null,null,"          Escalation Rate =",null,null,null,null,5,null,2019,{"$f":"ROUND('Res. 92-94% Res Furnace'!M18+'Res .95+% Res Furnace - NEW'!M18+'Res Boiler 85%'!M18+'Res Boiler 90%'!M18+'Res Furnace Tune-Up'!M18+'Res Water Heating .62 EF'!M18+'Res Water Heating .67 EF'!M18+'Res Attic Insulation'!M18+'Res Retrofit Bundle'!M18+'Res New Home Bundle'!M18+'Comm 92-94% Furnace'!M18+'Comm 95+% Furnace - NEW'!M18+'Comm Boiler (85%) Level 1'!M18+'Comm Boiler (90%) Level 1'!M18+'Comm LP&HP Steam Boilers - LV1'!M18+'Comm WH .64 EF'!M18+'Comm WH Storage 88% Cond'!M18+'Comm Custom'!M18+'Res .95+% Res Furnace - Replace'!M18+'New Home ES'!M18+'Low Flow Showerhead'!M18+'Programmable Thermostats'!M18+'New Residential 4'!M18+'New Residential 5'!M18+'Comm 95+% Furnace - Replace'!M18+'Comm Boiler (85%) Level 2'!M18+'Comm Boiler (85%) Level 3'!M18+'Comm Boiler (90%) Level 2'!M18+'Comm Boiler (90%) Level 3'!M18+'Comm LP&HP Steam Boilers - LV2'!M18+'Comm LP&HP Steam Boilers - LV3'!M18+'New Comm 1'!M18+'New Comm 2'!M18+'New Comm 3'!M18+'New Comm 4'!M18+'New Comm 5'!M18,0)","v":15142},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!O18+'Res .95+% Res Furnace - NEW'!O18+'Res Boiler 85%'!O18+'Res Boiler 90%'!O18+'Res Furnace Tune-Up'!O18+'Res Water Heating .62 EF'!O18+'Res Water Heating .67 EF'!O18+'Res Attic Insulation'!O18+'Res Retrofit Bundle'!O18+'Res New Home Bundle'!O18+'Comm 92-94% Furnace'!O18+'Comm 95+% Furnace - NEW'!O18+'Comm Boiler (85%) Level 1'!O18+'Comm Boiler (90%) Level 1'!O18+'Comm LP&HP Steam Boilers - LV1'!O18+'Comm WH .64 EF'!O18+'Comm WH Storage 88% Cond'!O18+'Comm Custom'!O18+'Res .95+% Res Furnace - Replace'!O18+'New Home ES'!O18+'Low Flow Showerhead'!O18+'Programmable Thermostats'!O18+'New Residential 4'!O18+'New Residential 5'!O18+'Comm 95+% Furnace - Replace'!O18+'Comm Boiler (85%) Level 2'!O18+'Comm Boiler (85%) Level 3'!O18+'Comm Boiler (90%) Level 2'!O18+'Comm Boiler (90%) Level 3'!O18+'Comm LP&HP Steam Boilers - LV2'!O18+'Comm LP&HP Steam Boilers - LV3'!O18+'New Comm 1'!O18+'New Comm 2'!O18+'New Comm 3'!O18+'New Comm 4'!O18+'New Comm 5'!O18,0)","v":75300},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!Q18+'Res .95+% Res Furnace - NEW'!Q18+'Res Boiler 85%'!Q18+'Res Boiler 90%'!Q18+'Res Furnace Tune-Up'!Q18+'Res Water Heating .62 EF'!Q18+'Res Water Heating .67 EF'!Q18+'Res Attic Insulation'!Q18+'Res Retrofit Bundle'!Q18+'Res New Home Bundle'!Q18+'Comm 92-94% Furnace'!Q18+'Comm 95+% Furnace - NEW'!Q18+'Comm Boiler (85%) Level 1'!Q18+'Comm Boiler (90%) Level 1'!Q18+'Comm LP&HP Steam Boilers - LV1'!Q18+'Comm WH .64 EF'!Q18+'Comm WH Storage 88% Cond'!Q18+'Comm Custom'!Q18+'Res .95+% Res Furnace - Replace'!Q18+'New Home ES'!Q18+'Low Flow Showerhead'!Q18+'Programmable Thermostats'!Q18+'New Residential 4'!Q18+'New Residential 5'!Q18+'Comm 95+% Furnace - Replace'!Q18+'Comm Boiler (85%) Level 2'!Q18+'Comm Boiler (85%) Level 3'!Q18+'Comm Boiler (90%) Level 2'!Q18+'Comm Boiler (90%) Level 3'!Q18+'Comm LP&HP Steam Boilers - LV2'!Q18+'Comm LP&HP Steam Boilers - LV3'!Q18+'New Comm 1'!Q18+'New Comm 2'!Q18+'New Comm 3'!Q18+'New Comm 4'!Q18+'New Comm 5'!Q18,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!R18+'Res .95+% Res Furnace - NEW'!R18+'Res Boiler 85%'!R18+'Res Boiler 90%'!R18+'Res Furnace Tune-Up'!R18+'Res Water Heating .62 EF'!R18+'Res Water Heating .67 EF'!R18+'Res Attic Insulation'!R18+'Res Retrofit Bundle'!R18+'Res New Home Bundle'!R18+'Comm 92-94% Furnace'!R18+'Comm 95+% Furnace - NEW'!R18+'Comm Boiler (85%) Level 1'!R18+'Comm Boiler (90%) Level 1'!R18+'Comm LP&HP Steam Boilers - LV1'!R18+'Comm WH .64 EF'!R18+'Comm WH Storage 88% Cond'!R18+'Comm Custom'!R18+'Res .95+% Res Furnace - Replace'!R18+'New Home ES'!R18+'Low Flow Showerhead'!R18+'Programmable Thermostats'!R18+'New Residential 4'!R18+'New Residential 5'!R18+'Comm 95+% Furnace - Replace'!R18+'Comm Boiler (85%) Level 2'!R18+'Comm Boiler (85%) Level 3'!R18+'Comm Boiler (90%) Level 2'!R18+'Comm Boiler (90%) Level 3'!R18+'Comm LP&HP Steam Boilers - LV2'!R18+'Comm LP&HP Steam Boilers - LV3'!R18+'New Comm 1'!R18+'New Comm 2'!R18+'New Comm 3'!R18+'New Comm 4'!R18+'New Comm 5'!R18,0)","v":75300},{"$f":"ROUND('Res. 92-94% Res Furnace'!S18+'Res .95+% Res Furnace - NEW'!S18+'Res Boiler 85%'!S18+'Res Boiler 90%'!S18+'Res Furnace Tune-Up'!S18+'Res Water Heating .62 EF'!S18+'Res Water Heating .67 EF'!S18+'Res Attic Insulation'!S18+'Res Retrofit Bundle'!S18+'Res New Home Bundle'!S18+'Comm 92-94% Furnace'!S18+'Comm 95+% Furnace - NEW'!S18+'Comm Boiler (85%) Level 1'!S18+'Comm Boiler (90%) Level 1'!S18+'Comm LP&HP Steam Boilers - LV1'!S18+'Comm WH .64 EF'!S18+'Comm WH Storage 88% Cond'!S18+'Comm Custom'!S18+'Res .95+% Res Furnace - Replace'!S18+'New Home ES'!S18+'Low Flow Showerhead'!S18+'Programmable Thermostats'!S18+'New Residential 4'!S18+'New Residential 5'!S18+'Comm 95+% Furnace - Replace'!S18+'Comm Boiler (85%) Level 2'!S18+'Comm Boiler (85%) Level 3'!S18+'Comm Boiler (90%) Level 2'!S18+'Comm Boiler (90%) Level 3'!S18+'Comm LP&HP Steam Boilers - LV2'!S18+'Comm LP&HP Steam Boilers - LV3'!S18+'New Comm 1'!S18+'New Comm 2'!S18+'New Comm 3'!S18+'New Comm 4'!S18+'New Comm 5'!S18,0)","v":151},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!U18+'Res .95+% Res Furnace - NEW'!U18+'Res Boiler 85%'!U18+'Res Boiler 90%'!U18+'Res Furnace Tune-Up'!U18+'Res Water Heating .62 EF'!U18+'Res Water Heating .67 EF'!U18+'Res Attic Insulation'!U18+'Res Retrofit Bundle'!U18+'Res New Home Bundle'!U18+'Comm 92-94% Furnace'!U18+'Comm 95+% Furnace - NEW'!U18+'Comm Boiler (85%) Level 1'!U18+'Comm Boiler (90%) Level 1'!U18+'Comm LP&HP Steam Boilers - LV1'!U18+'Comm WH .64 EF'!U18+'Comm WH Storage 88% Cond'!U18+'Comm Custom'!U18+'Res .95+% Res Furnace - Replace'!U18+'New Home ES'!U18+'Low Flow Showerhead'!U18+'Programmable Thermostats'!U18+'New Residential 4'!U18+'New Residential 5'!U18+'Comm 95+% Furnace - Replace'!U18+'Comm Boiler (85%) Level 2'!U18+'Comm Boiler (85%) Level 3'!U18+'Comm Boiler (90%) Level 2'!U18+'Comm Boiler (90%) Level 3'!U18+'Comm LP&HP Steam Boilers - LV2'!U18+'Comm LP&HP Steam Boilers - LV3'!U18+'New Comm 1'!U18+'New Comm 2'!U18+'New Comm 3'!U18+'New Comm 4'!U18+'New Comm 5'!U18,0)","v":23315},98615,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!X18+'Res .95+% Res Furnace - NEW'!X18+'Res Boiler 85%'!X18+'Res Boiler 90%'!X18+'Res Furnace Tune-Up'!X18+'Res Water Heating .62 EF'!X18+'Res Water Heating .67 EF'!X18+'Res Attic Insulation'!X18+'Res Retrofit Bundle'!X18+'Res New Home Bundle'!X18+'Comm 92-94% Furnace'!X18+'Comm 95+% Furnace - NEW'!X18+'Comm Boiler (85%) Level 1'!X18+'Comm Boiler (90%) Level 1'!X18+'Comm LP&HP Steam Boilers - LV1'!X18+'Comm WH .64 EF'!X18+'Comm WH Storage 88% Cond'!X18+'Comm Custom'!X18+'Res .95+% Res Furnace - Replace'!X18+'New Home ES'!X18+'Low Flow Showerhead'!X18+'Programmable Thermostats'!X18+'New Residential 4'!X18+'New Residential 5'!X18+'Comm 95+% Furnace - Replace'!X18+'Comm Boiler (85%) Level 2'!X18+'Comm Boiler (85%) Level 3'!X18+'Comm Boiler (90%) Level 2'!X18+'Comm Boiler (90%) Level 3'!X18+'Comm LP&HP Steam Boilers - LV2'!X18+'Comm LP&HP Steam Boilers - LV3'!X18+'New Comm 1'!X18+'New Comm 2'!X18+'New Comm 3'!X18+'New Comm 4'!X18+'New Comm 5'!X18,0)","v":20098},{"$f":"ROUND('Res. 92-94% Res Furnace'!Y18+'Res .95+% Res Furnace - NEW'!Y18+'Res Boiler 85%'!Y18+'Res Boiler 90%'!Y18+'Res Furnace Tune-Up'!Y18+'Res Water Heating .62 EF'!Y18+'Res Water Heating .67 EF'!Y18+'Res Attic Insulation'!Y18+'Res Retrofit Bundle'!Y18+'Res New Home Bundle'!Y18+'Comm 92-94% Furnace'!Y18+'Comm 95+% Furnace - NEW'!Y18+'Comm Boiler (85%) Level 1'!Y18+'Comm Boiler (90%) Level 1'!Y18+'Comm LP&HP Steam Boilers - LV1'!Y18+'Comm WH .64 EF'!Y18+'Comm WH Storage 88% Cond'!Y18+'Comm Custom'!Y18+'Res .95+% Res Furnace - Replace'!Y18+'New Home ES'!Y18+'Low Flow Showerhead'!Y18+'Programmable Thermostats'!Y18+'New Residential 4'!Y18+'New Residential 5'!Y18+'Comm 95+% Furnace - Replace'!Y18+'Comm Boiler (85%) Level 2'!Y18+'Comm Boiler (85%) Level 3'!Y18+'Comm Boiler (90%) Level 2'!Y18+'Comm Boiler (90%) Level 3'!Y18+'Comm LP&HP Steam Boilers - LV2'!Y18+'Comm LP&HP Steam Boilers - LV3'!Y18+'New Comm 1'!Y18+'New Comm 2'!Y18+'New Comm 3'!Y18+'New Comm 4'!Y18+'New Comm 5'!Y18,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!Z18+'Res .95+% Res Furnace - NEW'!Z18+'Res Boiler 85%'!Z18+'Res Boiler 90%'!Z18+'Res Furnace Tune-Up'!Z18+'Res Water Heating .62 EF'!Z18+'Res Water Heating .67 EF'!Z18+'Res Attic Insulation'!Z18+'Res Retrofit Bundle'!Z18+'Res New Home Bundle'!Z18+'Comm 92-94% Furnace'!Z18+'Comm 95+% Furnace - NEW'!Z18+'Comm Boiler (85%) Level 1'!Z18+'Comm Boiler (90%) Level 1'!Z18+'Comm LP&HP Steam Boilers - LV1'!Z18+'Comm WH .64 EF'!Z18+'Comm WH Storage 88% Cond'!Z18+'Comm Custom'!Z18+'Res .95+% Res Furnace - Replace'!Z18+'New Home ES'!Z18+'Low Flow Showerhead'!Z18+'Programmable Thermostats'!Z18+'New Residential 4'!Z18+'New Residential 5'!Z18+'Comm 95+% Furnace - Replace'!Z18+'Comm Boiler (85%) Level 2'!Z18+'Comm Boiler (85%) Level 3'!Z18+'Comm Boiler (90%) Level 2'!Z18+'Comm Boiler (90%) Level 3'!Z18+'Comm LP&HP Steam Boilers - LV2'!Z18+'Comm LP&HP Steam Boilers - LV3'!Z18+'New Comm 1'!Z18+'New Comm 2'!Z18+'New Comm 3'!Z18+'New Comm 4'!Z18+'New Comm 5'!Z18,0)","v":0},20098,78517,null,null,2019,75300,23315,98615,null,0,0,0,null,98615,null,null,2019,75300,23315,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AU18+'Res .95+% Res Furnace - NEW'!AU18+'Res Boiler 85%'!AU18+'Res Boiler 90%'!AU18+'Res Furnace Tune-Up'!AU18+'Res Water Heating .62 EF'!AU18+'Res Water Heating .67 EF'!AU18+'Res Attic Insulation'!AU18+'Res Retrofit Bundle'!AU18+'Res New Home Bundle'!AU18+'Comm 92-94% Furnace'!AU18+'Comm 95+% Furnace - NEW'!AU18+'Comm Boiler (85%) Level 1'!AU18+'Comm Boiler (90%) Level 1'!AU18+'Comm LP&HP Steam Boilers - LV1'!AU18+'Comm WH .64 EF'!AU18+'Comm WH Storage 88% Cond'!AU18+'Comm Custom'!AU18+'Res .95+% Res Furnace - Replace'!AU18+'New Home ES'!AU18+'Low Flow Showerhead'!AU18+'Programmable Thermostats'!AU18+'New Residential 4'!AU18+'New Residential 5'!AU18+'Comm 95+% Furnace - Replace'!AU18+'Comm Boiler (85%) Level 2'!AU18+'Comm Boiler (85%) Level 3'!AU18+'Comm Boiler (90%) Level 2'!AU18+'Comm Boiler (90%) Level 3'!AU18+'Comm LP&HP Steam Boilers - LV2'!AU18+'Comm LP&HP Steam Boilers - LV3'!AU18+'New Comm 1'!AU18+'New Comm 2'!AU18+'New Comm 3'!AU18+'New Comm 4'!AU18+'New Comm 5'!AU18,0)","v":23809},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AW18+'Res .95+% Res Furnace - NEW'!AW18+'Res Boiler 85%'!AW18+'Res Boiler 90%'!AW18+'Res Furnace Tune-Up'!AW18+'Res Water Heating .62 EF'!AW18+'Res Water Heating .67 EF'!AW18+'Res Attic Insulation'!AW18+'Res Retrofit Bundle'!AW18+'Res New Home Bundle'!AW18+'Comm 92-94% Furnace'!AW18+'Comm 95+% Furnace - NEW'!AW18+'Comm Boiler (85%) Level 1'!AW18+'Comm Boiler (90%) Level 1'!AW18+'Comm LP&HP Steam Boilers - LV1'!AW18+'Comm WH .64 EF'!AW18+'Comm WH Storage 88% Cond'!AW18+'Comm Custom'!AW18+'Res .95+% Res Furnace - Replace'!AW18+'New Home ES'!AW18+'Low Flow Showerhead'!AW18+'Programmable Thermostats'!AW18+'New Residential 4'!AW18+'New Residential 5'!AW18+'Comm 95+% Furnace - Replace'!AW18+'Comm Boiler (85%) Level 2'!AW18+'Comm Boiler (85%) Level 3'!AW18+'Comm Boiler (90%) Level 2'!AW18+'Comm Boiler (90%) Level 3'!AW18+'Comm LP&HP Steam Boilers - LV2'!AW18+'Comm LP&HP Steam Boilers - LV3'!AW18+'New Comm 1'!AW18+'New Comm 2'!AW18+'New Comm 3'!AW18+'New Comm 4'!AW18+'New Comm 5'!AW18,0)","v":5936},null,null,128360,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BB18+'Res .95+% Res Furnace - NEW'!BB18+'Res Boiler 85%'!BB18+'Res Boiler 90%'!BB18+'Res Furnace Tune-Up'!BB18+'Res Water Heating .62 EF'!BB18+'Res Water Heating .67 EF'!BB18+'Res Attic Insulation'!BB18+'Res Retrofit Bundle'!BB18+'Res New Home Bundle'!BB18+'Comm 92-94% Furnace'!BB18+'Comm 95+% Furnace - NEW'!BB18+'Comm Boiler (85%) Level 1'!BB18+'Comm Boiler (90%) Level 1'!BB18+'Comm LP&HP Steam Boilers - LV1'!BB18+'Comm WH .64 EF'!BB18+'Comm WH Storage 88% Cond'!BB18+'Comm Custom'!BB18+'Res .95+% Res Furnace - Replace'!BB18+'New Home ES'!BB18+'Low Flow Showerhead'!BB18+'Programmable Thermostats'!BB18+'New Residential 4'!BB18+'New Residential 5'!BB18+'Comm 95+% Furnace - Replace'!BB18+'Comm Boiler (85%) Level 2'!BB18+'Comm Boiler (85%) Level 3'!BB18+'Comm Boiler (90%) Level 2'!BB18+'Comm Boiler (90%) Level 3'!BB18+'Comm LP&HP Steam Boilers - LV2'!BB18+'Comm LP&HP Steam Boilers - LV3'!BB18+'New Comm 1'!BB18+'New Comm 2'!BB18+'New Comm 3'!BB18+'New Comm 4'!BB18+'New Comm 5'!BB18,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BC18+'Res .95+% Res Furnace - NEW'!BC18+'Res Boiler 85%'!BC18+'Res Boiler 90%'!BC18+'Res Furnace Tune-Up'!BC18+'Res Water Heating .62 EF'!BC18+'Res Water Heating .67 EF'!BC18+'Res Attic Insulation'!BC18+'Res Retrofit Bundle'!BC18+'Res New Home Bundle'!BC18+'Comm 92-94% Furnace'!BC18+'Comm 95+% Furnace - NEW'!BC18+'Comm Boiler (85%) Level 1'!BC18+'Comm Boiler (90%) Level 1'!BC18+'Comm LP&HP Steam Boilers - LV1'!BC18+'Comm WH .64 EF'!BC18+'Comm WH Storage 88% Cond'!BC18+'Comm Custom'!BC18+'Res .95+% Res Furnace - Replace'!BC18+'New Home ES'!BC18+'Low Flow Showerhead'!BC18+'Programmable Thermostats'!BC18+'New Residential 4'!BC18+'New Residential 5'!BC18+'Comm 95+% Furnace - Replace'!BC18+'Comm Boiler (85%) Level 2'!BC18+'Comm Boiler (85%) Level 3'!BC18+'Comm Boiler (90%) Level 2'!BC18+'Comm Boiler (90%) Level 3'!BC18+'Comm LP&HP Steam Boilers - LV2'!BC18+'Comm LP&HP Steam Boilers - LV3'!BC18+'New Comm 1'!BC18+'New Comm 2'!BC18+'New Comm 3'!BC18+'New Comm 4'!BC18+'New Comm 5'!BC18,0)","v":0},0,128360,null,null,2019,{"$f":"ROUND('Res. 92-94% Res Furnace'!BI18+'Res .95+% Res Furnace - NEW'!BI18+'Res Boiler 85%'!BI18+'Res Boiler 90%'!BI18+'Res Furnace Tune-Up'!BI18+'Res Water Heating .62 EF'!BI18+'Res Water Heating .67 EF'!BI18+'Res Attic Insulation'!BI18+'Res Retrofit Bundle'!BI18+'Res New Home Bundle'!BI18+'Comm 92-94% Furnace'!BI18+'Comm 95+% Furnace - NEW'!BI18+'Comm Boiler (85%) Level 1'!BI18+'Comm Boiler (90%) Level 1'!BI18+'Comm LP&HP Steam Boilers - LV1'!BI18+'Comm WH .64 EF'!BI18+'Comm WH Storage 88% Cond'!BI18+'Comm Custom'!BI18+'Res .95+% Res Furnace - Replace'!BI18+'New Home ES'!BI18+'Low Flow Showerhead'!BI18+'Programmable Thermostats'!BI18+'New Residential 4'!BI18+'New Residential 5'!BI18+'Comm 95+% Furnace - Replace'!BI18+'Comm Boiler (85%) Level 2'!BI18+'Comm Boiler (85%) Level 3'!BI18+'Comm Boiler (90%) Level 2'!BI18+'Comm Boiler (90%) Level 3'!BI18+'Comm LP&HP Steam Boilers - LV2'!BI18+'Comm LP&HP Steam Boilers - LV3'!BI18+'New Comm 1'!BI18+'New Comm 2'!BI18+'New Comm 3'!BI18+'New Comm 4'!BI18+'New Comm 5'!BI18,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BJ18+'Res .95+% Res Furnace - NEW'!BJ18+'Res Boiler 85%'!BJ18+'Res Boiler 90%'!BJ18+'Res Furnace Tune-Up'!BJ18+'Res Water Heating .62 EF'!BJ18+'Res Water Heating .67 EF'!BJ18+'Res Attic Insulation'!BJ18+'Res Retrofit Bundle'!BJ18+'Res New Home Bundle'!BJ18+'Comm 92-94% Furnace'!BJ18+'Comm 95+% Furnace - NEW'!BJ18+'Comm Boiler (85%) Level 1'!BJ18+'Comm Boiler (90%) Level 1'!BJ18+'Comm LP&HP Steam Boilers - LV1'!BJ18+'Comm WH .64 EF'!BJ18+'Comm WH Storage 88% Cond'!BJ18+'Comm Custom'!BJ18+'Res .95+% Res Furnace - Replace'!BJ18+'New Home ES'!BJ18+'Low Flow Showerhead'!BJ18+'Programmable Thermostats'!BJ18+'New Residential 4'!BJ18+'New Residential 5'!BJ18+'Comm 95+% Furnace - Replace'!BJ18+'Comm Boiler (85%) Level 2'!BJ18+'Comm Boiler (85%) Level 3'!BJ18+'Comm Boiler (90%) Level 2'!BJ18+'Comm Boiler (90%) Level 3'!BJ18+'Comm LP&HP Steam Boilers - LV2'!BJ18+'Comm LP&HP Steam Boilers - LV3'!BJ18+'New Comm 1'!BJ18+'New Comm 2'!BJ18+'New Comm 3'!BJ18+'New Comm 4'!BJ18+'New Comm 5'!BJ18,0)","v":15142},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BL18+'Res .95+% Res Furnace - NEW'!BL18+'Res Boiler 85%'!BL18+'Res Boiler 90%'!BL18+'Res Furnace Tune-Up'!BL18+'Res Water Heating .62 EF'!BL18+'Res Water Heating .67 EF'!BL18+'Res Attic Insulation'!BL18+'Res Retrofit Bundle'!BL18+'Res New Home Bundle'!BL18+'Comm 92-94% Furnace'!BL18+'Comm 95+% Furnace - NEW'!BL18+'Comm Boiler (85%) Level 1'!BL18+'Comm Boiler (90%) Level 1'!BL18+'Comm LP&HP Steam Boilers - LV1'!BL18+'Comm WH .64 EF'!BL18+'Comm WH Storage 88% Cond'!BL18+'Comm Custom'!BL18+'Res .95+% Res Furnace - Replace'!BL18+'New Home ES'!BL18+'Low Flow Showerhead'!BL18+'Programmable Thermostats'!BL18+'New Residential 4'!BL18+'New Residential 5'!BL18+'Comm 95+% Furnace - Replace'!BL18+'Comm Boiler (85%) Level 2'!BL18+'Comm Boiler (85%) Level 3'!BL18+'Comm Boiler (90%) Level 2'!BL18+'Comm Boiler (90%) Level 3'!BL18+'Comm LP&HP Steam Boilers - LV2'!BL18+'Comm LP&HP Steam Boilers - LV3'!BL18+'New Comm 1'!BL18+'New Comm 2'!BL18+'New Comm 3'!BL18+'New Comm 4'!BL18+'New Comm 5'!BL18,0)","v":137870},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BN18+'Res .95+% Res Furnace - NEW'!BN18+'Res Boiler 85%'!BN18+'Res Boiler 90%'!BN18+'Res Furnace Tune-Up'!BN18+'Res Water Heating .62 EF'!BN18+'Res Water Heating .67 EF'!BN18+'Res Attic Insulation'!BN18+'Res Retrofit Bundle'!BN18+'Res New Home Bundle'!BN18+'Comm 92-94% Furnace'!BN18+'Comm 95+% Furnace - NEW'!BN18+'Comm Boiler (85%) Level 1'!BN18+'Comm Boiler (90%) Level 1'!BN18+'Comm LP&HP Steam Boilers - LV1'!BN18+'Comm WH .64 EF'!BN18+'Comm WH Storage 88% Cond'!BN18+'Comm Custom'!BN18+'Res .95+% Res Furnace - Replace'!BN18+'New Home ES'!BN18+'Low Flow Showerhead'!BN18+'Programmable Thermostats'!BN18+'New Residential 4'!BN18+'New Residential 5'!BN18+'Comm 95+% Furnace - Replace'!BN18+'Comm Boiler (85%) Level 2'!BN18+'Comm Boiler (85%) Level 3'!BN18+'Comm Boiler (90%) Level 2'!BN18+'Comm Boiler (90%) Level 3'!BN18+'Comm LP&HP Steam Boilers - LV2'!BN18+'Comm LP&HP Steam Boilers - LV3'!BN18+'New Comm 1'!BN18+'New Comm 2'!BN18+'New Comm 3'!BN18+'New Comm 4'!BN18+'New Comm 5'!BN18,0)","v":142970},null,280840,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BR18+'Res .95+% Res Furnace - NEW'!BR18+'Res Boiler 85%'!BR18+'Res Boiler 90%'!BR18+'Res Furnace Tune-Up'!BR18+'Res Water Heating .62 EF'!BR18+'Res Water Heating .67 EF'!BR18+'Res Attic Insulation'!BR18+'Res Retrofit Bundle'!BR18+'Res New Home Bundle'!BR18+'Comm 92-94% Furnace'!BR18+'Comm 95+% Furnace - NEW'!BR18+'Comm Boiler (85%) Level 1'!BR18+'Comm Boiler (90%) Level 1'!BR18+'Comm LP&HP Steam Boilers - LV1'!BR18+'Comm WH .64 EF'!BR18+'Comm WH Storage 88% Cond'!BR18+'Comm Custom'!BR18+'Res .95+% Res Furnace - Replace'!BR18+'New Home ES'!BR18+'Low Flow Showerhead'!BR18+'Programmable Thermostats'!BR18+'New Residential 4'!BR18+'New Residential 5'!BR18+'Comm 95+% Furnace - Replace'!BR18+'Comm Boiler (85%) Level 2'!BR18+'Comm Boiler (85%) Level 3'!BR18+'Comm Boiler (90%) Level 2'!BR18+'Comm Boiler (90%) Level 3'!BR18+'Comm LP&HP Steam Boilers - LV2'!BR18+'Comm LP&HP Steam Boilers - LV3'!BR18+'New Comm 1'!BR18+'New Comm 2'!BR18+'New Comm 3'!BR18+'New Comm 4'!BR18+'New Comm 5'!BR18,0)","v":0},null,280840,null,null,2019,75300,23315,23809,122424,null,0,0,0,null,122424,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,{"$f":"ROUND('Res. 92-94% Res Furnace'!M19+'Res .95+% Res Furnace - NEW'!M19+'Res Boiler 85%'!M19+'Res Boiler 90%'!M19+'Res Furnace Tune-Up'!M19+'Res Water Heating .62 EF'!M19+'Res Water Heating .67 EF'!M19+'Res Attic Insulation'!M19+'Res Retrofit Bundle'!M19+'Res New Home Bundle'!M19+'Comm 92-94% Furnace'!M19+'Comm 95+% Furnace - NEW'!M19+'Comm Boiler (85%) Level 1'!M19+'Comm Boiler (90%) Level 1'!M19+'Comm LP&HP Steam Boilers - LV1'!M19+'Comm WH .64 EF'!M19+'Comm WH Storage 88% Cond'!M19+'Comm Custom'!M19+'Res .95+% Res Furnace - Replace'!M19+'New Home ES'!M19+'Low Flow Showerhead'!M19+'Programmable Thermostats'!M19+'New Residential 4'!M19+'New Residential 5'!M19+'Comm 95+% Furnace - Replace'!M19+'Comm Boiler (85%) Level 2'!M19+'Comm Boiler (85%) Level 3'!M19+'Comm Boiler (90%) Level 2'!M19+'Comm Boiler (90%) Level 3'!M19+'Comm LP&HP Steam Boilers - LV2'!M19+'Comm LP&HP Steam Boilers - LV3'!M19+'New Comm 1'!M19+'New Comm 2'!M19+'New Comm 3'!M19+'New Comm 4'!M19+'New Comm 5'!M19,0)","v":15142},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!O19+'Res .95+% Res Furnace - NEW'!O19+'Res Boiler 85%'!O19+'Res Boiler 90%'!O19+'Res Furnace Tune-Up'!O19+'Res Water Heating .62 EF'!O19+'Res Water Heating .67 EF'!O19+'Res Attic Insulation'!O19+'Res Retrofit Bundle'!O19+'Res New Home Bundle'!O19+'Comm 92-94% Furnace'!O19+'Comm 95+% Furnace - NEW'!O19+'Comm Boiler (85%) Level 1'!O19+'Comm Boiler (90%) Level 1'!O19+'Comm LP&HP Steam Boilers - LV1'!O19+'Comm WH .64 EF'!O19+'Comm WH Storage 88% Cond'!O19+'Comm Custom'!O19+'Res .95+% Res Furnace - Replace'!O19+'New Home ES'!O19+'Low Flow Showerhead'!O19+'Programmable Thermostats'!O19+'New Residential 4'!O19+'New Residential 5'!O19+'Comm 95+% Furnace - Replace'!O19+'Comm Boiler (85%) Level 2'!O19+'Comm Boiler (85%) Level 3'!O19+'Comm Boiler (90%) Level 2'!O19+'Comm Boiler (90%) Level 3'!O19+'Comm LP&HP Steam Boilers - LV2'!O19+'Comm LP&HP Steam Boilers - LV3'!O19+'New Comm 1'!O19+'New Comm 2'!O19+'New Comm 3'!O19+'New Comm 4'!O19+'New Comm 5'!O19,0)","v":77936},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!Q19+'Res .95+% Res Furnace - NEW'!Q19+'Res Boiler 85%'!Q19+'Res Boiler 90%'!Q19+'Res Furnace Tune-Up'!Q19+'Res Water Heating .62 EF'!Q19+'Res Water Heating .67 EF'!Q19+'Res Attic Insulation'!Q19+'Res Retrofit Bundle'!Q19+'Res New Home Bundle'!Q19+'Comm 92-94% Furnace'!Q19+'Comm 95+% Furnace - NEW'!Q19+'Comm Boiler (85%) Level 1'!Q19+'Comm Boiler (90%) Level 1'!Q19+'Comm LP&HP Steam Boilers - LV1'!Q19+'Comm WH .64 EF'!Q19+'Comm WH Storage 88% Cond'!Q19+'Comm Custom'!Q19+'Res .95+% Res Furnace - Replace'!Q19+'New Home ES'!Q19+'Low Flow Showerhead'!Q19+'Programmable Thermostats'!Q19+'New Residential 4'!Q19+'New Residential 5'!Q19+'Comm 95+% Furnace - Replace'!Q19+'Comm Boiler (85%) Level 2'!Q19+'Comm Boiler (85%) Level 3'!Q19+'Comm Boiler (90%) Level 2'!Q19+'Comm Boiler (90%) Level 3'!Q19+'Comm LP&HP Steam Boilers - LV2'!Q19+'Comm LP&HP Steam Boilers - LV3'!Q19+'New Comm 1'!Q19+'New Comm 2'!Q19+'New Comm 3'!Q19+'New Comm 4'!Q19+'New Comm 5'!Q19,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!R19+'Res .95+% Res Furnace - NEW'!R19+'Res Boiler 85%'!R19+'Res Boiler 90%'!R19+'Res Furnace Tune-Up'!R19+'Res Water Heating .62 EF'!R19+'Res Water Heating .67 EF'!R19+'Res Attic Insulation'!R19+'Res Retrofit Bundle'!R19+'Res New Home Bundle'!R19+'Comm 92-94% Furnace'!R19+'Comm 95+% Furnace - NEW'!R19+'Comm Boiler (85%) Level 1'!R19+'Comm Boiler (90%) Level 1'!R19+'Comm LP&HP Steam Boilers - LV1'!R19+'Comm WH .64 EF'!R19+'Comm WH Storage 88% Cond'!R19+'Comm Custom'!R19+'Res .95+% Res Furnace - Replace'!R19+'New Home ES'!R19+'Low Flow Showerhead'!R19+'Programmable Thermostats'!R19+'New Residential 4'!R19+'New Residential 5'!R19+'Comm 95+% Furnace - Replace'!R19+'Comm Boiler (85%) Level 2'!R19+'Comm Boiler (85%) Level 3'!R19+'Comm Boiler (90%) Level 2'!R19+'Comm Boiler (90%) Level 3'!R19+'Comm LP&HP Steam Boilers - LV2'!R19+'Comm LP&HP Steam Boilers - LV3'!R19+'New Comm 1'!R19+'New Comm 2'!R19+'New Comm 3'!R19+'New Comm 4'!R19+'New Comm 5'!R19,0)","v":77936},{"$f":"ROUND('Res. 92-94% Res Furnace'!S19+'Res .95+% Res Furnace - NEW'!S19+'Res Boiler 85%'!S19+'Res Boiler 90%'!S19+'Res Furnace Tune-Up'!S19+'Res Water Heating .62 EF'!S19+'Res Water Heating .67 EF'!S19+'Res Attic Insulation'!S19+'Res Retrofit Bundle'!S19+'Res New Home Bundle'!S19+'Comm 92-94% Furnace'!S19+'Comm 95+% Furnace - NEW'!S19+'Comm Boiler (85%) Level 1'!S19+'Comm Boiler (90%) Level 1'!S19+'Comm LP&HP Steam Boilers - LV1'!S19+'Comm WH .64 EF'!S19+'Comm WH Storage 88% Cond'!S19+'Comm Custom'!S19+'Res .95+% Res Furnace - Replace'!S19+'New Home ES'!S19+'Low Flow Showerhead'!S19+'Programmable Thermostats'!S19+'New Residential 4'!S19+'New Residential 5'!S19+'Comm 95+% Furnace - Replace'!S19+'Comm Boiler (85%) Level 2'!S19+'Comm Boiler (85%) Level 3'!S19+'Comm Boiler (90%) Level 2'!S19+'Comm Boiler (90%) Level 3'!S19+'Comm LP&HP Steam Boilers - LV2'!S19+'Comm LP&HP Steam Boilers - LV3'!S19+'New Comm 1'!S19+'New Comm 2'!S19+'New Comm 3'!S19+'New Comm 4'!S19+'New Comm 5'!S19,0)","v":151},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!U19+'Res .95+% Res Furnace - NEW'!U19+'Res Boiler 85%'!U19+'Res Boiler 90%'!U19+'Res Furnace Tune-Up'!U19+'Res Water Heating .62 EF'!U19+'Res Water Heating .67 EF'!U19+'Res Attic Insulation'!U19+'Res Retrofit Bundle'!U19+'Res New Home Bundle'!U19+'Comm 92-94% Furnace'!U19+'Comm 95+% Furnace - NEW'!U19+'Comm Boiler (85%) Level 1'!U19+'Comm Boiler (90%) Level 1'!U19+'Comm LP&HP Steam Boilers - LV1'!U19+'Comm WH .64 EF'!U19+'Comm WH Storage 88% Cond'!U19+'Comm Custom'!U19+'Res .95+% Res Furnace - Replace'!U19+'New Home ES'!U19+'Low Flow Showerhead'!U19+'Programmable Thermostats'!U19+'New Residential 4'!U19+'New Residential 5'!U19+'Comm 95+% Furnace - Replace'!U19+'Comm Boiler (85%) Level 2'!U19+'Comm Boiler (85%) Level 3'!U19+'Comm Boiler (90%) Level 2'!U19+'Comm Boiler (90%) Level 3'!U19+'Comm LP&HP Steam Boilers - LV2'!U19+'Comm LP&HP Steam Boilers - LV3'!U19+'New Comm 1'!U19+'New Comm 2'!U19+'New Comm 3'!U19+'New Comm 4'!U19+'New Comm 5'!U19,0)","v":23468},101404,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!X19+'Res .95+% Res Furnace - NEW'!X19+'Res Boiler 85%'!X19+'Res Boiler 90%'!X19+'Res Furnace Tune-Up'!X19+'Res Water Heating .62 EF'!X19+'Res Water Heating .67 EF'!X19+'Res Attic Insulation'!X19+'Res Retrofit Bundle'!X19+'Res New Home Bundle'!X19+'Comm 92-94% Furnace'!X19+'Comm 95+% Furnace - NEW'!X19+'Comm Boiler (85%) Level 1'!X19+'Comm Boiler (90%) Level 1'!X19+'Comm LP&HP Steam Boilers - LV1'!X19+'Comm WH .64 EF'!X19+'Comm WH Storage 88% Cond'!X19+'Comm Custom'!X19+'Res .95+% Res Furnace - Replace'!X19+'New Home ES'!X19+'Low Flow Showerhead'!X19+'Programmable Thermostats'!X19+'New Residential 4'!X19+'New Residential 5'!X19+'Comm 95+% Furnace - Replace'!X19+'Comm Boiler (85%) Level 2'!X19+'Comm Boiler (85%) Level 3'!X19+'Comm Boiler (90%) Level 2'!X19+'Comm Boiler (90%) Level 3'!X19+'Comm LP&HP Steam Boilers - LV2'!X19+'Comm LP&HP Steam Boilers - LV3'!X19+'New Comm 1'!X19+'New Comm 2'!X19+'New Comm 3'!X19+'New Comm 4'!X19+'New Comm 5'!X19,0)","v":20806},{"$f":"ROUND('Res. 92-94% Res Furnace'!Y19+'Res .95+% Res Furnace - NEW'!Y19+'Res Boiler 85%'!Y19+'Res Boiler 90%'!Y19+'Res Furnace Tune-Up'!Y19+'Res Water Heating .62 EF'!Y19+'Res Water Heating .67 EF'!Y19+'Res Attic Insulation'!Y19+'Res Retrofit Bundle'!Y19+'Res New Home Bundle'!Y19+'Comm 92-94% Furnace'!Y19+'Comm 95+% Furnace - NEW'!Y19+'Comm Boiler (85%) Level 1'!Y19+'Comm Boiler (90%) Level 1'!Y19+'Comm LP&HP Steam Boilers - LV1'!Y19+'Comm WH .64 EF'!Y19+'Comm WH Storage 88% Cond'!Y19+'Comm Custom'!Y19+'Res .95+% Res Furnace - Replace'!Y19+'New Home ES'!Y19+'Low Flow Showerhead'!Y19+'Programmable Thermostats'!Y19+'New Residential 4'!Y19+'New Residential 5'!Y19+'Comm 95+% Furnace - Replace'!Y19+'Comm Boiler (85%) Level 2'!Y19+'Comm Boiler (85%) Level 3'!Y19+'Comm Boiler (90%) Level 2'!Y19+'Comm Boiler (90%) Level 3'!Y19+'Comm LP&HP Steam Boilers - LV2'!Y19+'Comm LP&HP Steam Boilers - LV3'!Y19+'New Comm 1'!Y19+'New Comm 2'!Y19+'New Comm 3'!Y19+'New Comm 4'!Y19+'New Comm 5'!Y19,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!Z19+'Res .95+% Res Furnace - NEW'!Z19+'Res Boiler 85%'!Z19+'Res Boiler 90%'!Z19+'Res Furnace Tune-Up'!Z19+'Res Water Heating .62 EF'!Z19+'Res Water Heating .67 EF'!Z19+'Res Attic Insulation'!Z19+'Res Retrofit Bundle'!Z19+'Res New Home Bundle'!Z19+'Comm 92-94% Furnace'!Z19+'Comm 95+% Furnace - NEW'!Z19+'Comm Boiler (85%) Level 1'!Z19+'Comm Boiler (90%) Level 1'!Z19+'Comm LP&HP Steam Boilers - LV1'!Z19+'Comm WH .64 EF'!Z19+'Comm WH Storage 88% Cond'!Z19+'Comm Custom'!Z19+'Res .95+% Res Furnace - Replace'!Z19+'New Home ES'!Z19+'Low Flow Showerhead'!Z19+'Programmable Thermostats'!Z19+'New Residential 4'!Z19+'New Residential 5'!Z19+'Comm 95+% Furnace - Replace'!Z19+'Comm Boiler (85%) Level 2'!Z19+'Comm Boiler (85%) Level 3'!Z19+'Comm Boiler (90%) Level 2'!Z19+'Comm Boiler (90%) Level 3'!Z19+'Comm LP&HP Steam Boilers - LV2'!Z19+'Comm LP&HP Steam Boilers - LV3'!Z19+'New Comm 1'!Z19+'New Comm 2'!Z19+'New Comm 3'!Z19+'New Comm 4'!Z19+'New Comm 5'!Z19,0)","v":0},20806,80598,null,null,2020,77936,23468,101404,null,0,0,0,null,101404,null,null,2020,77936,23468,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AU19+'Res .95+% Res Furnace - NEW'!AU19+'Res Boiler 85%'!AU19+'Res Boiler 90%'!AU19+'Res Furnace Tune-Up'!AU19+'Res Water Heating .62 EF'!AU19+'Res Water Heating .67 EF'!AU19+'Res Attic Insulation'!AU19+'Res Retrofit Bundle'!AU19+'Res New Home Bundle'!AU19+'Comm 92-94% Furnace'!AU19+'Comm 95+% Furnace - NEW'!AU19+'Comm Boiler (85%) Level 1'!AU19+'Comm Boiler (90%) Level 1'!AU19+'Comm LP&HP Steam Boilers - LV1'!AU19+'Comm WH .64 EF'!AU19+'Comm WH Storage 88% Cond'!AU19+'Comm Custom'!AU19+'Res .95+% Res Furnace - Replace'!AU19+'New Home ES'!AU19+'Low Flow Showerhead'!AU19+'Programmable Thermostats'!AU19+'New Residential 4'!AU19+'New Residential 5'!AU19+'Comm 95+% Furnace - Replace'!AU19+'Comm Boiler (85%) Level 2'!AU19+'Comm Boiler (85%) Level 3'!AU19+'Comm Boiler (90%) Level 2'!AU19+'Comm Boiler (90%) Level 3'!AU19+'Comm LP&HP Steam Boilers - LV2'!AU19+'Comm LP&HP Steam Boilers - LV3'!AU19+'New Comm 1'!AU19+'New Comm 2'!AU19+'New Comm 3'!AU19+'New Comm 4'!AU19+'New Comm 5'!AU19,0)","v":24760},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AW19+'Res .95+% Res Furnace - NEW'!AW19+'Res Boiler 85%'!AW19+'Res Boiler 90%'!AW19+'Res Furnace Tune-Up'!AW19+'Res Water Heating .62 EF'!AW19+'Res Water Heating .67 EF'!AW19+'Res Attic Insulation'!AW19+'Res Retrofit Bundle'!AW19+'Res New Home Bundle'!AW19+'Comm 92-94% Furnace'!AW19+'Comm 95+% Furnace - NEW'!AW19+'Comm Boiler (85%) Level 1'!AW19+'Comm Boiler (90%) Level 1'!AW19+'Comm LP&HP Steam Boilers - LV1'!AW19+'Comm WH .64 EF'!AW19+'Comm WH Storage 88% Cond'!AW19+'Comm Custom'!AW19+'Res .95+% Res Furnace - Replace'!AW19+'New Home ES'!AW19+'Low Flow Showerhead'!AW19+'Programmable Thermostats'!AW19+'New Residential 4'!AW19+'New Residential 5'!AW19+'Comm 95+% Furnace - Replace'!AW19+'Comm Boiler (85%) Level 2'!AW19+'Comm Boiler (85%) Level 3'!AW19+'Comm Boiler (90%) Level 2'!AW19+'Comm Boiler (90%) Level 3'!AW19+'Comm LP&HP Steam Boilers - LV2'!AW19+'Comm LP&HP Steam Boilers - LV3'!AW19+'New Comm 1'!AW19+'New Comm 2'!AW19+'New Comm 3'!AW19+'New Comm 4'!AW19+'New Comm 5'!AW19,0)","v":6072},null,null,132236,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BB19+'Res .95+% Res Furnace - NEW'!BB19+'Res Boiler 85%'!BB19+'Res Boiler 90%'!BB19+'Res Furnace Tune-Up'!BB19+'Res Water Heating .62 EF'!BB19+'Res Water Heating .67 EF'!BB19+'Res Attic Insulation'!BB19+'Res Retrofit Bundle'!BB19+'Res New Home Bundle'!BB19+'Comm 92-94% Furnace'!BB19+'Comm 95+% Furnace - NEW'!BB19+'Comm Boiler (85%) Level 1'!BB19+'Comm Boiler (90%) Level 1'!BB19+'Comm LP&HP Steam Boilers - LV1'!BB19+'Comm WH .64 EF'!BB19+'Comm WH Storage 88% Cond'!BB19+'Comm Custom'!BB19+'Res .95+% Res Furnace - Replace'!BB19+'New Home ES'!BB19+'Low Flow Showerhead'!BB19+'Programmable Thermostats'!BB19+'New Residential 4'!BB19+'New Residential 5'!BB19+'Comm 95+% Furnace - Replace'!BB19+'Comm Boiler (85%) Level 2'!BB19+'Comm Boiler (85%) Level 3'!BB19+'Comm Boiler (90%) Level 2'!BB19+'Comm Boiler (90%) Level 3'!BB19+'Comm LP&HP Steam Boilers - LV2'!BB19+'Comm LP&HP Steam Boilers - LV3'!BB19+'New Comm 1'!BB19+'New Comm 2'!BB19+'New Comm 3'!BB19+'New Comm 4'!BB19+'New Comm 5'!BB19,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BC19+'Res .95+% Res Furnace - NEW'!BC19+'Res Boiler 85%'!BC19+'Res Boiler 90%'!BC19+'Res Furnace Tune-Up'!BC19+'Res Water Heating .62 EF'!BC19+'Res Water Heating .67 EF'!BC19+'Res Attic Insulation'!BC19+'Res Retrofit Bundle'!BC19+'Res New Home Bundle'!BC19+'Comm 92-94% Furnace'!BC19+'Comm 95+% Furnace - NEW'!BC19+'Comm Boiler (85%) Level 1'!BC19+'Comm Boiler (90%) Level 1'!BC19+'Comm LP&HP Steam Boilers - LV1'!BC19+'Comm WH .64 EF'!BC19+'Comm WH Storage 88% Cond'!BC19+'Comm Custom'!BC19+'Res .95+% Res Furnace - Replace'!BC19+'New Home ES'!BC19+'Low Flow Showerhead'!BC19+'Programmable Thermostats'!BC19+'New Residential 4'!BC19+'New Residential 5'!BC19+'Comm 95+% Furnace - Replace'!BC19+'Comm Boiler (85%) Level 2'!BC19+'Comm Boiler (85%) Level 3'!BC19+'Comm Boiler (90%) Level 2'!BC19+'Comm Boiler (90%) Level 3'!BC19+'Comm LP&HP Steam Boilers - LV2'!BC19+'Comm LP&HP Steam Boilers - LV3'!BC19+'New Comm 1'!BC19+'New Comm 2'!BC19+'New Comm 3'!BC19+'New Comm 4'!BC19+'New Comm 5'!BC19,0)","v":0},0,132236,null,null,2020,{"$f":"ROUND('Res. 92-94% Res Furnace'!BI19+'Res .95+% Res Furnace - NEW'!BI19+'Res Boiler 85%'!BI19+'Res Boiler 90%'!BI19+'Res Furnace Tune-Up'!BI19+'Res Water Heating .62 EF'!BI19+'Res Water Heating .67 EF'!BI19+'Res Attic Insulation'!BI19+'Res Retrofit Bundle'!BI19+'Res New Home Bundle'!BI19+'Comm 92-94% Furnace'!BI19+'Comm 95+% Furnace - NEW'!BI19+'Comm Boiler (85%) Level 1'!BI19+'Comm Boiler (90%) Level 1'!BI19+'Comm LP&HP Steam Boilers - LV1'!BI19+'Comm WH .64 EF'!BI19+'Comm WH Storage 88% Cond'!BI19+'Comm Custom'!BI19+'Res .95+% Res Furnace - Replace'!BI19+'New Home ES'!BI19+'Low Flow Showerhead'!BI19+'Programmable Thermostats'!BI19+'New Residential 4'!BI19+'New Residential 5'!BI19+'Comm 95+% Furnace - Replace'!BI19+'Comm Boiler (85%) Level 2'!BI19+'Comm Boiler (85%) Level 3'!BI19+'Comm Boiler (90%) Level 2'!BI19+'Comm Boiler (90%) Level 3'!BI19+'Comm LP&HP Steam Boilers - LV2'!BI19+'Comm LP&HP Steam Boilers - LV3'!BI19+'New Comm 1'!BI19+'New Comm 2'!BI19+'New Comm 3'!BI19+'New Comm 4'!BI19+'New Comm 5'!BI19,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BJ19+'Res .95+% Res Furnace - NEW'!BJ19+'Res Boiler 85%'!BJ19+'Res Boiler 90%'!BJ19+'Res Furnace Tune-Up'!BJ19+'Res Water Heating .62 EF'!BJ19+'Res Water Heating .67 EF'!BJ19+'Res Attic Insulation'!BJ19+'Res Retrofit Bundle'!BJ19+'Res New Home Bundle'!BJ19+'Comm 92-94% Furnace'!BJ19+'Comm 95+% Furnace - NEW'!BJ19+'Comm Boiler (85%) Level 1'!BJ19+'Comm Boiler (90%) Level 1'!BJ19+'Comm LP&HP Steam Boilers - LV1'!BJ19+'Comm WH .64 EF'!BJ19+'Comm WH Storage 88% Cond'!BJ19+'Comm Custom'!BJ19+'Res .95+% Res Furnace - Replace'!BJ19+'New Home ES'!BJ19+'Low Flow Showerhead'!BJ19+'Programmable Thermostats'!BJ19+'New Residential 4'!BJ19+'New Residential 5'!BJ19+'Comm 95+% Furnace - Replace'!BJ19+'Comm Boiler (85%) Level 2'!BJ19+'Comm Boiler (85%) Level 3'!BJ19+'Comm Boiler (90%) Level 2'!BJ19+'Comm Boiler (90%) Level 3'!BJ19+'Comm LP&HP Steam Boilers - LV2'!BJ19+'Comm LP&HP Steam Boilers - LV3'!BJ19+'New Comm 1'!BJ19+'New Comm 2'!BJ19+'New Comm 3'!BJ19+'New Comm 4'!BJ19+'New Comm 5'!BJ19,0)","v":15142},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BL19+'Res .95+% Res Furnace - NEW'!BL19+'Res Boiler 85%'!BL19+'Res Boiler 90%'!BL19+'Res Furnace Tune-Up'!BL19+'Res Water Heating .62 EF'!BL19+'Res Water Heating .67 EF'!BL19+'Res Attic Insulation'!BL19+'Res Retrofit Bundle'!BL19+'Res New Home Bundle'!BL19+'Comm 92-94% Furnace'!BL19+'Comm 95+% Furnace - NEW'!BL19+'Comm Boiler (85%) Level 1'!BL19+'Comm Boiler (90%) Level 1'!BL19+'Comm LP&HP Steam Boilers - LV1'!BL19+'Comm WH .64 EF'!BL19+'Comm WH Storage 88% Cond'!BL19+'Comm Custom'!BL19+'Res .95+% Res Furnace - Replace'!BL19+'New Home ES'!BL19+'Low Flow Showerhead'!BL19+'Programmable Thermostats'!BL19+'New Residential 4'!BL19+'New Residential 5'!BL19+'Comm 95+% Furnace - Replace'!BL19+'Comm Boiler (85%) Level 2'!BL19+'Comm Boiler (85%) Level 3'!BL19+'Comm Boiler (90%) Level 2'!BL19+'Comm Boiler (90%) Level 3'!BL19+'Comm LP&HP Steam Boilers - LV2'!BL19+'Comm LP&HP Steam Boilers - LV3'!BL19+'New Comm 1'!BL19+'New Comm 2'!BL19+'New Comm 3'!BL19+'New Comm 4'!BL19+'New Comm 5'!BL19,0)","v":142699},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BN19+'Res .95+% Res Furnace - NEW'!BN19+'Res Boiler 85%'!BN19+'Res Boiler 90%'!BN19+'Res Furnace Tune-Up'!BN19+'Res Water Heating .62 EF'!BN19+'Res Water Heating .67 EF'!BN19+'Res Attic Insulation'!BN19+'Res Retrofit Bundle'!BN19+'Res New Home Bundle'!BN19+'Comm 92-94% Furnace'!BN19+'Comm 95+% Furnace - NEW'!BN19+'Comm Boiler (85%) Level 1'!BN19+'Comm Boiler (90%) Level 1'!BN19+'Comm LP&HP Steam Boilers - LV1'!BN19+'Comm WH .64 EF'!BN19+'Comm WH Storage 88% Cond'!BN19+'Comm Custom'!BN19+'Res .95+% Res Furnace - Replace'!BN19+'New Home ES'!BN19+'Low Flow Showerhead'!BN19+'Programmable Thermostats'!BN19+'New Residential 4'!BN19+'New Residential 5'!BN19+'Comm 95+% Furnace - Replace'!BN19+'Comm Boiler (85%) Level 2'!BN19+'Comm Boiler (85%) Level 3'!BN19+'Comm Boiler (90%) Level 2'!BN19+'Comm Boiler (90%) Level 3'!BN19+'Comm LP&HP Steam Boilers - LV2'!BN19+'Comm LP&HP Steam Boilers - LV3'!BN19+'New Comm 1'!BN19+'New Comm 2'!BN19+'New Comm 3'!BN19+'New Comm 4'!BN19+'New Comm 5'!BN19,0)","v":147732},null,290431,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BR19+'Res .95+% Res Furnace - NEW'!BR19+'Res Boiler 85%'!BR19+'Res Boiler 90%'!BR19+'Res Furnace Tune-Up'!BR19+'Res Water Heating .62 EF'!BR19+'Res Water Heating .67 EF'!BR19+'Res Attic Insulation'!BR19+'Res Retrofit Bundle'!BR19+'Res New Home Bundle'!BR19+'Comm 92-94% Furnace'!BR19+'Comm 95+% Furnace - NEW'!BR19+'Comm Boiler (85%) Level 1'!BR19+'Comm Boiler (90%) Level 1'!BR19+'Comm LP&HP Steam Boilers - LV1'!BR19+'Comm WH .64 EF'!BR19+'Comm WH Storage 88% Cond'!BR19+'Comm Custom'!BR19+'Res .95+% Res Furnace - Replace'!BR19+'New Home ES'!BR19+'Low Flow Showerhead'!BR19+'Programmable Thermostats'!BR19+'New Residential 4'!BR19+'New Residential 5'!BR19+'Comm 95+% Furnace - Replace'!BR19+'Comm Boiler (85%) Level 2'!BR19+'Comm Boiler (85%) Level 3'!BR19+'Comm Boiler (90%) Level 2'!BR19+'Comm Boiler (90%) Level 3'!BR19+'Comm LP&HP Steam Boilers - LV2'!BR19+'Comm LP&HP Steam Boilers - LV3'!BR19+'New Comm 1'!BR19+'New Comm 2'!BR19+'New Comm 3'!BR19+'New Comm 4'!BR19+'New Comm 5'!BR19,0)","v":0},null,290431,null,null,2020,77936,23468,24760,126164,null,0,0,0,null,126164]
["4) Demand Cost ($/Unit/Yr) =",null,null,null,"19) Participant Non-Energy Savings (Annual $/Part) =",null,null,null,null,7,null,2021,{"$f":"ROUND('Res. 92-94% Res Furnace'!M20+'Res .95+% Res Furnace - NEW'!M20+'Res Boiler 85%'!M20+'Res Boiler 90%'!M20+'Res Furnace Tune-Up'!M20+'Res Water Heating .62 EF'!M20+'Res Water Heating .67 EF'!M20+'Res Attic Insulation'!M20+'Res Retrofit Bundle'!M20+'Res New Home Bundle'!M20+'Comm 92-94% Furnace'!M20+'Comm 95+% Furnace - NEW'!M20+'Comm Boiler (85%) Level 1'!M20+'Comm Boiler (90%) Level 1'!M20+'Comm LP&HP Steam Boilers - LV1'!M20+'Comm WH .64 EF'!M20+'Comm WH Storage 88% Cond'!M20+'Comm Custom'!M20+'Res .95+% Res Furnace - Replace'!M20+'New Home ES'!M20+'Low Flow Showerhead'!M20+'Programmable Thermostats'!M20+'New Residential 4'!M20+'New Residential 5'!M20+'Comm 95+% Furnace - Replace'!M20+'Comm Boiler (85%) Level 2'!M20+'Comm Boiler (85%) Level 3'!M20+'Comm Boiler (90%) Level 2'!M20+'Comm Boiler (90%) Level 3'!M20+'Comm LP&HP Steam Boilers - LV2'!M20+'Comm LP&HP Steam Boilers - LV3'!M20+'New Comm 1'!M20+'New Comm 2'!M20+'New Comm 3'!M20+'New Comm 4'!M20+'New Comm 5'!M20,0)","v":15142},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!O20+'Res .95+% Res Furnace - NEW'!O20+'Res Boiler 85%'!O20+'Res Boiler 90%'!O20+'Res Furnace Tune-Up'!O20+'Res Water Heating .62 EF'!O20+'Res Water Heating .67 EF'!O20+'Res Attic Insulation'!O20+'Res Retrofit Bundle'!O20+'Res New Home Bundle'!O20+'Comm 92-94% Furnace'!O20+'Comm 95+% Furnace - NEW'!O20+'Comm Boiler (85%) Level 1'!O20+'Comm Boiler (90%) Level 1'!O20+'Comm LP&HP Steam Boilers - LV1'!O20+'Comm WH .64 EF'!O20+'Comm WH Storage 88% Cond'!O20+'Comm Custom'!O20+'Res .95+% Res Furnace - Replace'!O20+'New Home ES'!O20+'Low Flow Showerhead'!O20+'Programmable Thermostats'!O20+'New Residential 4'!O20+'New Residential 5'!O20+'Comm 95+% Furnace - Replace'!O20+'Comm Boiler (85%) Level 2'!O20+'Comm Boiler (85%) Level 3'!O20+'Comm Boiler (90%) Level 2'!O20+'Comm Boiler (90%) Level 3'!O20+'Comm LP&HP Steam Boilers - LV2'!O20+'Comm LP&HP Steam Boilers - LV3'!O20+'New Comm 1'!O20+'New Comm 2'!O20+'New Comm 3'!O20+'New Comm 4'!O20+'New Comm 5'!O20,0)","v":80662},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!Q20+'Res .95+% Res Furnace - NEW'!Q20+'Res Boiler 85%'!Q20+'Res Boiler 90%'!Q20+'Res Furnace Tune-Up'!Q20+'Res Water Heating .62 EF'!Q20+'Res Water Heating .67 EF'!Q20+'Res Attic Insulation'!Q20+'Res Retrofit Bundle'!Q20+'Res New Home Bundle'!Q20+'Comm 92-94% Furnace'!Q20+'Comm 95+% Furnace - NEW'!Q20+'Comm Boiler (85%) Level 1'!Q20+'Comm Boiler (90%) Level 1'!Q20+'Comm LP&HP Steam Boilers - LV1'!Q20+'Comm WH .64 EF'!Q20+'Comm WH Storage 88% Cond'!Q20+'Comm Custom'!Q20+'Res .95+% Res Furnace - Replace'!Q20+'New Home ES'!Q20+'Low Flow Showerhead'!Q20+'Programmable Thermostats'!Q20+'New Residential 4'!Q20+'New Residential 5'!Q20+'Comm 95+% Furnace - Replace'!Q20+'Comm Boiler (85%) Level 2'!Q20+'Comm Boiler (85%) Level 3'!Q20+'Comm Boiler (90%) Level 2'!Q20+'Comm Boiler (90%) Level 3'!Q20+'Comm LP&HP Steam Boilers - LV2'!Q20+'Comm LP&HP Steam Boilers - LV3'!Q20+'New Comm 1'!Q20+'New Comm 2'!Q20+'New Comm 3'!Q20+'New Comm 4'!Q20+'New Comm 5'!Q20,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!R20+'Res .95+% Res Furnace - NEW'!R20+'Res Boiler 85%'!R20+'Res Boiler 90%'!R20+'Res Furnace Tune-Up'!R20+'Res Water Heating .62 EF'!R20+'Res Water Heating .67 EF'!R20+'Res Attic Insulation'!R20+'Res Retrofit Bundle'!R20+'Res New Home Bundle'!R20+'Comm 92-94% Furnace'!R20+'Comm 95+% Furnace - NEW'!R20+'Comm Boiler (85%) Level 1'!R20+'Comm Boiler (90%) Level 1'!R20+'Comm LP&HP Steam Boilers - LV1'!R20+'Comm WH .64 EF'!R20+'Comm WH Storage 88% Cond'!R20+'Comm Custom'!R20+'Res .95+% Res Furnace - Replace'!R20+'New Home ES'!R20+'Low Flow Showerhead'!R20+'Programmable Thermostats'!R20+'New Residential 4'!R20+'New Residential 5'!R20+'Comm 95+% Furnace - Replace'!R20+'Comm Boiler (85%) Level 2'!R20+'Comm Boiler (85%) Level 3'!R20+'Comm Boiler (90%) Level 2'!R20+'Comm Boiler (90%) Level 3'!R20+'Comm LP&HP Steam Boilers - LV2'!R20+'Comm LP&HP Steam Boilers - LV3'!R20+'New Comm 1'!R20+'New Comm 2'!R20+'New Comm 3'!R20+'New Comm 4'!R20+'New Comm 5'!R20,0)","v":80662},{"$f":"ROUND('Res. 92-94% Res Furnace'!S20+'Res .95+% Res Furnace - NEW'!S20+'Res Boiler 85%'!S20+'Res Boiler 90%'!S20+'Res Furnace Tune-Up'!S20+'Res Water Heating .62 EF'!S20+'Res Water Heating .67 EF'!S20+'Res Attic Insulation'!S20+'Res Retrofit Bundle'!S20+'Res New Home Bundle'!S20+'Comm 92-94% Furnace'!S20+'Comm 95+% Furnace - NEW'!S20+'Comm Boiler (85%) Level 1'!S20+'Comm Boiler (90%) Level 1'!S20+'Comm LP&HP Steam Boilers - LV1'!S20+'Comm WH .64 EF'!S20+'Comm WH Storage 88% Cond'!S20+'Comm Custom'!S20+'Res .95+% Res Furnace - Replace'!S20+'New Home ES'!S20+'Low Flow Showerhead'!S20+'Programmable Thermostats'!S20+'New Residential 4'!S20+'New Residential 5'!S20+'Comm 95+% Furnace - Replace'!S20+'Comm Boiler (85%) Level 2'!S20+'Comm Boiler (85%) Level 3'!S20+'Comm Boiler (90%) Level 2'!S20+'Comm Boiler (90%) Level 3'!S20+'Comm LP&HP Steam Boilers - LV2'!S20+'Comm LP&HP Steam Boilers - LV3'!S20+'New Comm 1'!S20+'New Comm 2'!S20+'New Comm 3'!S20+'New Comm 4'!S20+'New Comm 5'!S20,0)","v":151},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!U20+'Res .95+% Res Furnace - NEW'!U20+'Res Boiler 85%'!U20+'Res Boiler 90%'!U20+'Res Furnace Tune-Up'!U20+'Res Water Heating .62 EF'!U20+'Res Water Heating .67 EF'!U20+'Res Attic Insulation'!U20+'Res Retrofit Bundle'!U20+'Res New Home Bundle'!U20+'Comm 92-94% Furnace'!U20+'Comm 95+% Furnace - NEW'!U20+'Comm Boiler (85%) Level 1'!U20+'Comm Boiler (90%) Level 1'!U20+'Comm LP&HP Steam Boilers - LV1'!U20+'Comm WH .64 EF'!U20+'Comm WH Storage 88% Cond'!U20+'Comm Custom'!U20+'Res .95+% Res Furnace - Replace'!U20+'New Home ES'!U20+'Low Flow Showerhead'!U20+'Programmable Thermostats'!U20+'New Residential 4'!U20+'New Residential 5'!U20+'Comm 95+% Furnace - Replace'!U20+'Comm Boiler (85%) Level 2'!U20+'Comm Boiler (85%) Level 3'!U20+'Comm Boiler (90%) Level 2'!U20+'Comm Boiler (90%) Level 3'!U20+'Comm LP&HP Steam Boilers - LV2'!U20+'Comm LP&HP Steam Boilers - LV3'!U20+'New Comm 1'!U20+'New Comm 2'!U20+'New Comm 3'!U20+'New Comm 4'!U20+'New Comm 5'!U20,0)","v":23770},104432,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!X20+'Res .95+% Res Furnace - NEW'!X20+'Res Boiler 85%'!X20+'Res Boiler 90%'!X20+'Res Furnace Tune-Up'!X20+'Res Water Heating .62 EF'!X20+'Res Water Heating .67 EF'!X20+'Res Attic Insulation'!X20+'Res Retrofit Bundle'!X20+'Res New Home Bundle'!X20+'Comm 92-94% Furnace'!X20+'Comm 95+% Furnace - NEW'!X20+'Comm Boiler (85%) Level 1'!X20+'Comm Boiler (90%) Level 1'!X20+'Comm LP&HP Steam Boilers - LV1'!X20+'Comm WH .64 EF'!X20+'Comm WH Storage 88% Cond'!X20+'Comm Custom'!X20+'Res .95+% Res Furnace - Replace'!X20+'New Home ES'!X20+'Low Flow Showerhead'!X20+'Programmable Thermostats'!X20+'New Residential 4'!X20+'New Residential 5'!X20+'Comm 95+% Furnace - Replace'!X20+'Comm Boiler (85%) Level 2'!X20+'Comm Boiler (85%) Level 3'!X20+'Comm Boiler (90%) Level 2'!X20+'Comm Boiler (90%) Level 3'!X20+'Comm LP&HP Steam Boilers - LV2'!X20+'Comm LP&HP Steam Boilers - LV3'!X20+'New Comm 1'!X20+'New Comm 2'!X20+'New Comm 3'!X20+'New Comm 4'!X20+'New Comm 5'!X20,0)","v":21534},{"$f":"ROUND('Res. 92-94% Res Furnace'!Y20+'Res .95+% Res Furnace - NEW'!Y20+'Res Boiler 85%'!Y20+'Res Boiler 90%'!Y20+'Res Furnace Tune-Up'!Y20+'Res Water Heating .62 EF'!Y20+'Res Water Heating .67 EF'!Y20+'Res Attic Insulation'!Y20+'Res Retrofit Bundle'!Y20+'Res New Home Bundle'!Y20+'Comm 92-94% Furnace'!Y20+'Comm 95+% Furnace - NEW'!Y20+'Comm Boiler (85%) Level 1'!Y20+'Comm Boiler (90%) Level 1'!Y20+'Comm LP&HP Steam Boilers - LV1'!Y20+'Comm WH .64 EF'!Y20+'Comm WH Storage 88% Cond'!Y20+'Comm Custom'!Y20+'Res .95+% Res Furnace - Replace'!Y20+'New Home ES'!Y20+'Low Flow Showerhead'!Y20+'Programmable Thermostats'!Y20+'New Residential 4'!Y20+'New Residential 5'!Y20+'Comm 95+% Furnace - Replace'!Y20+'Comm Boiler (85%) Level 2'!Y20+'Comm Boiler (85%) Level 3'!Y20+'Comm Boiler (90%) Level 2'!Y20+'Comm Boiler (90%) Level 3'!Y20+'Comm LP&HP Steam Boilers - LV2'!Y20+'Comm LP&HP Steam Boilers - LV3'!Y20+'New Comm 1'!Y20+'New Comm 2'!Y20+'New Comm 3'!Y20+'New Comm 4'!Y20+'New Comm 5'!Y20,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!Z20+'Res .95+% Res Furnace - NEW'!Z20+'Res Boiler 85%'!Z20+'Res Boiler 90%'!Z20+'Res Furnace Tune-Up'!Z20+'Res Water Heating .62 EF'!Z20+'Res Water Heating .67 EF'!Z20+'Res Attic Insulation'!Z20+'Res Retrofit Bundle'!Z20+'Res New Home Bundle'!Z20+'Comm 92-94% Furnace'!Z20+'Comm 95+% Furnace - NEW'!Z20+'Comm Boiler (85%) Level 1'!Z20+'Comm Boiler (90%) Level 1'!Z20+'Comm LP&HP Steam Boilers - LV1'!Z20+'Comm WH .64 EF'!Z20+'Comm WH Storage 88% Cond'!Z20+'Comm Custom'!Z20+'Res .95+% Res Furnace - Replace'!Z20+'New Home ES'!Z20+'Low Flow Showerhead'!Z20+'Programmable Thermostats'!Z20+'New Residential 4'!Z20+'New Residential 5'!Z20+'Comm 95+% Furnace - Replace'!Z20+'Comm Boiler (85%) Level 2'!Z20+'Comm Boiler (85%) Level 3'!Z20+'Comm Boiler (90%) Level 2'!Z20+'Comm Boiler (90%) Level 3'!Z20+'Comm LP&HP Steam Boilers - LV2'!Z20+'Comm LP&HP Steam Boilers - LV3'!Z20+'New Comm 1'!Z20+'New Comm 2'!Z20+'New Comm 3'!Z20+'New Comm 4'!Z20+'New Comm 5'!Z20,0)","v":0},21534,82898,null,null,2021,80662,23770,104432,null,0,0,0,null,104432,null,null,2021,80662,23770,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AU20+'Res .95+% Res Furnace - NEW'!AU20+'Res Boiler 85%'!AU20+'Res Boiler 90%'!AU20+'Res Furnace Tune-Up'!AU20+'Res Water Heating .62 EF'!AU20+'Res Water Heating .67 EF'!AU20+'Res Attic Insulation'!AU20+'Res Retrofit Bundle'!AU20+'Res New Home Bundle'!AU20+'Comm 92-94% Furnace'!AU20+'Comm 95+% Furnace - NEW'!AU20+'Comm Boiler (85%) Level 1'!AU20+'Comm Boiler (90%) Level 1'!AU20+'Comm LP&HP Steam Boilers - LV1'!AU20+'Comm WH .64 EF'!AU20+'Comm WH Storage 88% Cond'!AU20+'Comm Custom'!AU20+'Res .95+% Res Furnace - Replace'!AU20+'New Home ES'!AU20+'Low Flow Showerhead'!AU20+'Programmable Thermostats'!AU20+'New Residential 4'!AU20+'New Residential 5'!AU20+'Comm 95+% Furnace - Replace'!AU20+'Comm Boiler (85%) Level 2'!AU20+'Comm Boiler (85%) Level 3'!AU20+'Comm Boiler (90%) Level 2'!AU20+'Comm Boiler (90%) Level 3'!AU20+'Comm LP&HP Steam Boilers - LV2'!AU20+'Comm LP&HP Steam Boilers - LV3'!AU20+'New Comm 1'!AU20+'New Comm 2'!AU20+'New Comm 3'!AU20+'New Comm 4'!AU20+'New Comm 5'!AU20,0)","v":25714},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AW20+'Res .95+% Res Furnace - NEW'!AW20+'Res Boiler 85%'!AW20+'Res Boiler 90%'!AW20+'Res Furnace Tune-Up'!AW20+'Res Water Heating .62 EF'!AW20+'Res Water Heating .67 EF'!AW20+'Res Attic Insulation'!AW20+'Res Retrofit Bundle'!AW20+'Res New Home Bundle'!AW20+'Comm 92-94% Furnace'!AW20+'Comm 95+% Furnace - NEW'!AW20+'Comm Boiler (85%) Level 1'!AW20+'Comm Boiler (90%) Level 1'!AW20+'Comm LP&HP Steam Boilers - LV1'!AW20+'Comm WH .64 EF'!AW20+'Comm WH Storage 88% Cond'!AW20+'Comm Custom'!AW20+'Res .95+% Res Furnace - Replace'!AW20+'New Home ES'!AW20+'Low Flow Showerhead'!AW20+'Programmable Thermostats'!AW20+'New Residential 4'!AW20+'New Residential 5'!AW20+'Comm 95+% Furnace - Replace'!AW20+'Comm Boiler (85%) Level 2'!AW20+'Comm Boiler (85%) Level 3'!AW20+'Comm Boiler (90%) Level 2'!AW20+'Comm Boiler (90%) Level 3'!AW20+'Comm LP&HP Steam Boilers - LV2'!AW20+'Comm LP&HP Steam Boilers - LV3'!AW20+'New Comm 1'!AW20+'New Comm 2'!AW20+'New Comm 3'!AW20+'New Comm 4'!AW20+'New Comm 5'!AW20,0)","v":6210},null,null,136356,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BB20+'Res .95+% Res Furnace - NEW'!BB20+'Res Boiler 85%'!BB20+'Res Boiler 90%'!BB20+'Res Furnace Tune-Up'!BB20+'Res Water Heating .62 EF'!BB20+'Res Water Heating .67 EF'!BB20+'Res Attic Insulation'!BB20+'Res Retrofit Bundle'!BB20+'Res New Home Bundle'!BB20+'Comm 92-94% Furnace'!BB20+'Comm 95+% Furnace - NEW'!BB20+'Comm Boiler (85%) Level 1'!BB20+'Comm Boiler (90%) Level 1'!BB20+'Comm LP&HP Steam Boilers - LV1'!BB20+'Comm WH .64 EF'!BB20+'Comm WH Storage 88% Cond'!BB20+'Comm Custom'!BB20+'Res .95+% Res Furnace - Replace'!BB20+'New Home ES'!BB20+'Low Flow Showerhead'!BB20+'Programmable Thermostats'!BB20+'New Residential 4'!BB20+'New Residential 5'!BB20+'Comm 95+% Furnace - Replace'!BB20+'Comm Boiler (85%) Level 2'!BB20+'Comm Boiler (85%) Level 3'!BB20+'Comm Boiler (90%) Level 2'!BB20+'Comm Boiler (90%) Level 3'!BB20+'Comm LP&HP Steam Boilers - LV2'!BB20+'Comm LP&HP Steam Boilers - LV3'!BB20+'New Comm 1'!BB20+'New Comm 2'!BB20+'New Comm 3'!BB20+'New Comm 4'!BB20+'New Comm 5'!BB20,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BC20+'Res .95+% Res Furnace - NEW'!BC20+'Res Boiler 85%'!BC20+'Res Boiler 90%'!BC20+'Res Furnace Tune-Up'!BC20+'Res Water Heating .62 EF'!BC20+'Res Water Heating .67 EF'!BC20+'Res Attic Insulation'!BC20+'Res Retrofit Bundle'!BC20+'Res New Home Bundle'!BC20+'Comm 92-94% Furnace'!BC20+'Comm 95+% Furnace - NEW'!BC20+'Comm Boiler (85%) Level 1'!BC20+'Comm Boiler (90%) Level 1'!BC20+'Comm LP&HP Steam Boilers - LV1'!BC20+'Comm WH .64 EF'!BC20+'Comm WH Storage 88% Cond'!BC20+'Comm Custom'!BC20+'Res .95+% Res Furnace - Replace'!BC20+'New Home ES'!BC20+'Low Flow Showerhead'!BC20+'Programmable Thermostats'!BC20+'New Residential 4'!BC20+'New Residential 5'!BC20+'Comm 95+% Furnace - Replace'!BC20+'Comm Boiler (85%) Level 2'!BC20+'Comm Boiler (85%) Level 3'!BC20+'Comm Boiler (90%) Level 2'!BC20+'Comm Boiler (90%) Level 3'!BC20+'Comm LP&HP Steam Boilers - LV2'!BC20+'Comm LP&HP Steam Boilers - LV3'!BC20+'New Comm 1'!BC20+'New Comm 2'!BC20+'New Comm 3'!BC20+'New Comm 4'!BC20+'New Comm 5'!BC20,0)","v":0},0,136356,null,null,2021,{"$f":"ROUND('Res. 92-94% Res Furnace'!BI20+'Res .95+% Res Furnace - NEW'!BI20+'Res Boiler 85%'!BI20+'Res Boiler 90%'!BI20+'Res Furnace Tune-Up'!BI20+'Res Water Heating .62 EF'!BI20+'Res Water Heating .67 EF'!BI20+'Res Attic Insulation'!BI20+'Res Retrofit Bundle'!BI20+'Res New Home Bundle'!BI20+'Comm 92-94% Furnace'!BI20+'Comm 95+% Furnace - NEW'!BI20+'Comm Boiler (85%) Level 1'!BI20+'Comm Boiler (90%) Level 1'!BI20+'Comm LP&HP Steam Boilers - LV1'!BI20+'Comm WH .64 EF'!BI20+'Comm WH Storage 88% Cond'!BI20+'Comm Custom'!BI20+'Res .95+% Res Furnace - Replace'!BI20+'New Home ES'!BI20+'Low Flow Showerhead'!BI20+'Programmable Thermostats'!BI20+'New Residential 4'!BI20+'New Residential 5'!BI20+'Comm 95+% Furnace - Replace'!BI20+'Comm Boiler (85%) Level 2'!BI20+'Comm Boiler (85%) Level 3'!BI20+'Comm Boiler (90%) Level 2'!BI20+'Comm Boiler (90%) Level 3'!BI20+'Comm LP&HP Steam Boilers - LV2'!BI20+'Comm LP&HP Steam Boilers - LV3'!BI20+'New Comm 1'!BI20+'New Comm 2'!BI20+'New Comm 3'!BI20+'New Comm 4'!BI20+'New Comm 5'!BI20,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BJ20+'Res .95+% Res Furnace - NEW'!BJ20+'Res Boiler 85%'!BJ20+'Res Boiler 90%'!BJ20+'Res Furnace Tune-Up'!BJ20+'Res Water Heating .62 EF'!BJ20+'Res Water Heating .67 EF'!BJ20+'Res Attic Insulation'!BJ20+'Res Retrofit Bundle'!BJ20+'Res New Home Bundle'!BJ20+'Comm 92-94% Furnace'!BJ20+'Comm 95+% Furnace - NEW'!BJ20+'Comm Boiler (85%) Level 1'!BJ20+'Comm Boiler (90%) Level 1'!BJ20+'Comm LP&HP Steam Boilers - LV1'!BJ20+'Comm WH .64 EF'!BJ20+'Comm WH Storage 88% Cond'!BJ20+'Comm Custom'!BJ20+'Res .95+% Res Furnace - Replace'!BJ20+'New Home ES'!BJ20+'Low Flow Showerhead'!BJ20+'Programmable Thermostats'!BJ20+'New Residential 4'!BJ20+'New Residential 5'!BJ20+'Comm 95+% Furnace - Replace'!BJ20+'Comm Boiler (85%) Level 2'!BJ20+'Comm Boiler (85%) Level 3'!BJ20+'Comm Boiler (90%) Level 2'!BJ20+'Comm Boiler (90%) Level 3'!BJ20+'Comm LP&HP Steam Boilers - LV2'!BJ20+'Comm LP&HP Steam Boilers - LV3'!BJ20+'New Comm 1'!BJ20+'New Comm 2'!BJ20+'New Comm 3'!BJ20+'New Comm 4'!BJ20+'New Comm 5'!BJ20,0)","v":15142},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BL20+'Res .95+% Res Furnace - NEW'!BL20+'Res Boiler 85%'!BL20+'Res Boiler 90%'!BL20+'Res Furnace Tune-Up'!BL20+'Res Water Heating .62 EF'!BL20+'Res Water Heating .67 EF'!BL20+'Res Attic Insulation'!BL20+'Res Retrofit Bundle'!BL20+'Res New Home Bundle'!BL20+'Comm 92-94% Furnace'!BL20+'Comm 95+% Furnace - NEW'!BL20+'Comm Boiler (85%) Level 1'!BL20+'Comm Boiler (90%) Level 1'!BL20+'Comm LP&HP Steam Boilers - LV1'!BL20+'Comm WH .64 EF'!BL20+'Comm WH Storage 88% Cond'!BL20+'Comm Custom'!BL20+'Res .95+% Res Furnace - Replace'!BL20+'New Home ES'!BL20+'Low Flow Showerhead'!BL20+'Programmable Thermostats'!BL20+'New Residential 4'!BL20+'New Residential 5'!BL20+'Comm 95+% Furnace - Replace'!BL20+'Comm Boiler (85%) Level 2'!BL20+'Comm Boiler (85%) Level 3'!BL20+'Comm Boiler (90%) Level 2'!BL20+'Comm Boiler (90%) Level 3'!BL20+'Comm LP&HP Steam Boilers - LV2'!BL20+'Comm LP&HP Steam Boilers - LV3'!BL20+'New Comm 1'!BL20+'New Comm 2'!BL20+'New Comm 3'!BL20+'New Comm 4'!BL20+'New Comm 5'!BL20,0)","v":147695},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BN20+'Res .95+% Res Furnace - NEW'!BN20+'Res Boiler 85%'!BN20+'Res Boiler 90%'!BN20+'Res Furnace Tune-Up'!BN20+'Res Water Heating .62 EF'!BN20+'Res Water Heating .67 EF'!BN20+'Res Attic Insulation'!BN20+'Res Retrofit Bundle'!BN20+'Res New Home Bundle'!BN20+'Comm 92-94% Furnace'!BN20+'Comm 95+% Furnace - NEW'!BN20+'Comm Boiler (85%) Level 1'!BN20+'Comm Boiler (90%) Level 1'!BN20+'Comm LP&HP Steam Boilers - LV1'!BN20+'Comm WH .64 EF'!BN20+'Comm WH Storage 88% Cond'!BN20+'Comm Custom'!BN20+'Res .95+% Res Furnace - Replace'!BN20+'New Home ES'!BN20+'Low Flow Showerhead'!BN20+'Programmable Thermostats'!BN20+'New Residential 4'!BN20+'New Residential 5'!BN20+'Comm 95+% Furnace - Replace'!BN20+'Comm Boiler (85%) Level 2'!BN20+'Comm Boiler (85%) Level 3'!BN20+'Comm Boiler (90%) Level 2'!BN20+'Comm Boiler (90%) Level 3'!BN20+'Comm LP&HP Steam Boilers - LV2'!BN20+'Comm LP&HP Steam Boilers - LV3'!BN20+'New Comm 1'!BN20+'New Comm 2'!BN20+'New Comm 3'!BN20+'New Comm 4'!BN20+'New Comm 5'!BN20,0)","v":153446},null,301141,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BR20+'Res .95+% Res Furnace - NEW'!BR20+'Res Boiler 85%'!BR20+'Res Boiler 90%'!BR20+'Res Furnace Tune-Up'!BR20+'Res Water Heating .62 EF'!BR20+'Res Water Heating .67 EF'!BR20+'Res Attic Insulation'!BR20+'Res Retrofit Bundle'!BR20+'Res New Home Bundle'!BR20+'Comm 92-94% Furnace'!BR20+'Comm 95+% Furnace - NEW'!BR20+'Comm Boiler (85%) Level 1'!BR20+'Comm Boiler (90%) Level 1'!BR20+'Comm LP&HP Steam Boilers - LV1'!BR20+'Comm WH .64 EF'!BR20+'Comm WH Storage 88% Cond'!BR20+'Comm Custom'!BR20+'Res .95+% Res Furnace - Replace'!BR20+'New Home ES'!BR20+'Low Flow Showerhead'!BR20+'Programmable Thermostats'!BR20+'New Residential 4'!BR20+'New Residential 5'!BR20+'Comm 95+% Furnace - Replace'!BR20+'Comm Boiler (85%) Level 2'!BR20+'Comm Boiler (85%) Level 3'!BR20+'Comm Boiler (90%) Level 2'!BR20+'Comm Boiler (90%) Level 3'!BR20+'Comm LP&HP Steam Boilers - LV2'!BR20+'Comm LP&HP Steam Boilers - LV3'!BR20+'New Comm 1'!BR20+'New Comm 2'!BR20+'New Comm 3'!BR20+'New Comm 4'!BR20+'New Comm 5'!BR20,0)","v":0},null,301141,null,null,2021,80662,23770,25714,130146,null,0,0,0,null,130146]
["     Escalation Rate =",null,null,null,"          Escalation Rate =",null,null,null,null,8,null,2022,{"$f":"ROUND('Res. 92-94% Res Furnace'!M21+'Res .95+% Res Furnace - NEW'!M21+'Res Boiler 85%'!M21+'Res Boiler 90%'!M21+'Res Furnace Tune-Up'!M21+'Res Water Heating .62 EF'!M21+'Res Water Heating .67 EF'!M21+'Res Attic Insulation'!M21+'Res Retrofit Bundle'!M21+'Res New Home Bundle'!M21+'Comm 92-94% Furnace'!M21+'Comm 95+% Furnace - NEW'!M21+'Comm Boiler (85%) Level 1'!M21+'Comm Boiler (90%) Level 1'!M21+'Comm LP&HP Steam Boilers - LV1'!M21+'Comm WH .64 EF'!M21+'Comm WH Storage 88% Cond'!M21+'Comm Custom'!M21+'Res .95+% Res Furnace - Replace'!M21+'New Home ES'!M21+'Low Flow Showerhead'!M21+'Programmable Thermostats'!M21+'New Residential 4'!M21+'New Residential 5'!M21+'Comm 95+% Furnace - Replace'!M21+'Comm Boiler (85%) Level 2'!M21+'Comm Boiler (85%) Level 3'!M21+'Comm Boiler (90%) Level 2'!M21+'Comm Boiler (90%) Level 3'!M21+'Comm LP&HP Steam Boilers - LV2'!M21+'Comm LP&HP Steam Boilers - LV3'!M21+'New Comm 1'!M21+'New Comm 2'!M21+'New Comm 3'!M21+'New Comm 4'!M21+'New Comm 5'!M21,0)","v":15142},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!O21+'Res .95+% Res Furnace - NEW'!O21+'Res Boiler 85%'!O21+'Res Boiler 90%'!O21+'Res Furnace Tune-Up'!O21+'Res Water Heating .62 EF'!O21+'Res Water Heating .67 EF'!O21+'Res Attic Insulation'!O21+'Res Retrofit Bundle'!O21+'Res New Home Bundle'!O21+'Comm 92-94% Furnace'!O21+'Comm 95+% Furnace - NEW'!O21+'Comm Boiler (85%) Level 1'!O21+'Comm Boiler (90%) Level 1'!O21+'Comm LP&HP Steam Boilers - LV1'!O21+'Comm WH .64 EF'!O21+'Comm WH Storage 88% Cond'!O21+'Comm Custom'!O21+'Res .95+% Res Furnace - Replace'!O21+'New Home ES'!O21+'Low Flow Showerhead'!O21+'Programmable Thermostats'!O21+'New Residential 4'!O21+'New Residential 5'!O21+'Comm 95+% Furnace - Replace'!O21+'Comm Boiler (85%) Level 2'!O21+'Comm Boiler (85%) Level 3'!O21+'Comm Boiler (90%) Level 2'!O21+'Comm Boiler (90%) Level 3'!O21+'Comm LP&HP Steam Boilers - LV2'!O21+'Comm LP&HP Steam Boilers - LV3'!O21+'New Comm 1'!O21+'New Comm 2'!O21+'New Comm 3'!O21+'New Comm 4'!O21+'New Comm 5'!O21,0)","v":83477},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!Q21+'Res .95+% Res Furnace - NEW'!Q21+'Res Boiler 85%'!Q21+'Res Boiler 90%'!Q21+'Res Furnace Tune-Up'!Q21+'Res Water Heating .62 EF'!Q21+'Res Water Heating .67 EF'!Q21+'Res Attic Insulation'!Q21+'Res Retrofit Bundle'!Q21+'Res New Home Bundle'!Q21+'Comm 92-94% Furnace'!Q21+'Comm 95+% Furnace - NEW'!Q21+'Comm Boiler (85%) Level 1'!Q21+'Comm Boiler (90%) Level 1'!Q21+'Comm LP&HP Steam Boilers - LV1'!Q21+'Comm WH .64 EF'!Q21+'Comm WH Storage 88% Cond'!Q21+'Comm Custom'!Q21+'Res .95+% Res Furnace - Replace'!Q21+'New Home ES'!Q21+'Low Flow Showerhead'!Q21+'Programmable Thermostats'!Q21+'New Residential 4'!Q21+'New Residential 5'!Q21+'Comm 95+% Furnace - Replace'!Q21+'Comm Boiler (85%) Level 2'!Q21+'Comm Boiler (85%) Level 3'!Q21+'Comm Boiler (90%) Level 2'!Q21+'Comm Boiler (90%) Level 3'!Q21+'Comm LP&HP Steam Boilers - LV2'!Q21+'Comm LP&HP Steam Boilers - LV3'!Q21+'New Comm 1'!Q21+'New Comm 2'!Q21+'New Comm 3'!Q21+'New Comm 4'!Q21+'New Comm 5'!Q21,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!R21+'Res .95+% Res Furnace - NEW'!R21+'Res Boiler 85%'!R21+'Res Boiler 90%'!R21+'Res Furnace Tune-Up'!R21+'Res Water Heating .62 EF'!R21+'Res Water Heating .67 EF'!R21+'Res Attic Insulation'!R21+'Res Retrofit Bundle'!R21+'Res New Home Bundle'!R21+'Comm 92-94% Furnace'!R21+'Comm 95+% Furnace - NEW'!R21+'Comm Boiler (85%) Level 1'!R21+'Comm Boiler (90%) Level 1'!R21+'Comm LP&HP Steam Boilers - LV1'!R21+'Comm WH .64 EF'!R21+'Comm WH Storage 88% Cond'!R21+'Comm Custom'!R21+'Res .95+% Res Furnace - Replace'!R21+'New Home ES'!R21+'Low Flow Showerhead'!R21+'Programmable Thermostats'!R21+'New Residential 4'!R21+'New Residential 5'!R21+'Comm 95+% Furnace - Replace'!R21+'Comm Boiler (85%) Level 2'!R21+'Comm Boiler (85%) Level 3'!R21+'Comm Boiler (90%) Level 2'!R21+'Comm Boiler (90%) Level 3'!R21+'Comm LP&HP Steam Boilers - LV2'!R21+'Comm LP&HP Steam Boilers - LV3'!R21+'New Comm 1'!R21+'New Comm 2'!R21+'New Comm 3'!R21+'New Comm 4'!R21+'New Comm 5'!R21,0)","v":83477},{"$f":"ROUND('Res. 92-94% Res Furnace'!S21+'Res .95+% Res Furnace - NEW'!S21+'Res Boiler 85%'!S21+'Res Boiler 90%'!S21+'Res Furnace Tune-Up'!S21+'Res Water Heating .62 EF'!S21+'Res Water Heating .67 EF'!S21+'Res Attic Insulation'!S21+'Res Retrofit Bundle'!S21+'Res New Home Bundle'!S21+'Comm 92-94% Furnace'!S21+'Comm 95+% Furnace - NEW'!S21+'Comm Boiler (85%) Level 1'!S21+'Comm Boiler (90%) Level 1'!S21+'Comm LP&HP Steam Boilers - LV1'!S21+'Comm WH .64 EF'!S21+'Comm WH Storage 88% Cond'!S21+'Comm Custom'!S21+'Res .95+% Res Furnace - Replace'!S21+'New Home ES'!S21+'Low Flow Showerhead'!S21+'Programmable Thermostats'!S21+'New Residential 4'!S21+'New Residential 5'!S21+'Comm 95+% Furnace - Replace'!S21+'Comm Boiler (85%) Level 2'!S21+'Comm Boiler (85%) Level 3'!S21+'Comm Boiler (90%) Level 2'!S21+'Comm Boiler (90%) Level 3'!S21+'Comm LP&HP Steam Boilers - LV2'!S21+'Comm LP&HP Steam Boilers - LV3'!S21+'New Comm 1'!S21+'New Comm 2'!S21+'New Comm 3'!S21+'New Comm 4'!S21+'New Comm 5'!S21,0)","v":151},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!U21+'Res .95+% Res Furnace - NEW'!U21+'Res Boiler 85%'!U21+'Res Boiler 90%'!U21+'Res Furnace Tune-Up'!U21+'Res Water Heating .62 EF'!U21+'Res Water Heating .67 EF'!U21+'Res Attic Insulation'!U21+'Res Retrofit Bundle'!U21+'Res New Home Bundle'!U21+'Comm 92-94% Furnace'!U21+'Comm 95+% Furnace - NEW'!U21+'Comm Boiler (85%) Level 1'!U21+'Comm Boiler (90%) Level 1'!U21+'Comm LP&HP Steam Boilers - LV1'!U21+'Comm WH .64 EF'!U21+'Comm WH Storage 88% Cond'!U21+'Comm Custom'!U21+'Res .95+% Res Furnace - Replace'!U21+'New Home ES'!U21+'Low Flow Showerhead'!U21+'Programmable Thermostats'!U21+'New Residential 4'!U21+'New Residential 5'!U21+'Comm 95+% Furnace - Replace'!U21+'Comm Boiler (85%) Level 2'!U21+'Comm Boiler (85%) Level 3'!U21+'Comm Boiler (90%) Level 2'!U21+'Comm Boiler (90%) Level 3'!U21+'Comm LP&HP Steam Boilers - LV2'!U21+'Comm LP&HP Steam Boilers - LV3'!U21+'New Comm 1'!U21+'New Comm 2'!U21+'New Comm 3'!U21+'New Comm 4'!U21+'New Comm 5'!U21,0)","v":23922},107399,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!X21+'Res .95+% Res Furnace - NEW'!X21+'Res Boiler 85%'!X21+'Res Boiler 90%'!X21+'Res Furnace Tune-Up'!X21+'Res Water Heating .62 EF'!X21+'Res Water Heating .67 EF'!X21+'Res Attic Insulation'!X21+'Res Retrofit Bundle'!X21+'Res New Home Bundle'!X21+'Comm 92-94% Furnace'!X21+'Comm 95+% Furnace - NEW'!X21+'Comm Boiler (85%) Level 1'!X21+'Comm Boiler (90%) Level 1'!X21+'Comm LP&HP Steam Boilers - LV1'!X21+'Comm WH .64 EF'!X21+'Comm WH Storage 88% Cond'!X21+'Comm Custom'!X21+'Res .95+% Res Furnace - Replace'!X21+'New Home ES'!X21+'Low Flow Showerhead'!X21+'Programmable Thermostats'!X21+'New Residential 4'!X21+'New Residential 5'!X21+'Comm 95+% Furnace - Replace'!X21+'Comm Boiler (85%) Level 2'!X21+'Comm Boiler (85%) Level 3'!X21+'Comm Boiler (90%) Level 2'!X21+'Comm Boiler (90%) Level 3'!X21+'Comm LP&HP Steam Boilers - LV2'!X21+'Comm LP&HP Steam Boilers - LV3'!X21+'New Comm 1'!X21+'New Comm 2'!X21+'New Comm 3'!X21+'New Comm 4'!X21+'New Comm 5'!X21,0)","v":22291},{"$f":"ROUND('Res. 92-94% Res Furnace'!Y21+'Res .95+% Res Furnace - NEW'!Y21+'Res Boiler 85%'!Y21+'Res Boiler 90%'!Y21+'Res Furnace Tune-Up'!Y21+'Res Water Heating .62 EF'!Y21+'Res Water Heating .67 EF'!Y21+'Res Attic Insulation'!Y21+'Res Retrofit Bundle'!Y21+'Res New Home Bundle'!Y21+'Comm 92-94% Furnace'!Y21+'Comm 95+% Furnace - NEW'!Y21+'Comm Boiler (85%) Level 1'!Y21+'Comm Boiler (90%) Level 1'!Y21+'Comm LP&HP Steam Boilers - LV1'!Y21+'Comm WH .64 EF'!Y21+'Comm WH Storage 88% Cond'!Y21+'Comm Custom'!Y21+'Res .95+% Res Furnace - Replace'!Y21+'New Home ES'!Y21+'Low Flow Showerhead'!Y21+'Programmable Thermostats'!Y21+'New Residential 4'!Y21+'New Residential 5'!Y21+'Comm 95+% Furnace - Replace'!Y21+'Comm Boiler (85%) Level 2'!Y21+'Comm Boiler (85%) Level 3'!Y21+'Comm Boiler (90%) Level 2'!Y21+'Comm Boiler (90%) Level 3'!Y21+'Comm LP&HP Steam Boilers - LV2'!Y21+'Comm LP&HP Steam Boilers - LV3'!Y21+'New Comm 1'!Y21+'New Comm 2'!Y21+'New Comm 3'!Y21+'New Comm 4'!Y21+'New Comm 5'!Y21,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!Z21+'Res .95+% Res Furnace - NEW'!Z21+'Res Boiler 85%'!Z21+'Res Boiler 90%'!Z21+'Res Furnace Tune-Up'!Z21+'Res Water Heating .62 EF'!Z21+'Res Water Heating .67 EF'!Z21+'Res Attic Insulation'!Z21+'Res Retrofit Bundle'!Z21+'Res New Home Bundle'!Z21+'Comm 92-94% Furnace'!Z21+'Comm 95+% Furnace - NEW'!Z21+'Comm Boiler (85%) Level 1'!Z21+'Comm Boiler (90%) Level 1'!Z21+'Comm LP&HP Steam Boilers - LV1'!Z21+'Comm WH .64 EF'!Z21+'Comm WH Storage 88% Cond'!Z21+'Comm Custom'!Z21+'Res .95+% Res Furnace - Replace'!Z21+'New Home ES'!Z21+'Low Flow Showerhead'!Z21+'Programmable Thermostats'!Z21+'New Residential 4'!Z21+'New Residential 5'!Z21+'Comm 95+% Furnace - Replace'!Z21+'Comm Boiler (85%) Level 2'!Z21+'Comm Boiler (85%) Level 3'!Z21+'Comm Boiler (90%) Level 2'!Z21+'Comm Boiler (90%) Level 3'!Z21+'Comm LP&HP Steam Boilers - LV2'!Z21+'Comm LP&HP Steam Boilers - LV3'!Z21+'New Comm 1'!Z21+'New Comm 2'!Z21+'New Comm 3'!Z21+'New Comm 4'!Z21+'New Comm 5'!Z21,0)","v":0},22291,85108,null,null,2022,83477,23922,107399,null,0,0,0,null,107399,null,null,2022,83477,23922,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AU21+'Res .95+% Res Furnace - NEW'!AU21+'Res Boiler 85%'!AU21+'Res Boiler 90%'!AU21+'Res Furnace Tune-Up'!AU21+'Res Water Heating .62 EF'!AU21+'Res Water Heating .67 EF'!AU21+'Res Attic Insulation'!AU21+'Res Retrofit Bundle'!AU21+'Res New Home Bundle'!AU21+'Comm 92-94% Furnace'!AU21+'Comm 95+% Furnace - NEW'!AU21+'Comm Boiler (85%) Level 1'!AU21+'Comm Boiler (90%) Level 1'!AU21+'Comm LP&HP Steam Boilers - LV1'!AU21+'Comm WH .64 EF'!AU21+'Comm WH Storage 88% Cond'!AU21+'Comm Custom'!AU21+'Res .95+% Res Furnace - Replace'!AU21+'New Home ES'!AU21+'Low Flow Showerhead'!AU21+'Programmable Thermostats'!AU21+'New Residential 4'!AU21+'New Residential 5'!AU21+'Comm 95+% Furnace - Replace'!AU21+'Comm Boiler (85%) Level 2'!AU21+'Comm Boiler (85%) Level 3'!AU21+'Comm Boiler (90%) Level 2'!AU21+'Comm Boiler (90%) Level 3'!AU21+'Comm LP&HP Steam Boilers - LV2'!AU21+'Comm LP&HP Steam Boilers - LV3'!AU21+'New Comm 1'!AU21+'New Comm 2'!AU21+'New Comm 3'!AU21+'New Comm 4'!AU21+'New Comm 5'!AU21,0)","v":26665},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AW21+'Res .95+% Res Furnace - NEW'!AW21+'Res Boiler 85%'!AW21+'Res Boiler 90%'!AW21+'Res Furnace Tune-Up'!AW21+'Res Water Heating .62 EF'!AW21+'Res Water Heating .67 EF'!AW21+'Res Attic Insulation'!AW21+'Res Retrofit Bundle'!AW21+'Res New Home Bundle'!AW21+'Comm 92-94% Furnace'!AW21+'Comm 95+% Furnace - NEW'!AW21+'Comm Boiler (85%) Level 1'!AW21+'Comm Boiler (90%) Level 1'!AW21+'Comm LP&HP Steam Boilers - LV1'!AW21+'Comm WH .64 EF'!AW21+'Comm WH Storage 88% Cond'!AW21+'Comm Custom'!AW21+'Res .95+% Res Furnace - Replace'!AW21+'New Home ES'!AW21+'Low Flow Showerhead'!AW21+'Programmable Thermostats'!AW21+'New Residential 4'!AW21+'New Residential 5'!AW21+'Comm 95+% Furnace - Replace'!AW21+'Comm Boiler (85%) Level 2'!AW21+'Comm Boiler (85%) Level 3'!AW21+'Comm Boiler (90%) Level 2'!AW21+'Comm Boiler (90%) Level 3'!AW21+'Comm LP&HP Steam Boilers - LV2'!AW21+'Comm LP&HP Steam Boilers - LV3'!AW21+'New Comm 1'!AW21+'New Comm 2'!AW21+'New Comm 3'!AW21+'New Comm 4'!AW21+'New Comm 5'!AW21,0)","v":6360},null,null,140424,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BB21+'Res .95+% Res Furnace - NEW'!BB21+'Res Boiler 85%'!BB21+'Res Boiler 90%'!BB21+'Res Furnace Tune-Up'!BB21+'Res Water Heating .62 EF'!BB21+'Res Water Heating .67 EF'!BB21+'Res Attic Insulation'!BB21+'Res Retrofit Bundle'!BB21+'Res New Home Bundle'!BB21+'Comm 92-94% Furnace'!BB21+'Comm 95+% Furnace - NEW'!BB21+'Comm Boiler (85%) Level 1'!BB21+'Comm Boiler (90%) Level 1'!BB21+'Comm LP&HP Steam Boilers - LV1'!BB21+'Comm WH .64 EF'!BB21+'Comm WH Storage 88% Cond'!BB21+'Comm Custom'!BB21+'Res .95+% Res Furnace - Replace'!BB21+'New Home ES'!BB21+'Low Flow Showerhead'!BB21+'Programmable Thermostats'!BB21+'New Residential 4'!BB21+'New Residential 5'!BB21+'Comm 95+% Furnace - Replace'!BB21+'Comm Boiler (85%) Level 2'!BB21+'Comm Boiler (85%) Level 3'!BB21+'Comm Boiler (90%) Level 2'!BB21+'Comm Boiler (90%) Level 3'!BB21+'Comm LP&HP Steam Boilers - LV2'!BB21+'Comm LP&HP Steam Boilers - LV3'!BB21+'New Comm 1'!BB21+'New Comm 2'!BB21+'New Comm 3'!BB21+'New Comm 4'!BB21+'New Comm 5'!BB21,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BC21+'Res .95+% Res Furnace - NEW'!BC21+'Res Boiler 85%'!BC21+'Res Boiler 90%'!BC21+'Res Furnace Tune-Up'!BC21+'Res Water Heating .62 EF'!BC21+'Res Water Heating .67 EF'!BC21+'Res Attic Insulation'!BC21+'Res Retrofit Bundle'!BC21+'Res New Home Bundle'!BC21+'Comm 92-94% Furnace'!BC21+'Comm 95+% Furnace - NEW'!BC21+'Comm Boiler (85%) Level 1'!BC21+'Comm Boiler (90%) Level 1'!BC21+'Comm LP&HP Steam Boilers - LV1'!BC21+'Comm WH .64 EF'!BC21+'Comm WH Storage 88% Cond'!BC21+'Comm Custom'!BC21+'Res .95+% Res Furnace - Replace'!BC21+'New Home ES'!BC21+'Low Flow Showerhead'!BC21+'Programmable Thermostats'!BC21+'New Residential 4'!BC21+'New Residential 5'!BC21+'Comm 95+% Furnace - Replace'!BC21+'Comm Boiler (85%) Level 2'!BC21+'Comm Boiler (85%) Level 3'!BC21+'Comm Boiler (90%) Level 2'!BC21+'Comm Boiler (90%) Level 3'!BC21+'Comm LP&HP Steam Boilers - LV2'!BC21+'Comm LP&HP Steam Boilers - LV3'!BC21+'New Comm 1'!BC21+'New Comm 2'!BC21+'New Comm 3'!BC21+'New Comm 4'!BC21+'New Comm 5'!BC21,0)","v":0},0,140424,null,null,2022,{"$f":"ROUND('Res. 92-94% Res Furnace'!BI21+'Res .95+% Res Furnace - NEW'!BI21+'Res Boiler 85%'!BI21+'Res Boiler 90%'!BI21+'Res Furnace Tune-Up'!BI21+'Res Water Heating .62 EF'!BI21+'Res Water Heating .67 EF'!BI21+'Res Attic Insulation'!BI21+'Res Retrofit Bundle'!BI21+'Res New Home Bundle'!BI21+'Comm 92-94% Furnace'!BI21+'Comm 95+% Furnace - NEW'!BI21+'Comm Boiler (85%) Level 1'!BI21+'Comm Boiler (90%) Level 1'!BI21+'Comm LP&HP Steam Boilers - LV1'!BI21+'Comm WH .64 EF'!BI21+'Comm WH Storage 88% Cond'!BI21+'Comm Custom'!BI21+'Res .95+% Res Furnace - Replace'!BI21+'New Home ES'!BI21+'Low Flow Showerhead'!BI21+'Programmable Thermostats'!BI21+'New Residential 4'!BI21+'New Residential 5'!BI21+'Comm 95+% Furnace - Replace'!BI21+'Comm Boiler (85%) Level 2'!BI21+'Comm Boiler (85%) Level 3'!BI21+'Comm Boiler (90%) Level 2'!BI21+'Comm Boiler (90%) Level 3'!BI21+'Comm LP&HP Steam Boilers - LV2'!BI21+'Comm LP&HP Steam Boilers - LV3'!BI21+'New Comm 1'!BI21+'New Comm 2'!BI21+'New Comm 3'!BI21+'New Comm 4'!BI21+'New Comm 5'!BI21,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BJ21+'Res .95+% Res Furnace - NEW'!BJ21+'Res Boiler 85%'!BJ21+'Res Boiler 90%'!BJ21+'Res Furnace Tune-Up'!BJ21+'Res Water Heating .62 EF'!BJ21+'Res Water Heating .67 EF'!BJ21+'Res Attic Insulation'!BJ21+'Res Retrofit Bundle'!BJ21+'Res New Home Bundle'!BJ21+'Comm 92-94% Furnace'!BJ21+'Comm 95+% Furnace - NEW'!BJ21+'Comm Boiler (85%) Level 1'!BJ21+'Comm Boiler (90%) Level 1'!BJ21+'Comm LP&HP Steam Boilers - LV1'!BJ21+'Comm WH .64 EF'!BJ21+'Comm WH Storage 88% Cond'!BJ21+'Comm Custom'!BJ21+'Res .95+% Res Furnace - Replace'!BJ21+'New Home ES'!BJ21+'Low Flow Showerhead'!BJ21+'Programmable Thermostats'!BJ21+'New Residential 4'!BJ21+'New Residential 5'!BJ21+'Comm 95+% Furnace - Replace'!BJ21+'Comm Boiler (85%) Level 2'!BJ21+'Comm Boiler (85%) Level 3'!BJ21+'Comm Boiler (90%) Level 2'!BJ21+'Comm Boiler (90%) Level 3'!BJ21+'Comm LP&HP Steam Boilers - LV2'!BJ21+'Comm LP&HP Steam Boilers - LV3'!BJ21+'New Comm 1'!BJ21+'New Comm 2'!BJ21+'New Comm 3'!BJ21+'New Comm 4'!BJ21+'New Comm 5'!BJ21,0)","v":15142},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BL21+'Res .95+% Res Furnace - NEW'!BL21+'Res Boiler 85%'!BL21+'Res Boiler 90%'!BL21+'Res Furnace Tune-Up'!BL21+'Res Water Heating .62 EF'!BL21+'Res Water Heating .67 EF'!BL21+'Res Attic Insulation'!BL21+'Res Retrofit Bundle'!BL21+'Res New Home Bundle'!BL21+'Comm 92-94% Furnace'!BL21+'Comm 95+% Furnace - NEW'!BL21+'Comm Boiler (85%) Level 1'!BL21+'Comm Boiler (90%) Level 1'!BL21+'Comm LP&HP Steam Boilers - LV1'!BL21+'Comm WH .64 EF'!BL21+'Comm WH Storage 88% Cond'!BL21+'Comm Custom'!BL21+'Res .95+% Res Furnace - Replace'!BL21+'New Home ES'!BL21+'Low Flow Showerhead'!BL21+'Programmable Thermostats'!BL21+'New Residential 4'!BL21+'New Residential 5'!BL21+'Comm 95+% Furnace - Replace'!BL21+'Comm Boiler (85%) Level 2'!BL21+'Comm Boiler (85%) Level 3'!BL21+'Comm Boiler (90%) Level 2'!BL21+'Comm Boiler (90%) Level 3'!BL21+'Comm LP&HP Steam Boilers - LV2'!BL21+'Comm LP&HP Steam Boilers - LV3'!BL21+'New Comm 1'!BL21+'New Comm 2'!BL21+'New Comm 3'!BL21+'New Comm 4'!BL21+'New Comm 5'!BL21,0)","v":152872},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BN21+'Res .95+% Res Furnace - NEW'!BN21+'Res Boiler 85%'!BN21+'Res Boiler 90%'!BN21+'Res Furnace Tune-Up'!BN21+'Res Water Heating .62 EF'!BN21+'Res Water Heating .67 EF'!BN21+'Res Attic Insulation'!BN21+'Res Retrofit Bundle'!BN21+'Res New Home Bundle'!BN21+'Comm 92-94% Furnace'!BN21+'Comm 95+% Furnace - NEW'!BN21+'Comm Boiler (85%) Level 1'!BN21+'Comm Boiler (90%) Level 1'!BN21+'Comm LP&HP Steam Boilers - LV1'!BN21+'Comm WH .64 EF'!BN21+'Comm WH Storage 88% Cond'!BN21+'Comm Custom'!BN21+'Res .95+% Res Furnace - Replace'!BN21+'New Home ES'!BN21+'Low Flow Showerhead'!BN21+'Programmable Thermostats'!BN21+'New Residential 4'!BN21+'New Residential 5'!BN21+'Comm 95+% Furnace - Replace'!BN21+'Comm Boiler (85%) Level 2'!BN21+'Comm Boiler (85%) Level 3'!BN21+'Comm Boiler (90%) Level 2'!BN21+'Comm Boiler (90%) Level 3'!BN21+'Comm LP&HP Steam Boilers - LV2'!BN21+'Comm LP&HP Steam Boilers - LV3'!BN21+'New Comm 1'!BN21+'New Comm 2'!BN21+'New Comm 3'!BN21+'New Comm 4'!BN21+'New Comm 5'!BN21,0)","v":158207},null,311079,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BR21+'Res .95+% Res Furnace - NEW'!BR21+'Res Boiler 85%'!BR21+'Res Boiler 90%'!BR21+'Res Furnace Tune-Up'!BR21+'Res Water Heating .62 EF'!BR21+'Res Water Heating .67 EF'!BR21+'Res Attic Insulation'!BR21+'Res Retrofit Bundle'!BR21+'Res New Home Bundle'!BR21+'Comm 92-94% Furnace'!BR21+'Comm 95+% Furnace - NEW'!BR21+'Comm Boiler (85%) Level 1'!BR21+'Comm Boiler (90%) Level 1'!BR21+'Comm LP&HP Steam Boilers - LV1'!BR21+'Comm WH .64 EF'!BR21+'Comm WH Storage 88% Cond'!BR21+'Comm Custom'!BR21+'Res .95+% Res Furnace - Replace'!BR21+'New Home ES'!BR21+'Low Flow Showerhead'!BR21+'Programmable Thermostats'!BR21+'New Residential 4'!BR21+'New Residential 5'!BR21+'Comm 95+% Furnace - Replace'!BR21+'Comm Boiler (85%) Level 2'!BR21+'Comm Boiler (85%) Level 3'!BR21+'Comm Boiler (90%) Level 2'!BR21+'Comm Boiler (90%) Level 3'!BR21+'Comm LP&HP Steam Boilers - LV2'!BR21+'Comm LP&HP Steam Boilers - LV3'!BR21+'New Comm 1'!BR21+'New Comm 2'!BR21+'New Comm 3'!BR21+'New Comm 4'!BR21+'New Comm 5'!BR21,0)","v":0},null,311079,null,null,2022,83477,23922,26665,134064,null,0,0,0,null,134064,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,{"$f":"ROUND('Res. 92-94% Res Furnace'!M22+'Res .95+% Res Furnace - NEW'!M22+'Res Boiler 85%'!M22+'Res Boiler 90%'!M22+'Res Furnace Tune-Up'!M22+'Res Water Heating .62 EF'!M22+'Res Water Heating .67 EF'!M22+'Res Attic Insulation'!M22+'Res Retrofit Bundle'!M22+'Res New Home Bundle'!M22+'Comm 92-94% Furnace'!M22+'Comm 95+% Furnace - NEW'!M22+'Comm Boiler (85%) Level 1'!M22+'Comm Boiler (90%) Level 1'!M22+'Comm LP&HP Steam Boilers - LV1'!M22+'Comm WH .64 EF'!M22+'Comm WH Storage 88% Cond'!M22+'Comm Custom'!M22+'Res .95+% Res Furnace - Replace'!M22+'New Home ES'!M22+'Low Flow Showerhead'!M22+'Programmable Thermostats'!M22+'New Residential 4'!M22+'New Residential 5'!M22+'Comm 95+% Furnace - Replace'!M22+'Comm Boiler (85%) Level 2'!M22+'Comm Boiler (85%) Level 3'!M22+'Comm Boiler (90%) Level 2'!M22+'Comm Boiler (90%) Level 3'!M22+'Comm LP&HP Steam Boilers - LV2'!M22+'Comm LP&HP Steam Boilers - LV3'!M22+'New Comm 1'!M22+'New Comm 2'!M22+'New Comm 3'!M22+'New Comm 4'!M22+'New Comm 5'!M22,0)","v":15142},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!O22+'Res .95+% Res Furnace - NEW'!O22+'Res Boiler 85%'!O22+'Res Boiler 90%'!O22+'Res Furnace Tune-Up'!O22+'Res Water Heating .62 EF'!O22+'Res Water Heating .67 EF'!O22+'Res Attic Insulation'!O22+'Res Retrofit Bundle'!O22+'Res New Home Bundle'!O22+'Comm 92-94% Furnace'!O22+'Comm 95+% Furnace - NEW'!O22+'Comm Boiler (85%) Level 1'!O22+'Comm Boiler (90%) Level 1'!O22+'Comm LP&HP Steam Boilers - LV1'!O22+'Comm WH .64 EF'!O22+'Comm WH Storage 88% Cond'!O22+'Comm Custom'!O22+'Res .95+% Res Furnace - Replace'!O22+'New Home ES'!O22+'Low Flow Showerhead'!O22+'Programmable Thermostats'!O22+'New Residential 4'!O22+'New Residential 5'!O22+'Comm 95+% Furnace - Replace'!O22+'Comm Boiler (85%) Level 2'!O22+'Comm Boiler (85%) Level 3'!O22+'Comm Boiler (90%) Level 2'!O22+'Comm Boiler (90%) Level 3'!O22+'Comm LP&HP Steam Boilers - LV2'!O22+'Comm LP&HP Steam Boilers - LV3'!O22+'New Comm 1'!O22+'New Comm 2'!O22+'New Comm 3'!O22+'New Comm 4'!O22+'New Comm 5'!O22,0)","v":86401},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!Q22+'Res .95+% Res Furnace - NEW'!Q22+'Res Boiler 85%'!Q22+'Res Boiler 90%'!Q22+'Res Furnace Tune-Up'!Q22+'Res Water Heating .62 EF'!Q22+'Res Water Heating .67 EF'!Q22+'Res Attic Insulation'!Q22+'Res Retrofit Bundle'!Q22+'Res New Home Bundle'!Q22+'Comm 92-94% Furnace'!Q22+'Comm 95+% Furnace - NEW'!Q22+'Comm Boiler (85%) Level 1'!Q22+'Comm Boiler (90%) Level 1'!Q22+'Comm LP&HP Steam Boilers - LV1'!Q22+'Comm WH .64 EF'!Q22+'Comm WH Storage 88% Cond'!Q22+'Comm Custom'!Q22+'Res .95+% Res Furnace - Replace'!Q22+'New Home ES'!Q22+'Low Flow Showerhead'!Q22+'Programmable Thermostats'!Q22+'New Residential 4'!Q22+'New Residential 5'!Q22+'Comm 95+% Furnace - Replace'!Q22+'Comm Boiler (85%) Level 2'!Q22+'Comm Boiler (85%) Level 3'!Q22+'Comm Boiler (90%) Level 2'!Q22+'Comm Boiler (90%) Level 3'!Q22+'Comm LP&HP Steam Boilers - LV2'!Q22+'Comm LP&HP Steam Boilers - LV3'!Q22+'New Comm 1'!Q22+'New Comm 2'!Q22+'New Comm 3'!Q22+'New Comm 4'!Q22+'New Comm 5'!Q22,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!R22+'Res .95+% Res Furnace - NEW'!R22+'Res Boiler 85%'!R22+'Res Boiler 90%'!R22+'Res Furnace Tune-Up'!R22+'Res Water Heating .62 EF'!R22+'Res Water Heating .67 EF'!R22+'Res Attic Insulation'!R22+'Res Retrofit Bundle'!R22+'Res New Home Bundle'!R22+'Comm 92-94% Furnace'!R22+'Comm 95+% Furnace - NEW'!R22+'Comm Boiler (85%) Level 1'!R22+'Comm Boiler (90%) Level 1'!R22+'Comm LP&HP Steam Boilers - LV1'!R22+'Comm WH .64 EF'!R22+'Comm WH Storage 88% Cond'!R22+'Comm Custom'!R22+'Res .95+% Res Furnace - Replace'!R22+'New Home ES'!R22+'Low Flow Showerhead'!R22+'Programmable Thermostats'!R22+'New Residential 4'!R22+'New Residential 5'!R22+'Comm 95+% Furnace - Replace'!R22+'Comm Boiler (85%) Level 2'!R22+'Comm Boiler (85%) Level 3'!R22+'Comm Boiler (90%) Level 2'!R22+'Comm Boiler (90%) Level 3'!R22+'Comm LP&HP Steam Boilers - LV2'!R22+'Comm LP&HP Steam Boilers - LV3'!R22+'New Comm 1'!R22+'New Comm 2'!R22+'New Comm 3'!R22+'New Comm 4'!R22+'New Comm 5'!R22,0)","v":86401},{"$f":"ROUND('Res. 92-94% Res Furnace'!S22+'Res .95+% Res Furnace - NEW'!S22+'Res Boiler 85%'!S22+'Res Boiler 90%'!S22+'Res Furnace Tune-Up'!S22+'Res Water Heating .62 EF'!S22+'Res Water Heating .67 EF'!S22+'Res Attic Insulation'!S22+'Res Retrofit Bundle'!S22+'Res New Home Bundle'!S22+'Comm 92-94% Furnace'!S22+'Comm 95+% Furnace - NEW'!S22+'Comm Boiler (85%) Level 1'!S22+'Comm Boiler (90%) Level 1'!S22+'Comm LP&HP Steam Boilers - LV1'!S22+'Comm WH .64 EF'!S22+'Comm WH Storage 88% Cond'!S22+'Comm Custom'!S22+'Res .95+% Res Furnace - Replace'!S22+'New Home ES'!S22+'Low Flow Showerhead'!S22+'Programmable Thermostats'!S22+'New Residential 4'!S22+'New Residential 5'!S22+'Comm 95+% Furnace - Replace'!S22+'Comm Boiler (85%) Level 2'!S22+'Comm Boiler (85%) Level 3'!S22+'Comm Boiler (90%) Level 2'!S22+'Comm Boiler (90%) Level 3'!S22+'Comm LP&HP Steam Boilers - LV2'!S22+'Comm LP&HP Steam Boilers - LV3'!S22+'New Comm 1'!S22+'New Comm 2'!S22+'New Comm 3'!S22+'New Comm 4'!S22+'New Comm 5'!S22,0)","v":151},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!U22+'Res .95+% Res Furnace - NEW'!U22+'Res Boiler 85%'!U22+'Res Boiler 90%'!U22+'Res Furnace Tune-Up'!U22+'Res Water Heating .62 EF'!U22+'Res Water Heating .67 EF'!U22+'Res Attic Insulation'!U22+'Res Retrofit Bundle'!U22+'Res New Home Bundle'!U22+'Comm 92-94% Furnace'!U22+'Comm 95+% Furnace - NEW'!U22+'Comm Boiler (85%) Level 1'!U22+'Comm Boiler (90%) Level 1'!U22+'Comm LP&HP Steam Boilers - LV1'!U22+'Comm WH .64 EF'!U22+'Comm WH Storage 88% Cond'!U22+'Comm Custom'!U22+'Res .95+% Res Furnace - Replace'!U22+'New Home ES'!U22+'Low Flow Showerhead'!U22+'Programmable Thermostats'!U22+'New Residential 4'!U22+'New Residential 5'!U22+'Comm 95+% Furnace - Replace'!U22+'Comm Boiler (85%) Level 2'!U22+'Comm Boiler (85%) Level 3'!U22+'Comm Boiler (90%) Level 2'!U22+'Comm Boiler (90%) Level 3'!U22+'Comm LP&HP Steam Boilers - LV2'!U22+'Comm LP&HP Steam Boilers - LV3'!U22+'New Comm 1'!U22+'New Comm 2'!U22+'New Comm 3'!U22+'New Comm 4'!U22+'New Comm 5'!U22,0)","v":24224},110625,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!X22+'Res .95+% Res Furnace - NEW'!X22+'Res Boiler 85%'!X22+'Res Boiler 90%'!X22+'Res Furnace Tune-Up'!X22+'Res Water Heating .62 EF'!X22+'Res Water Heating .67 EF'!X22+'Res Attic Insulation'!X22+'Res Retrofit Bundle'!X22+'Res New Home Bundle'!X22+'Comm 92-94% Furnace'!X22+'Comm 95+% Furnace - NEW'!X22+'Comm Boiler (85%) Level 1'!X22+'Comm Boiler (90%) Level 1'!X22+'Comm LP&HP Steam Boilers - LV1'!X22+'Comm WH .64 EF'!X22+'Comm WH Storage 88% Cond'!X22+'Comm Custom'!X22+'Res .95+% Res Furnace - Replace'!X22+'New Home ES'!X22+'Low Flow Showerhead'!X22+'Programmable Thermostats'!X22+'New Residential 4'!X22+'New Residential 5'!X22+'Comm 95+% Furnace - Replace'!X22+'Comm Boiler (85%) Level 2'!X22+'Comm Boiler (85%) Level 3'!X22+'Comm Boiler (90%) Level 2'!X22+'Comm Boiler (90%) Level 3'!X22+'Comm LP&HP Steam Boilers - LV2'!X22+'Comm LP&HP Steam Boilers - LV3'!X22+'New Comm 1'!X22+'New Comm 2'!X22+'New Comm 3'!X22+'New Comm 4'!X22+'New Comm 5'!X22,0)","v":23068},{"$f":"ROUND('Res. 92-94% Res Furnace'!Y22+'Res .95+% Res Furnace - NEW'!Y22+'Res Boiler 85%'!Y22+'Res Boiler 90%'!Y22+'Res Furnace Tune-Up'!Y22+'Res Water Heating .62 EF'!Y22+'Res Water Heating .67 EF'!Y22+'Res Attic Insulation'!Y22+'Res Retrofit Bundle'!Y22+'Res New Home Bundle'!Y22+'Comm 92-94% Furnace'!Y22+'Comm 95+% Furnace - NEW'!Y22+'Comm Boiler (85%) Level 1'!Y22+'Comm Boiler (90%) Level 1'!Y22+'Comm LP&HP Steam Boilers - LV1'!Y22+'Comm WH .64 EF'!Y22+'Comm WH Storage 88% Cond'!Y22+'Comm Custom'!Y22+'Res .95+% Res Furnace - Replace'!Y22+'New Home ES'!Y22+'Low Flow Showerhead'!Y22+'Programmable Thermostats'!Y22+'New Residential 4'!Y22+'New Residential 5'!Y22+'Comm 95+% Furnace - Replace'!Y22+'Comm Boiler (85%) Level 2'!Y22+'Comm Boiler (85%) Level 3'!Y22+'Comm Boiler (90%) Level 2'!Y22+'Comm Boiler (90%) Level 3'!Y22+'Comm LP&HP Steam Boilers - LV2'!Y22+'Comm LP&HP Steam Boilers - LV3'!Y22+'New Comm 1'!Y22+'New Comm 2'!Y22+'New Comm 3'!Y22+'New Comm 4'!Y22+'New Comm 5'!Y22,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!Z22+'Res .95+% Res Furnace - NEW'!Z22+'Res Boiler 85%'!Z22+'Res Boiler 90%'!Z22+'Res Furnace Tune-Up'!Z22+'Res Water Heating .62 EF'!Z22+'Res Water Heating .67 EF'!Z22+'Res Attic Insulation'!Z22+'Res Retrofit Bundle'!Z22+'Res New Home Bundle'!Z22+'Comm 92-94% Furnace'!Z22+'Comm 95+% Furnace - NEW'!Z22+'Comm Boiler (85%) Level 1'!Z22+'Comm Boiler (90%) Level 1'!Z22+'Comm LP&HP Steam Boilers - LV1'!Z22+'Comm WH .64 EF'!Z22+'Comm WH Storage 88% Cond'!Z22+'Comm Custom'!Z22+'Res .95+% Res Furnace - Replace'!Z22+'New Home ES'!Z22+'Low Flow Showerhead'!Z22+'Programmable Thermostats'!Z22+'New Residential 4'!Z22+'New Residential 5'!Z22+'Comm 95+% Furnace - Replace'!Z22+'Comm Boiler (85%) Level 2'!Z22+'Comm Boiler (85%) Level 3'!Z22+'Comm Boiler (90%) Level 2'!Z22+'Comm Boiler (90%) Level 3'!Z22+'Comm LP&HP Steam Boilers - LV2'!Z22+'Comm LP&HP Steam Boilers - LV3'!Z22+'New Comm 1'!Z22+'New Comm 2'!Z22+'New Comm 3'!Z22+'New Comm 4'!Z22+'New Comm 5'!Z22,0)","v":0},23068,87557,null,null,2023,86401,24224,110625,null,0,0,0,null,110625,null,null,2023,86401,24224,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AU22+'Res .95+% Res Furnace - NEW'!AU22+'Res Boiler 85%'!AU22+'Res Boiler 90%'!AU22+'Res Furnace Tune-Up'!AU22+'Res Water Heating .62 EF'!AU22+'Res Water Heating .67 EF'!AU22+'Res Attic Insulation'!AU22+'Res Retrofit Bundle'!AU22+'Res New Home Bundle'!AU22+'Comm 92-94% Furnace'!AU22+'Comm 95+% Furnace - NEW'!AU22+'Comm Boiler (85%) Level 1'!AU22+'Comm Boiler (90%) Level 1'!AU22+'Comm LP&HP Steam Boilers - LV1'!AU22+'Comm WH .64 EF'!AU22+'Comm WH Storage 88% Cond'!AU22+'Comm Custom'!AU22+'Res .95+% Res Furnace - Replace'!AU22+'New Home ES'!AU22+'Low Flow Showerhead'!AU22+'Programmable Thermostats'!AU22+'New Residential 4'!AU22+'New Residential 5'!AU22+'Comm 95+% Furnace - Replace'!AU22+'Comm Boiler (85%) Level 2'!AU22+'Comm Boiler (85%) Level 3'!AU22+'Comm Boiler (90%) Level 2'!AU22+'Comm Boiler (90%) Level 3'!AU22+'Comm LP&HP Steam Boilers - LV2'!AU22+'Comm LP&HP Steam Boilers - LV3'!AU22+'New Comm 1'!AU22+'New Comm 2'!AU22+'New Comm 3'!AU22+'New Comm 4'!AU22+'New Comm 5'!AU22,0)","v":27617},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AW22+'Res .95+% Res Furnace - NEW'!AW22+'Res Boiler 85%'!AW22+'Res Boiler 90%'!AW22+'Res Furnace Tune-Up'!AW22+'Res Water Heating .62 EF'!AW22+'Res Water Heating .67 EF'!AW22+'Res Attic Insulation'!AW22+'Res Retrofit Bundle'!AW22+'Res New Home Bundle'!AW22+'Comm 92-94% Furnace'!AW22+'Comm 95+% Furnace - NEW'!AW22+'Comm Boiler (85%) Level 1'!AW22+'Comm Boiler (90%) Level 1'!AW22+'Comm LP&HP Steam Boilers - LV1'!AW22+'Comm WH .64 EF'!AW22+'Comm WH Storage 88% Cond'!AW22+'Comm Custom'!AW22+'Res .95+% Res Furnace - Replace'!AW22+'New Home ES'!AW22+'Low Flow Showerhead'!AW22+'Programmable Thermostats'!AW22+'New Residential 4'!AW22+'New Residential 5'!AW22+'Comm 95+% Furnace - Replace'!AW22+'Comm Boiler (85%) Level 2'!AW22+'Comm Boiler (85%) Level 3'!AW22+'Comm Boiler (90%) Level 2'!AW22+'Comm Boiler (90%) Level 3'!AW22+'Comm LP&HP Steam Boilers - LV2'!AW22+'Comm LP&HP Steam Boilers - LV3'!AW22+'New Comm 1'!AW22+'New Comm 2'!AW22+'New Comm 3'!AW22+'New Comm 4'!AW22+'New Comm 5'!AW22,0)","v":6496},null,null,144738,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BB22+'Res .95+% Res Furnace - NEW'!BB22+'Res Boiler 85%'!BB22+'Res Boiler 90%'!BB22+'Res Furnace Tune-Up'!BB22+'Res Water Heating .62 EF'!BB22+'Res Water Heating .67 EF'!BB22+'Res Attic Insulation'!BB22+'Res Retrofit Bundle'!BB22+'Res New Home Bundle'!BB22+'Comm 92-94% Furnace'!BB22+'Comm 95+% Furnace - NEW'!BB22+'Comm Boiler (85%) Level 1'!BB22+'Comm Boiler (90%) Level 1'!BB22+'Comm LP&HP Steam Boilers - LV1'!BB22+'Comm WH .64 EF'!BB22+'Comm WH Storage 88% Cond'!BB22+'Comm Custom'!BB22+'Res .95+% Res Furnace - Replace'!BB22+'New Home ES'!BB22+'Low Flow Showerhead'!BB22+'Programmable Thermostats'!BB22+'New Residential 4'!BB22+'New Residential 5'!BB22+'Comm 95+% Furnace - Replace'!BB22+'Comm Boiler (85%) Level 2'!BB22+'Comm Boiler (85%) Level 3'!BB22+'Comm Boiler (90%) Level 2'!BB22+'Comm Boiler (90%) Level 3'!BB22+'Comm LP&HP Steam Boilers - LV2'!BB22+'Comm LP&HP Steam Boilers - LV3'!BB22+'New Comm 1'!BB22+'New Comm 2'!BB22+'New Comm 3'!BB22+'New Comm 4'!BB22+'New Comm 5'!BB22,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BC22+'Res .95+% Res Furnace - NEW'!BC22+'Res Boiler 85%'!BC22+'Res Boiler 90%'!BC22+'Res Furnace Tune-Up'!BC22+'Res Water Heating .62 EF'!BC22+'Res Water Heating .67 EF'!BC22+'Res Attic Insulation'!BC22+'Res Retrofit Bundle'!BC22+'Res New Home Bundle'!BC22+'Comm 92-94% Furnace'!BC22+'Comm 95+% Furnace - NEW'!BC22+'Comm Boiler (85%) Level 1'!BC22+'Comm Boiler (90%) Level 1'!BC22+'Comm LP&HP Steam Boilers - LV1'!BC22+'Comm WH .64 EF'!BC22+'Comm WH Storage 88% Cond'!BC22+'Comm Custom'!BC22+'Res .95+% Res Furnace - Replace'!BC22+'New Home ES'!BC22+'Low Flow Showerhead'!BC22+'Programmable Thermostats'!BC22+'New Residential 4'!BC22+'New Residential 5'!BC22+'Comm 95+% Furnace - Replace'!BC22+'Comm Boiler (85%) Level 2'!BC22+'Comm Boiler (85%) Level 3'!BC22+'Comm Boiler (90%) Level 2'!BC22+'Comm Boiler (90%) Level 3'!BC22+'Comm LP&HP Steam Boilers - LV2'!BC22+'Comm LP&HP Steam Boilers - LV3'!BC22+'New Comm 1'!BC22+'New Comm 2'!BC22+'New Comm 3'!BC22+'New Comm 4'!BC22+'New Comm 5'!BC22,0)","v":0},0,144738,null,null,2023,{"$f":"ROUND('Res. 92-94% Res Furnace'!BI22+'Res .95+% Res Furnace - NEW'!BI22+'Res Boiler 85%'!BI22+'Res Boiler 90%'!BI22+'Res Furnace Tune-Up'!BI22+'Res Water Heating .62 EF'!BI22+'Res Water Heating .67 EF'!BI22+'Res Attic Insulation'!BI22+'Res Retrofit Bundle'!BI22+'Res New Home Bundle'!BI22+'Comm 92-94% Furnace'!BI22+'Comm 95+% Furnace - NEW'!BI22+'Comm Boiler (85%) Level 1'!BI22+'Comm Boiler (90%) Level 1'!BI22+'Comm LP&HP Steam Boilers - LV1'!BI22+'Comm WH .64 EF'!BI22+'Comm WH Storage 88% Cond'!BI22+'Comm Custom'!BI22+'Res .95+% Res Furnace - Replace'!BI22+'New Home ES'!BI22+'Low Flow Showerhead'!BI22+'Programmable Thermostats'!BI22+'New Residential 4'!BI22+'New Residential 5'!BI22+'Comm 95+% Furnace - Replace'!BI22+'Comm Boiler (85%) Level 2'!BI22+'Comm Boiler (85%) Level 3'!BI22+'Comm Boiler (90%) Level 2'!BI22+'Comm Boiler (90%) Level 3'!BI22+'Comm LP&HP Steam Boilers - LV2'!BI22+'Comm LP&HP Steam Boilers - LV3'!BI22+'New Comm 1'!BI22+'New Comm 2'!BI22+'New Comm 3'!BI22+'New Comm 4'!BI22+'New Comm 5'!BI22,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BJ22+'Res .95+% Res Furnace - NEW'!BJ22+'Res Boiler 85%'!BJ22+'Res Boiler 90%'!BJ22+'Res Furnace Tune-Up'!BJ22+'Res Water Heating .62 EF'!BJ22+'Res Water Heating .67 EF'!BJ22+'Res Attic Insulation'!BJ22+'Res Retrofit Bundle'!BJ22+'Res New Home Bundle'!BJ22+'Comm 92-94% Furnace'!BJ22+'Comm 95+% Furnace - NEW'!BJ22+'Comm Boiler (85%) Level 1'!BJ22+'Comm Boiler (90%) Level 1'!BJ22+'Comm LP&HP Steam Boilers - LV1'!BJ22+'Comm WH .64 EF'!BJ22+'Comm WH Storage 88% Cond'!BJ22+'Comm Custom'!BJ22+'Res .95+% Res Furnace - Replace'!BJ22+'New Home ES'!BJ22+'Low Flow Showerhead'!BJ22+'Programmable Thermostats'!BJ22+'New Residential 4'!BJ22+'New Residential 5'!BJ22+'Comm 95+% Furnace - Replace'!BJ22+'Comm Boiler (85%) Level 2'!BJ22+'Comm Boiler (85%) Level 3'!BJ22+'Comm Boiler (90%) Level 2'!BJ22+'Comm Boiler (90%) Level 3'!BJ22+'Comm LP&HP Steam Boilers - LV2'!BJ22+'Comm LP&HP Steam Boilers - LV3'!BJ22+'New Comm 1'!BJ22+'New Comm 2'!BJ22+'New Comm 3'!BJ22+'New Comm 4'!BJ22+'New Comm 5'!BJ22,0)","v":15142},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BL22+'Res .95+% Res Furnace - NEW'!BL22+'Res Boiler 85%'!BL22+'Res Boiler 90%'!BL22+'Res Furnace Tune-Up'!BL22+'Res Water Heating .62 EF'!BL22+'Res Water Heating .67 EF'!BL22+'Res Attic Insulation'!BL22+'Res Retrofit Bundle'!BL22+'Res New Home Bundle'!BL22+'Comm 92-94% Furnace'!BL22+'Comm 95+% Furnace - NEW'!BL22+'Comm Boiler (85%) Level 1'!BL22+'Comm Boiler (90%) Level 1'!BL22+'Comm LP&HP Steam Boilers - LV1'!BL22+'Comm WH .64 EF'!BL22+'Comm WH Storage 88% Cond'!BL22+'Comm Custom'!BL22+'Res .95+% Res Furnace - Replace'!BL22+'New Home ES'!BL22+'Low Flow Showerhead'!BL22+'Programmable Thermostats'!BL22+'New Residential 4'!BL22+'New Residential 5'!BL22+'Comm 95+% Furnace - Replace'!BL22+'Comm Boiler (85%) Level 2'!BL22+'Comm Boiler (85%) Level 3'!BL22+'Comm Boiler (90%) Level 2'!BL22+'Comm Boiler (90%) Level 3'!BL22+'Comm LP&HP Steam Boilers - LV2'!BL22+'Comm LP&HP Steam Boilers - LV3'!BL22+'New Comm 1'!BL22+'New Comm 2'!BL22+'New Comm 3'!BL22+'New Comm 4'!BL22+'New Comm 5'!BL22,0)","v":158215},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BN22+'Res .95+% Res Furnace - NEW'!BN22+'Res Boiler 85%'!BN22+'Res Boiler 90%'!BN22+'Res Furnace Tune-Up'!BN22+'Res Water Heating .62 EF'!BN22+'Res Water Heating .67 EF'!BN22+'Res Attic Insulation'!BN22+'Res Retrofit Bundle'!BN22+'Res New Home Bundle'!BN22+'Comm 92-94% Furnace'!BN22+'Comm 95+% Furnace - NEW'!BN22+'Comm Boiler (85%) Level 1'!BN22+'Comm Boiler (90%) Level 1'!BN22+'Comm LP&HP Steam Boilers - LV1'!BN22+'Comm WH .64 EF'!BN22+'Comm WH Storage 88% Cond'!BN22+'Comm Custom'!BN22+'Res .95+% Res Furnace - Replace'!BN22+'New Home ES'!BN22+'Low Flow Showerhead'!BN22+'Programmable Thermostats'!BN22+'New Residential 4'!BN22+'New Residential 5'!BN22+'Comm 95+% Furnace - Replace'!BN22+'Comm Boiler (85%) Level 2'!BN22+'Comm Boiler (85%) Level 3'!BN22+'Comm Boiler (90%) Level 2'!BN22+'Comm Boiler (90%) Level 3'!BN22+'Comm LP&HP Steam Boilers - LV2'!BN22+'Comm LP&HP Steam Boilers - LV3'!BN22+'New Comm 1'!BN22+'New Comm 2'!BN22+'New Comm 3'!BN22+'New Comm 4'!BN22+'New Comm 5'!BN22,0)","v":163921},null,322136,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BR22+'Res .95+% Res Furnace - NEW'!BR22+'Res Boiler 85%'!BR22+'Res Boiler 90%'!BR22+'Res Furnace Tune-Up'!BR22+'Res Water Heating .62 EF'!BR22+'Res Water Heating .67 EF'!BR22+'Res Attic Insulation'!BR22+'Res Retrofit Bundle'!BR22+'Res New Home Bundle'!BR22+'Comm 92-94% Furnace'!BR22+'Comm 95+% Furnace - NEW'!BR22+'Comm Boiler (85%) Level 1'!BR22+'Comm Boiler (90%) Level 1'!BR22+'Comm LP&HP Steam Boilers - LV1'!BR22+'Comm WH .64 EF'!BR22+'Comm WH Storage 88% Cond'!BR22+'Comm Custom'!BR22+'Res .95+% Res Furnace - Replace'!BR22+'New Home ES'!BR22+'Low Flow Showerhead'!BR22+'Programmable Thermostats'!BR22+'New Residential 4'!BR22+'New Residential 5'!BR22+'Comm 95+% Furnace - Replace'!BR22+'Comm Boiler (85%) Level 2'!BR22+'Comm Boiler (85%) Level 3'!BR22+'Comm Boiler (90%) Level 2'!BR22+'Comm Boiler (90%) Level 3'!BR22+'Comm LP&HP Steam Boilers - LV2'!BR22+'Comm LP&HP Steam Boilers - LV3'!BR22+'New Comm 1'!BR22+'New Comm 2'!BR22+'New Comm 3'!BR22+'New Comm 4'!BR22+'New Comm 5'!BR22,0)","v":0},null,322136,null,null,2023,86401,24224,27617,138242,null,0,0,0,null,138242,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,null,null,"20) Project Life (Years) =",null,null,null,null,10,null,2024,{"$f":"ROUND('Res. 92-94% Res Furnace'!M23+'Res .95+% Res Furnace - NEW'!M23+'Res Boiler 85%'!M23+'Res Boiler 90%'!M23+'Res Furnace Tune-Up'!M23+'Res Water Heating .62 EF'!M23+'Res Water Heating .67 EF'!M23+'Res Attic Insulation'!M23+'Res Retrofit Bundle'!M23+'Res New Home Bundle'!M23+'Comm 92-94% Furnace'!M23+'Comm 95+% Furnace - NEW'!M23+'Comm Boiler (85%) Level 1'!M23+'Comm Boiler (90%) Level 1'!M23+'Comm LP&HP Steam Boilers - LV1'!M23+'Comm WH .64 EF'!M23+'Comm WH Storage 88% Cond'!M23+'Comm Custom'!M23+'Res .95+% Res Furnace - Replace'!M23+'New Home ES'!M23+'Low Flow Showerhead'!M23+'Programmable Thermostats'!M23+'New Residential 4'!M23+'New Residential 5'!M23+'Comm 95+% Furnace - Replace'!M23+'Comm Boiler (85%) Level 2'!M23+'Comm Boiler (85%) Level 3'!M23+'Comm Boiler (90%) Level 2'!M23+'Comm Boiler (90%) Level 3'!M23+'Comm LP&HP Steam Boilers - LV2'!M23+'Comm LP&HP Steam Boilers - LV3'!M23+'New Comm 1'!M23+'New Comm 2'!M23+'New Comm 3'!M23+'New Comm 4'!M23+'New Comm 5'!M23,0)","v":15142},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!O23+'Res .95+% Res Furnace - NEW'!O23+'Res Boiler 85%'!O23+'Res Boiler 90%'!O23+'Res Furnace Tune-Up'!O23+'Res Water Heating .62 EF'!O23+'Res Water Heating .67 EF'!O23+'Res Attic Insulation'!O23+'Res Retrofit Bundle'!O23+'Res New Home Bundle'!O23+'Comm 92-94% Furnace'!O23+'Comm 95+% Furnace - NEW'!O23+'Comm Boiler (85%) Level 1'!O23+'Comm Boiler (90%) Level 1'!O23+'Comm LP&HP Steam Boilers - LV1'!O23+'Comm WH .64 EF'!O23+'Comm WH Storage 88% Cond'!O23+'Comm Custom'!O23+'Res .95+% Res Furnace - Replace'!O23+'New Home ES'!O23+'Low Flow Showerhead'!O23+'Programmable Thermostats'!O23+'New Residential 4'!O23+'New Residential 5'!O23+'Comm 95+% Furnace - Replace'!O23+'Comm Boiler (85%) Level 2'!O23+'Comm Boiler (85%) Level 3'!O23+'Comm Boiler (90%) Level 2'!O23+'Comm Boiler (90%) Level 3'!O23+'Comm LP&HP Steam Boilers - LV2'!O23+'Comm LP&HP Steam Boilers - LV3'!O23+'New Comm 1'!O23+'New Comm 2'!O23+'New Comm 3'!O23+'New Comm 4'!O23+'New Comm 5'!O23,0)","v":89430},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!Q23+'Res .95+% Res Furnace - NEW'!Q23+'Res Boiler 85%'!Q23+'Res Boiler 90%'!Q23+'Res Furnace Tune-Up'!Q23+'Res Water Heating .62 EF'!Q23+'Res Water Heating .67 EF'!Q23+'Res Attic Insulation'!Q23+'Res Retrofit Bundle'!Q23+'Res New Home Bundle'!Q23+'Comm 92-94% Furnace'!Q23+'Comm 95+% Furnace - NEW'!Q23+'Comm Boiler (85%) Level 1'!Q23+'Comm Boiler (90%) Level 1'!Q23+'Comm LP&HP Steam Boilers - LV1'!Q23+'Comm WH .64 EF'!Q23+'Comm WH Storage 88% Cond'!Q23+'Comm Custom'!Q23+'Res .95+% Res Furnace - Replace'!Q23+'New Home ES'!Q23+'Low Flow Showerhead'!Q23+'Programmable Thermostats'!Q23+'New Residential 4'!Q23+'New Residential 5'!Q23+'Comm 95+% Furnace - Replace'!Q23+'Comm Boiler (85%) Level 2'!Q23+'Comm Boiler (85%) Level 3'!Q23+'Comm Boiler (90%) Level 2'!Q23+'Comm Boiler (90%) Level 3'!Q23+'Comm LP&HP Steam Boilers - LV2'!Q23+'Comm LP&HP Steam Boilers - LV3'!Q23+'New Comm 1'!Q23+'New Comm 2'!Q23+'New Comm 3'!Q23+'New Comm 4'!Q23+'New Comm 5'!Q23,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!R23+'Res .95+% Res Furnace - NEW'!R23+'Res Boiler 85%'!R23+'Res Boiler 90%'!R23+'Res Furnace Tune-Up'!R23+'Res Water Heating .62 EF'!R23+'Res Water Heating .67 EF'!R23+'Res Attic Insulation'!R23+'Res Retrofit Bundle'!R23+'Res New Home Bundle'!R23+'Comm 92-94% Furnace'!R23+'Comm 95+% Furnace - NEW'!R23+'Comm Boiler (85%) Level 1'!R23+'Comm Boiler (90%) Level 1'!R23+'Comm LP&HP Steam Boilers - LV1'!R23+'Comm WH .64 EF'!R23+'Comm WH Storage 88% Cond'!R23+'Comm Custom'!R23+'Res .95+% Res Furnace - Replace'!R23+'New Home ES'!R23+'Low Flow Showerhead'!R23+'Programmable Thermostats'!R23+'New Residential 4'!R23+'New Residential 5'!R23+'Comm 95+% Furnace - Replace'!R23+'Comm Boiler (85%) Level 2'!R23+'Comm Boiler (85%) Level 3'!R23+'Comm Boiler (90%) Level 2'!R23+'Comm Boiler (90%) Level 3'!R23+'Comm LP&HP Steam Boilers - LV2'!R23+'Comm LP&HP Steam Boilers - LV3'!R23+'New Comm 1'!R23+'New Comm 2'!R23+'New Comm 3'!R23+'New Comm 4'!R23+'New Comm 5'!R23,0)","v":89430},{"$f":"ROUND('Res. 92-94% Res Furnace'!S23+'Res .95+% Res Furnace - NEW'!S23+'Res Boiler 85%'!S23+'Res Boiler 90%'!S23+'Res Furnace Tune-Up'!S23+'Res Water Heating .62 EF'!S23+'Res Water Heating .67 EF'!S23+'Res Attic Insulation'!S23+'Res Retrofit Bundle'!S23+'Res New Home Bundle'!S23+'Comm 92-94% Furnace'!S23+'Comm 95+% Furnace - NEW'!S23+'Comm Boiler (85%) Level 1'!S23+'Comm Boiler (90%) Level 1'!S23+'Comm LP&HP Steam Boilers - LV1'!S23+'Comm WH .64 EF'!S23+'Comm WH Storage 88% Cond'!S23+'Comm Custom'!S23+'Res .95+% Res Furnace - Replace'!S23+'New Home ES'!S23+'Low Flow Showerhead'!S23+'Programmable Thermostats'!S23+'New Residential 4'!S23+'New Residential 5'!S23+'Comm 95+% Furnace - Replace'!S23+'Comm Boiler (85%) Level 2'!S23+'Comm Boiler (85%) Level 3'!S23+'Comm Boiler (90%) Level 2'!S23+'Comm Boiler (90%) Level 3'!S23+'Comm LP&HP Steam Boilers - LV2'!S23+'Comm LP&HP Steam Boilers - LV3'!S23+'New Comm 1'!S23+'New Comm 2'!S23+'New Comm 3'!S23+'New Comm 4'!S23+'New Comm 5'!S23,0)","v":151},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!U23+'Res .95+% Res Furnace - NEW'!U23+'Res Boiler 85%'!U23+'Res Boiler 90%'!U23+'Res Furnace Tune-Up'!U23+'Res Water Heating .62 EF'!U23+'Res Water Heating .67 EF'!U23+'Res Attic Insulation'!U23+'Res Retrofit Bundle'!U23+'Res New Home Bundle'!U23+'Comm 92-94% Furnace'!U23+'Comm 95+% Furnace - NEW'!U23+'Comm Boiler (85%) Level 1'!U23+'Comm Boiler (90%) Level 1'!U23+'Comm LP&HP Steam Boilers - LV1'!U23+'Comm WH .64 EF'!U23+'Comm WH Storage 88% Cond'!U23+'Comm Custom'!U23+'Res .95+% Res Furnace - Replace'!U23+'New Home ES'!U23+'Low Flow Showerhead'!U23+'Programmable Thermostats'!U23+'New Residential 4'!U23+'New Residential 5'!U23+'Comm 95+% Furnace - Replace'!U23+'Comm Boiler (85%) Level 2'!U23+'Comm Boiler (85%) Level 3'!U23+'Comm Boiler (90%) Level 2'!U23+'Comm Boiler (90%) Level 3'!U23+'Comm LP&HP Steam Boilers - LV2'!U23+'Comm LP&HP Steam Boilers - LV3'!U23+'New Comm 1'!U23+'New Comm 2'!U23+'New Comm 3'!U23+'New Comm 4'!U23+'New Comm 5'!U23,0)","v":24526},113956,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!X23+'Res .95+% Res Furnace - NEW'!X23+'Res Boiler 85%'!X23+'Res Boiler 90%'!X23+'Res Furnace Tune-Up'!X23+'Res Water Heating .62 EF'!X23+'Res Water Heating .67 EF'!X23+'Res Attic Insulation'!X23+'Res Retrofit Bundle'!X23+'Res New Home Bundle'!X23+'Comm 92-94% Furnace'!X23+'Comm 95+% Furnace - NEW'!X23+'Comm Boiler (85%) Level 1'!X23+'Comm Boiler (90%) Level 1'!X23+'Comm LP&HP Steam Boilers - LV1'!X23+'Comm WH .64 EF'!X23+'Comm WH Storage 88% Cond'!X23+'Comm Custom'!X23+'Res .95+% Res Furnace - Replace'!X23+'New Home ES'!X23+'Low Flow Showerhead'!X23+'Programmable Thermostats'!X23+'New Residential 4'!X23+'New Residential 5'!X23+'Comm 95+% Furnace - Replace'!X23+'Comm Boiler (85%) Level 2'!X23+'Comm Boiler (85%) Level 3'!X23+'Comm Boiler (90%) Level 2'!X23+'Comm Boiler (90%) Level 3'!X23+'Comm LP&HP Steam Boilers - LV2'!X23+'Comm LP&HP Steam Boilers - LV3'!X23+'New Comm 1'!X23+'New Comm 2'!X23+'New Comm 3'!X23+'New Comm 4'!X23+'New Comm 5'!X23,0)","v":23874},{"$f":"ROUND('Res. 92-94% Res Furnace'!Y23+'Res .95+% Res Furnace - NEW'!Y23+'Res Boiler 85%'!Y23+'Res Boiler 90%'!Y23+'Res Furnace Tune-Up'!Y23+'Res Water Heating .62 EF'!Y23+'Res Water Heating .67 EF'!Y23+'Res Attic Insulation'!Y23+'Res Retrofit Bundle'!Y23+'Res New Home Bundle'!Y23+'Comm 92-94% Furnace'!Y23+'Comm 95+% Furnace - NEW'!Y23+'Comm Boiler (85%) Level 1'!Y23+'Comm Boiler (90%) Level 1'!Y23+'Comm LP&HP Steam Boilers - LV1'!Y23+'Comm WH .64 EF'!Y23+'Comm WH Storage 88% Cond'!Y23+'Comm Custom'!Y23+'Res .95+% Res Furnace - Replace'!Y23+'New Home ES'!Y23+'Low Flow Showerhead'!Y23+'Programmable Thermostats'!Y23+'New Residential 4'!Y23+'New Residential 5'!Y23+'Comm 95+% Furnace - Replace'!Y23+'Comm Boiler (85%) Level 2'!Y23+'Comm Boiler (85%) Level 3'!Y23+'Comm Boiler (90%) Level 2'!Y23+'Comm Boiler (90%) Level 3'!Y23+'Comm LP&HP Steam Boilers - LV2'!Y23+'Comm LP&HP Steam Boilers - LV3'!Y23+'New Comm 1'!Y23+'New Comm 2'!Y23+'New Comm 3'!Y23+'New Comm 4'!Y23+'New Comm 5'!Y23,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!Z23+'Res .95+% Res Furnace - NEW'!Z23+'Res Boiler 85%'!Z23+'Res Boiler 90%'!Z23+'Res Furnace Tune-Up'!Z23+'Res Water Heating .62 EF'!Z23+'Res Water Heating .67 EF'!Z23+'Res Attic Insulation'!Z23+'Res Retrofit Bundle'!Z23+'Res New Home Bundle'!Z23+'Comm 92-94% Furnace'!Z23+'Comm 95+% Furnace - NEW'!Z23+'Comm Boiler (85%) Level 1'!Z23+'Comm Boiler (90%) Level 1'!Z23+'Comm LP&HP Steam Boilers - LV1'!Z23+'Comm WH .64 EF'!Z23+'Comm WH Storage 88% Cond'!Z23+'Comm Custom'!Z23+'Res .95+% Res Furnace - Replace'!Z23+'New Home ES'!Z23+'Low Flow Showerhead'!Z23+'Programmable Thermostats'!Z23+'New Residential 4'!Z23+'New Residential 5'!Z23+'Comm 95+% Furnace - Replace'!Z23+'Comm Boiler (85%) Level 2'!Z23+'Comm Boiler (85%) Level 3'!Z23+'Comm Boiler (90%) Level 2'!Z23+'Comm Boiler (90%) Level 3'!Z23+'Comm LP&HP Steam Boilers - LV2'!Z23+'Comm LP&HP Steam Boilers - LV3'!Z23+'New Comm 1'!Z23+'New Comm 2'!Z23+'New Comm 3'!Z23+'New Comm 4'!Z23+'New Comm 5'!Z23,0)","v":0},23874,90082,null,null,2024,89430,24526,113956,null,0,0,0,null,113956,null,null,2024,89430,24526,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AU23+'Res .95+% Res Furnace - NEW'!AU23+'Res Boiler 85%'!AU23+'Res Boiler 90%'!AU23+'Res Furnace Tune-Up'!AU23+'Res Water Heating .62 EF'!AU23+'Res Water Heating .67 EF'!AU23+'Res Attic Insulation'!AU23+'Res Retrofit Bundle'!AU23+'Res New Home Bundle'!AU23+'Comm 92-94% Furnace'!AU23+'Comm 95+% Furnace - NEW'!AU23+'Comm Boiler (85%) Level 1'!AU23+'Comm Boiler (90%) Level 1'!AU23+'Comm LP&HP Steam Boilers - LV1'!AU23+'Comm WH .64 EF'!AU23+'Comm WH Storage 88% Cond'!AU23+'Comm Custom'!AU23+'Res .95+% Res Furnace - Replace'!AU23+'New Home ES'!AU23+'Low Flow Showerhead'!AU23+'Programmable Thermostats'!AU23+'New Residential 4'!AU23+'New Residential 5'!AU23+'Comm 95+% Furnace - Replace'!AU23+'Comm Boiler (85%) Level 2'!AU23+'Comm Boiler (85%) Level 3'!AU23+'Comm Boiler (90%) Level 2'!AU23+'Comm Boiler (90%) Level 3'!AU23+'Comm LP&HP Steam Boilers - LV2'!AU23+'Comm LP&HP Steam Boilers - LV3'!AU23+'New Comm 1'!AU23+'New Comm 2'!AU23+'New Comm 3'!AU23+'New Comm 4'!AU23+'New Comm 5'!AU23,0)","v":28571},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AW23+'Res .95+% Res Furnace - NEW'!AW23+'Res Boiler 85%'!AW23+'Res Boiler 90%'!AW23+'Res Furnace Tune-Up'!AW23+'Res Water Heating .62 EF'!AW23+'Res Water Heating .67 EF'!AW23+'Res Attic Insulation'!AW23+'Res Retrofit Bundle'!AW23+'Res New Home Bundle'!AW23+'Comm 92-94% Furnace'!AW23+'Comm 95+% Furnace - NEW'!AW23+'Comm Boiler (85%) Level 1'!AW23+'Comm Boiler (90%) Level 1'!AW23+'Comm LP&HP Steam Boilers - LV1'!AW23+'Comm WH .64 EF'!AW23+'Comm WH Storage 88% Cond'!AW23+'Comm Custom'!AW23+'Res .95+% Res Furnace - Replace'!AW23+'New Home ES'!AW23+'Low Flow Showerhead'!AW23+'Programmable Thermostats'!AW23+'New Residential 4'!AW23+'New Residential 5'!AW23+'Comm 95+% Furnace - Replace'!AW23+'Comm Boiler (85%) Level 2'!AW23+'Comm Boiler (85%) Level 3'!AW23+'Comm Boiler (90%) Level 2'!AW23+'Comm Boiler (90%) Level 3'!AW23+'Comm LP&HP Steam Boilers - LV2'!AW23+'Comm LP&HP Steam Boilers - LV3'!AW23+'New Comm 1'!AW23+'New Comm 2'!AW23+'New Comm 3'!AW23+'New Comm 4'!AW23+'New Comm 5'!AW23,0)","v":6647},null,null,149174,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BB23+'Res .95+% Res Furnace - NEW'!BB23+'Res Boiler 85%'!BB23+'Res Boiler 90%'!BB23+'Res Furnace Tune-Up'!BB23+'Res Water Heating .62 EF'!BB23+'Res Water Heating .67 EF'!BB23+'Res Attic Insulation'!BB23+'Res Retrofit Bundle'!BB23+'Res New Home Bundle'!BB23+'Comm 92-94% Furnace'!BB23+'Comm 95+% Furnace - NEW'!BB23+'Comm Boiler (85%) Level 1'!BB23+'Comm Boiler (90%) Level 1'!BB23+'Comm LP&HP Steam Boilers - LV1'!BB23+'Comm WH .64 EF'!BB23+'Comm WH Storage 88% Cond'!BB23+'Comm Custom'!BB23+'Res .95+% Res Furnace - Replace'!BB23+'New Home ES'!BB23+'Low Flow Showerhead'!BB23+'Programmable Thermostats'!BB23+'New Residential 4'!BB23+'New Residential 5'!BB23+'Comm 95+% Furnace - Replace'!BB23+'Comm Boiler (85%) Level 2'!BB23+'Comm Boiler (85%) Level 3'!BB23+'Comm Boiler (90%) Level 2'!BB23+'Comm Boiler (90%) Level 3'!BB23+'Comm LP&HP Steam Boilers - LV2'!BB23+'Comm LP&HP Steam Boilers - LV3'!BB23+'New Comm 1'!BB23+'New Comm 2'!BB23+'New Comm 3'!BB23+'New Comm 4'!BB23+'New Comm 5'!BB23,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BC23+'Res .95+% Res Furnace - NEW'!BC23+'Res Boiler 85%'!BC23+'Res Boiler 90%'!BC23+'Res Furnace Tune-Up'!BC23+'Res Water Heating .62 EF'!BC23+'Res Water Heating .67 EF'!BC23+'Res Attic Insulation'!BC23+'Res Retrofit Bundle'!BC23+'Res New Home Bundle'!BC23+'Comm 92-94% Furnace'!BC23+'Comm 95+% Furnace - NEW'!BC23+'Comm Boiler (85%) Level 1'!BC23+'Comm Boiler (90%) Level 1'!BC23+'Comm LP&HP Steam Boilers - LV1'!BC23+'Comm WH .64 EF'!BC23+'Comm WH Storage 88% Cond'!BC23+'Comm Custom'!BC23+'Res .95+% Res Furnace - Replace'!BC23+'New Home ES'!BC23+'Low Flow Showerhead'!BC23+'Programmable Thermostats'!BC23+'New Residential 4'!BC23+'New Residential 5'!BC23+'Comm 95+% Furnace - Replace'!BC23+'Comm Boiler (85%) Level 2'!BC23+'Comm Boiler (85%) Level 3'!BC23+'Comm Boiler (90%) Level 2'!BC23+'Comm Boiler (90%) Level 3'!BC23+'Comm LP&HP Steam Boilers - LV2'!BC23+'Comm LP&HP Steam Boilers - LV3'!BC23+'New Comm 1'!BC23+'New Comm 2'!BC23+'New Comm 3'!BC23+'New Comm 4'!BC23+'New Comm 5'!BC23,0)","v":0},0,149174,null,null,2024,{"$f":"ROUND('Res. 92-94% Res Furnace'!BI23+'Res .95+% Res Furnace - NEW'!BI23+'Res Boiler 85%'!BI23+'Res Boiler 90%'!BI23+'Res Furnace Tune-Up'!BI23+'Res Water Heating .62 EF'!BI23+'Res Water Heating .67 EF'!BI23+'Res Attic Insulation'!BI23+'Res Retrofit Bundle'!BI23+'Res New Home Bundle'!BI23+'Comm 92-94% Furnace'!BI23+'Comm 95+% Furnace - NEW'!BI23+'Comm Boiler (85%) Level 1'!BI23+'Comm Boiler (90%) Level 1'!BI23+'Comm LP&HP Steam Boilers - LV1'!BI23+'Comm WH .64 EF'!BI23+'Comm WH Storage 88% Cond'!BI23+'Comm Custom'!BI23+'Res .95+% Res Furnace - Replace'!BI23+'New Home ES'!BI23+'Low Flow Showerhead'!BI23+'Programmable Thermostats'!BI23+'New Residential 4'!BI23+'New Residential 5'!BI23+'Comm 95+% Furnace - Replace'!BI23+'Comm Boiler (85%) Level 2'!BI23+'Comm Boiler (85%) Level 3'!BI23+'Comm Boiler (90%) Level 2'!BI23+'Comm Boiler (90%) Level 3'!BI23+'Comm LP&HP Steam Boilers - LV2'!BI23+'Comm LP&HP Steam Boilers - LV3'!BI23+'New Comm 1'!BI23+'New Comm 2'!BI23+'New Comm 3'!BI23+'New Comm 4'!BI23+'New Comm 5'!BI23,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BJ23+'Res .95+% Res Furnace - NEW'!BJ23+'Res Boiler 85%'!BJ23+'Res Boiler 90%'!BJ23+'Res Furnace Tune-Up'!BJ23+'Res Water Heating .62 EF'!BJ23+'Res Water Heating .67 EF'!BJ23+'Res Attic Insulation'!BJ23+'Res Retrofit Bundle'!BJ23+'Res New Home Bundle'!BJ23+'Comm 92-94% Furnace'!BJ23+'Comm 95+% Furnace - NEW'!BJ23+'Comm Boiler (85%) Level 1'!BJ23+'Comm Boiler (90%) Level 1'!BJ23+'Comm LP&HP Steam Boilers - LV1'!BJ23+'Comm WH .64 EF'!BJ23+'Comm WH Storage 88% Cond'!BJ23+'Comm Custom'!BJ23+'Res .95+% Res Furnace - Replace'!BJ23+'New Home ES'!BJ23+'Low Flow Showerhead'!BJ23+'Programmable Thermostats'!BJ23+'New Residential 4'!BJ23+'New Residential 5'!BJ23+'Comm 95+% Furnace - Replace'!BJ23+'Comm Boiler (85%) Level 2'!BJ23+'Comm Boiler (85%) Level 3'!BJ23+'Comm Boiler (90%) Level 2'!BJ23+'Comm Boiler (90%) Level 3'!BJ23+'Comm LP&HP Steam Boilers - LV2'!BJ23+'Comm LP&HP Steam Boilers - LV3'!BJ23+'New Comm 1'!BJ23+'New Comm 2'!BJ23+'New Comm 3'!BJ23+'New Comm 4'!BJ23+'New Comm 5'!BJ23,0)","v":15142},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BL23+'Res .95+% Res Furnace - NEW'!BL23+'Res Boiler 85%'!BL23+'Res Boiler 90%'!BL23+'Res Furnace Tune-Up'!BL23+'Res Water Heating .62 EF'!BL23+'Res Water Heating .67 EF'!BL23+'Res Attic Insulation'!BL23+'Res Retrofit Bundle'!BL23+'Res New Home Bundle'!BL23+'Comm 92-94% Furnace'!BL23+'Comm 95+% Furnace - NEW'!BL23+'Comm Boiler (85%) Level 1'!BL23+'Comm Boiler (90%) Level 1'!BL23+'Comm LP&HP Steam Boilers - LV1'!BL23+'Comm WH .64 EF'!BL23+'Comm WH Storage 88% Cond'!BL23+'Comm Custom'!BL23+'Res .95+% Res Furnace - Replace'!BL23+'New Home ES'!BL23+'Low Flow Showerhead'!BL23+'Programmable Thermostats'!BL23+'New Residential 4'!BL23+'New Residential 5'!BL23+'Comm 95+% Furnace - Replace'!BL23+'Comm Boiler (85%) Level 2'!BL23+'Comm Boiler (85%) Level 3'!BL23+'Comm Boiler (90%) Level 2'!BL23+'Comm Boiler (90%) Level 3'!BL23+'Comm LP&HP Steam Boilers - LV2'!BL23+'Comm LP&HP Steam Boilers - LV3'!BL23+'New Comm 1'!BL23+'New Comm 2'!BL23+'New Comm 3'!BL23+'New Comm 4'!BL23+'New Comm 5'!BL23,0)","v":163755},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BN23+'Res .95+% Res Furnace - NEW'!BN23+'Res Boiler 85%'!BN23+'Res Boiler 90%'!BN23+'Res Furnace Tune-Up'!BN23+'Res Water Heating .62 EF'!BN23+'Res Water Heating .67 EF'!BN23+'Res Attic Insulation'!BN23+'Res Retrofit Bundle'!BN23+'Res New Home Bundle'!BN23+'Comm 92-94% Furnace'!BN23+'Comm 95+% Furnace - NEW'!BN23+'Comm Boiler (85%) Level 1'!BN23+'Comm Boiler (90%) Level 1'!BN23+'Comm LP&HP Steam Boilers - LV1'!BN23+'Comm WH .64 EF'!BN23+'Comm WH Storage 88% Cond'!BN23+'Comm Custom'!BN23+'Res .95+% Res Furnace - Replace'!BN23+'New Home ES'!BN23+'Low Flow Showerhead'!BN23+'Programmable Thermostats'!BN23+'New Residential 4'!BN23+'New Residential 5'!BN23+'Comm 95+% Furnace - Replace'!BN23+'Comm Boiler (85%) Level 2'!BN23+'Comm Boiler (85%) Level 3'!BN23+'Comm Boiler (90%) Level 2'!BN23+'Comm Boiler (90%) Level 3'!BN23+'Comm LP&HP Steam Boilers - LV2'!BN23+'Comm LP&HP Steam Boilers - LV3'!BN23+'New Comm 1'!BN23+'New Comm 2'!BN23+'New Comm 3'!BN23+'New Comm 4'!BN23+'New Comm 5'!BN23,0)","v":169635},null,333390,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BR23+'Res .95+% Res Furnace - NEW'!BR23+'Res Boiler 85%'!BR23+'Res Boiler 90%'!BR23+'Res Furnace Tune-Up'!BR23+'Res Water Heating .62 EF'!BR23+'Res Water Heating .67 EF'!BR23+'Res Attic Insulation'!BR23+'Res Retrofit Bundle'!BR23+'Res New Home Bundle'!BR23+'Comm 92-94% Furnace'!BR23+'Comm 95+% Furnace - NEW'!BR23+'Comm Boiler (85%) Level 1'!BR23+'Comm Boiler (90%) Level 1'!BR23+'Comm LP&HP Steam Boilers - LV1'!BR23+'Comm WH .64 EF'!BR23+'Comm WH Storage 88% Cond'!BR23+'Comm Custom'!BR23+'Res .95+% Res Furnace - Replace'!BR23+'New Home ES'!BR23+'Low Flow Showerhead'!BR23+'Programmable Thermostats'!BR23+'New Residential 4'!BR23+'New Residential 5'!BR23+'Comm 95+% Furnace - Replace'!BR23+'Comm Boiler (85%) Level 2'!BR23+'Comm Boiler (85%) Level 3'!BR23+'Comm Boiler (90%) Level 2'!BR23+'Comm Boiler (90%) Level 3'!BR23+'Comm LP&HP Steam Boilers - LV2'!BR23+'Comm LP&HP Steam Boilers - LV3'!BR23+'New Comm 1'!BR23+'New Comm 2'!BR23+'New Comm 3'!BR23+'New Comm 4'!BR23+'New Comm 5'!BR23,0)","v":0},null,333390,null,null,2024,89430,24526,28571,142527,null,0,0,0,null,142527,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,{"$f":"ROUND('Res. 92-94% Res Furnace'!M24+'Res .95+% Res Furnace - NEW'!M24+'Res Boiler 85%'!M24+'Res Boiler 90%'!M24+'Res Furnace Tune-Up'!M24+'Res Water Heating .62 EF'!M24+'Res Water Heating .67 EF'!M24+'Res Attic Insulation'!M24+'Res Retrofit Bundle'!M24+'Res New Home Bundle'!M24+'Comm 92-94% Furnace'!M24+'Comm 95+% Furnace - NEW'!M24+'Comm Boiler (85%) Level 1'!M24+'Comm Boiler (90%) Level 1'!M24+'Comm LP&HP Steam Boilers - LV1'!M24+'Comm WH .64 EF'!M24+'Comm WH Storage 88% Cond'!M24+'Comm Custom'!M24+'Res .95+% Res Furnace - Replace'!M24+'New Home ES'!M24+'Low Flow Showerhead'!M24+'Programmable Thermostats'!M24+'New Residential 4'!M24+'New Residential 5'!M24+'Comm 95+% Furnace - Replace'!M24+'Comm Boiler (85%) Level 2'!M24+'Comm Boiler (85%) Level 3'!M24+'Comm Boiler (90%) Level 2'!M24+'Comm Boiler (90%) Level 3'!M24+'Comm LP&HP Steam Boilers - LV2'!M24+'Comm LP&HP Steam Boilers - LV3'!M24+'New Comm 1'!M24+'New Comm 2'!M24+'New Comm 3'!M24+'New Comm 4'!M24+'New Comm 5'!M24,0)","v":14764},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!O24+'Res .95+% Res Furnace - NEW'!O24+'Res Boiler 85%'!O24+'Res Boiler 90%'!O24+'Res Furnace Tune-Up'!O24+'Res Water Heating .62 EF'!O24+'Res Water Heating .67 EF'!O24+'Res Attic Insulation'!O24+'Res Retrofit Bundle'!O24+'Res New Home Bundle'!O24+'Comm 92-94% Furnace'!O24+'Comm 95+% Furnace - NEW'!O24+'Comm Boiler (85%) Level 1'!O24+'Comm Boiler (90%) Level 1'!O24+'Comm LP&HP Steam Boilers - LV1'!O24+'Comm WH .64 EF'!O24+'Comm WH Storage 88% Cond'!O24+'Comm Custom'!O24+'Res .95+% Res Furnace - Replace'!O24+'New Home ES'!O24+'Low Flow Showerhead'!O24+'Programmable Thermostats'!O24+'New Residential 4'!O24+'New Residential 5'!O24+'Comm 95+% Furnace - Replace'!O24+'Comm Boiler (85%) Level 2'!O24+'Comm Boiler (85%) Level 3'!O24+'Comm Boiler (90%) Level 2'!O24+'Comm Boiler (90%) Level 3'!O24+'Comm LP&HP Steam Boilers - LV2'!O24+'Comm LP&HP Steam Boilers - LV3'!O24+'New Comm 1'!O24+'New Comm 2'!O24+'New Comm 3'!O24+'New Comm 4'!O24+'New Comm 5'!O24,0)","v":90253},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!Q24+'Res .95+% Res Furnace - NEW'!Q24+'Res Boiler 85%'!Q24+'Res Boiler 90%'!Q24+'Res Furnace Tune-Up'!Q24+'Res Water Heating .62 EF'!Q24+'Res Water Heating .67 EF'!Q24+'Res Attic Insulation'!Q24+'Res Retrofit Bundle'!Q24+'Res New Home Bundle'!Q24+'Comm 92-94% Furnace'!Q24+'Comm 95+% Furnace - NEW'!Q24+'Comm Boiler (85%) Level 1'!Q24+'Comm Boiler (90%) Level 1'!Q24+'Comm LP&HP Steam Boilers - LV1'!Q24+'Comm WH .64 EF'!Q24+'Comm WH Storage 88% Cond'!Q24+'Comm Custom'!Q24+'Res .95+% Res Furnace - Replace'!Q24+'New Home ES'!Q24+'Low Flow Showerhead'!Q24+'Programmable Thermostats'!Q24+'New Residential 4'!Q24+'New Residential 5'!Q24+'Comm 95+% Furnace - Replace'!Q24+'Comm Boiler (85%) Level 2'!Q24+'Comm Boiler (85%) Level 3'!Q24+'Comm Boiler (90%) Level 2'!Q24+'Comm Boiler (90%) Level 3'!Q24+'Comm LP&HP Steam Boilers - LV2'!Q24+'Comm LP&HP Steam Boilers - LV3'!Q24+'New Comm 1'!Q24+'New Comm 2'!Q24+'New Comm 3'!Q24+'New Comm 4'!Q24+'New Comm 5'!Q24,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!R24+'Res .95+% Res Furnace - NEW'!R24+'Res Boiler 85%'!R24+'Res Boiler 90%'!R24+'Res Furnace Tune-Up'!R24+'Res Water Heating .62 EF'!R24+'Res Water Heating .67 EF'!R24+'Res Attic Insulation'!R24+'Res Retrofit Bundle'!R24+'Res New Home Bundle'!R24+'Comm 92-94% Furnace'!R24+'Comm 95+% Furnace - NEW'!R24+'Comm Boiler (85%) Level 1'!R24+'Comm Boiler (90%) Level 1'!R24+'Comm LP&HP Steam Boilers - LV1'!R24+'Comm WH .64 EF'!R24+'Comm WH Storage 88% Cond'!R24+'Comm Custom'!R24+'Res .95+% Res Furnace - Replace'!R24+'New Home ES'!R24+'Low Flow Showerhead'!R24+'Programmable Thermostats'!R24+'New Residential 4'!R24+'New Residential 5'!R24+'Comm 95+% Furnace - Replace'!R24+'Comm Boiler (85%) Level 2'!R24+'Comm Boiler (85%) Level 3'!R24+'Comm Boiler (90%) Level 2'!R24+'Comm Boiler (90%) Level 3'!R24+'Comm LP&HP Steam Boilers - LV2'!R24+'Comm LP&HP Steam Boilers - LV3'!R24+'New Comm 1'!R24+'New Comm 2'!R24+'New Comm 3'!R24+'New Comm 4'!R24+'New Comm 5'!R24,0)","v":90253},{"$f":"ROUND('Res. 92-94% Res Furnace'!S24+'Res .95+% Res Furnace - NEW'!S24+'Res Boiler 85%'!S24+'Res Boiler 90%'!S24+'Res Furnace Tune-Up'!S24+'Res Water Heating .62 EF'!S24+'Res Water Heating .67 EF'!S24+'Res Attic Insulation'!S24+'Res Retrofit Bundle'!S24+'Res New Home Bundle'!S24+'Comm 92-94% Furnace'!S24+'Comm 95+% Furnace - NEW'!S24+'Comm Boiler (85%) Level 1'!S24+'Comm Boiler (90%) Level 1'!S24+'Comm LP&HP Steam Boilers - LV1'!S24+'Comm WH .64 EF'!S24+'Comm WH Storage 88% Cond'!S24+'Comm Custom'!S24+'Res .95+% Res Furnace - Replace'!S24+'New Home ES'!S24+'Low Flow Showerhead'!S24+'Programmable Thermostats'!S24+'New Residential 4'!S24+'New Residential 5'!S24+'Comm 95+% Furnace - Replace'!S24+'Comm Boiler (85%) Level 2'!S24+'Comm Boiler (85%) Level 3'!S24+'Comm Boiler (90%) Level 2'!S24+'Comm Boiler (90%) Level 3'!S24+'Comm LP&HP Steam Boilers - LV2'!S24+'Comm LP&HP Steam Boilers - LV3'!S24+'New Comm 1'!S24+'New Comm 2'!S24+'New Comm 3'!S24+'New Comm 4'!S24+'New Comm 5'!S24,0)","v":148},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!U24+'Res .95+% Res Furnace - NEW'!U24+'Res Boiler 85%'!U24+'Res Boiler 90%'!U24+'Res Furnace Tune-Up'!U24+'Res Water Heating .62 EF'!U24+'Res Water Heating .67 EF'!U24+'Res Attic Insulation'!U24+'Res Retrofit Bundle'!U24+'Res New Home Bundle'!U24+'Comm 92-94% Furnace'!U24+'Comm 95+% Furnace - NEW'!U24+'Comm Boiler (85%) Level 1'!U24+'Comm Boiler (90%) Level 1'!U24+'Comm LP&HP Steam Boilers - LV1'!U24+'Comm WH .64 EF'!U24+'Comm WH Storage 88% Cond'!U24+'Comm Custom'!U24+'Res .95+% Res Furnace - Replace'!U24+'New Home ES'!U24+'Low Flow Showerhead'!U24+'Programmable Thermostats'!U24+'New Residential 4'!U24+'New Residential 5'!U24+'Comm 95+% Furnace - Replace'!U24+'Comm Boiler (85%) Level 2'!U24+'Comm Boiler (85%) Level 3'!U24+'Comm Boiler (90%) Level 2'!U24+'Comm Boiler (90%) Level 3'!U24+'Comm LP&HP Steam Boilers - LV2'!U24+'Comm LP&HP Steam Boilers - LV3'!U24+'New Comm 1'!U24+'New Comm 2'!U24+'New Comm 3'!U24+'New Comm 4'!U24+'New Comm 5'!U24,0)","v":24059},114312,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!X24+'Res .95+% Res Furnace - NEW'!X24+'Res Boiler 85%'!X24+'Res Boiler 90%'!X24+'Res Furnace Tune-Up'!X24+'Res Water Heating .62 EF'!X24+'Res Water Heating .67 EF'!X24+'Res Attic Insulation'!X24+'Res Retrofit Bundle'!X24+'Res New Home Bundle'!X24+'Comm 92-94% Furnace'!X24+'Comm 95+% Furnace - NEW'!X24+'Comm Boiler (85%) Level 1'!X24+'Comm Boiler (90%) Level 1'!X24+'Comm LP&HP Steam Boilers - LV1'!X24+'Comm WH .64 EF'!X24+'Comm WH Storage 88% Cond'!X24+'Comm Custom'!X24+'Res .95+% Res Furnace - Replace'!X24+'New Home ES'!X24+'Low Flow Showerhead'!X24+'Programmable Thermostats'!X24+'New Residential 4'!X24+'New Residential 5'!X24+'Comm 95+% Furnace - Replace'!X24+'Comm Boiler (85%) Level 2'!X24+'Comm Boiler (85%) Level 3'!X24+'Comm Boiler (90%) Level 2'!X24+'Comm Boiler (90%) Level 3'!X24+'Comm LP&HP Steam Boilers - LV2'!X24+'Comm LP&HP Steam Boilers - LV3'!X24+'New Comm 1'!X24+'New Comm 2'!X24+'New Comm 3'!X24+'New Comm 4'!X24+'New Comm 5'!X24,0)","v":24084},{"$f":"ROUND('Res. 92-94% Res Furnace'!Y24+'Res .95+% Res Furnace - NEW'!Y24+'Res Boiler 85%'!Y24+'Res Boiler 90%'!Y24+'Res Furnace Tune-Up'!Y24+'Res Water Heating .62 EF'!Y24+'Res Water Heating .67 EF'!Y24+'Res Attic Insulation'!Y24+'Res Retrofit Bundle'!Y24+'Res New Home Bundle'!Y24+'Comm 92-94% Furnace'!Y24+'Comm 95+% Furnace - NEW'!Y24+'Comm Boiler (85%) Level 1'!Y24+'Comm Boiler (90%) Level 1'!Y24+'Comm LP&HP Steam Boilers - LV1'!Y24+'Comm WH .64 EF'!Y24+'Comm WH Storage 88% Cond'!Y24+'Comm Custom'!Y24+'Res .95+% Res Furnace - Replace'!Y24+'New Home ES'!Y24+'Low Flow Showerhead'!Y24+'Programmable Thermostats'!Y24+'New Residential 4'!Y24+'New Residential 5'!Y24+'Comm 95+% Furnace - Replace'!Y24+'Comm Boiler (85%) Level 2'!Y24+'Comm Boiler (85%) Level 3'!Y24+'Comm Boiler (90%) Level 2'!Y24+'Comm Boiler (90%) Level 3'!Y24+'Comm LP&HP Steam Boilers - LV2'!Y24+'Comm LP&HP Steam Boilers - LV3'!Y24+'New Comm 1'!Y24+'New Comm 2'!Y24+'New Comm 3'!Y24+'New Comm 4'!Y24+'New Comm 5'!Y24,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!Z24+'Res .95+% Res Furnace - NEW'!Z24+'Res Boiler 85%'!Z24+'Res Boiler 90%'!Z24+'Res Furnace Tune-Up'!Z24+'Res Water Heating .62 EF'!Z24+'Res Water Heating .67 EF'!Z24+'Res Attic Insulation'!Z24+'Res Retrofit Bundle'!Z24+'Res New Home Bundle'!Z24+'Comm 92-94% Furnace'!Z24+'Comm 95+% Furnace - NEW'!Z24+'Comm Boiler (85%) Level 1'!Z24+'Comm Boiler (90%) Level 1'!Z24+'Comm LP&HP Steam Boilers - LV1'!Z24+'Comm WH .64 EF'!Z24+'Comm WH Storage 88% Cond'!Z24+'Comm Custom'!Z24+'Res .95+% Res Furnace - Replace'!Z24+'New Home ES'!Z24+'Low Flow Showerhead'!Z24+'Programmable Thermostats'!Z24+'New Residential 4'!Z24+'New Residential 5'!Z24+'Comm 95+% Furnace - Replace'!Z24+'Comm Boiler (85%) Level 2'!Z24+'Comm Boiler (85%) Level 3'!Z24+'Comm Boiler (90%) Level 2'!Z24+'Comm Boiler (90%) Level 3'!Z24+'Comm LP&HP Steam Boilers - LV2'!Z24+'Comm LP&HP Steam Boilers - LV3'!Z24+'New Comm 1'!Z24+'New Comm 2'!Z24+'New Comm 3'!Z24+'New Comm 4'!Z24+'New Comm 5'!Z24,0)","v":0},24084,90228,null,null,2025,90253,24059,114312,null,0,0,0,null,114312,null,null,2025,90253,24059,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AU24+'Res .95+% Res Furnace - NEW'!AU24+'Res Boiler 85%'!AU24+'Res Boiler 90%'!AU24+'Res Furnace Tune-Up'!AU24+'Res Water Heating .62 EF'!AU24+'Res Water Heating .67 EF'!AU24+'Res Attic Insulation'!AU24+'Res Retrofit Bundle'!AU24+'Res New Home Bundle'!AU24+'Comm 92-94% Furnace'!AU24+'Comm 95+% Furnace - NEW'!AU24+'Comm Boiler (85%) Level 1'!AU24+'Comm Boiler (90%) Level 1'!AU24+'Comm LP&HP Steam Boilers - LV1'!AU24+'Comm WH .64 EF'!AU24+'Comm WH Storage 88% Cond'!AU24+'Comm Custom'!AU24+'Res .95+% Res Furnace - Replace'!AU24+'New Home ES'!AU24+'Low Flow Showerhead'!AU24+'Programmable Thermostats'!AU24+'New Residential 4'!AU24+'New Residential 5'!AU24+'Comm 95+% Furnace - Replace'!AU24+'Comm Boiler (85%) Level 2'!AU24+'Comm Boiler (85%) Level 3'!AU24+'Comm Boiler (90%) Level 2'!AU24+'Comm Boiler (90%) Level 3'!AU24+'Comm LP&HP Steam Boilers - LV2'!AU24+'Comm LP&HP Steam Boilers - LV3'!AU24+'New Comm 1'!AU24+'New Comm 2'!AU24+'New Comm 3'!AU24+'New Comm 4'!AU24+'New Comm 5'!AU24,0)","v":29522},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AW24+'Res .95+% Res Furnace - NEW'!AW24+'Res Boiler 85%'!AW24+'Res Boiler 90%'!AW24+'Res Furnace Tune-Up'!AW24+'Res Water Heating .62 EF'!AW24+'Res Water Heating .67 EF'!AW24+'Res Attic Insulation'!AW24+'Res Retrofit Bundle'!AW24+'Res New Home Bundle'!AW24+'Comm 92-94% Furnace'!AW24+'Comm 95+% Furnace - NEW'!AW24+'Comm Boiler (85%) Level 1'!AW24+'Comm Boiler (90%) Level 1'!AW24+'Comm LP&HP Steam Boilers - LV1'!AW24+'Comm WH .64 EF'!AW24+'Comm WH Storage 88% Cond'!AW24+'Comm Custom'!AW24+'Res .95+% Res Furnace - Replace'!AW24+'New Home ES'!AW24+'Low Flow Showerhead'!AW24+'Programmable Thermostats'!AW24+'New Residential 4'!AW24+'New Residential 5'!AW24+'Comm 95+% Furnace - Replace'!AW24+'Comm Boiler (85%) Level 2'!AW24+'Comm Boiler (85%) Level 3'!AW24+'Comm Boiler (90%) Level 2'!AW24+'Comm Boiler (90%) Level 3'!AW24+'Comm LP&HP Steam Boilers - LV2'!AW24+'Comm LP&HP Steam Boilers - LV3'!AW24+'New Comm 1'!AW24+'New Comm 2'!AW24+'New Comm 3'!AW24+'New Comm 4'!AW24+'New Comm 5'!AW24,0)","v":6629},null,null,150463,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BB24+'Res .95+% Res Furnace - NEW'!BB24+'Res Boiler 85%'!BB24+'Res Boiler 90%'!BB24+'Res Furnace Tune-Up'!BB24+'Res Water Heating .62 EF'!BB24+'Res Water Heating .67 EF'!BB24+'Res Attic Insulation'!BB24+'Res Retrofit Bundle'!BB24+'Res New Home Bundle'!BB24+'Comm 92-94% Furnace'!BB24+'Comm 95+% Furnace - NEW'!BB24+'Comm Boiler (85%) Level 1'!BB24+'Comm Boiler (90%) Level 1'!BB24+'Comm LP&HP Steam Boilers - LV1'!BB24+'Comm WH .64 EF'!BB24+'Comm WH Storage 88% Cond'!BB24+'Comm Custom'!BB24+'Res .95+% Res Furnace - Replace'!BB24+'New Home ES'!BB24+'Low Flow Showerhead'!BB24+'Programmable Thermostats'!BB24+'New Residential 4'!BB24+'New Residential 5'!BB24+'Comm 95+% Furnace - Replace'!BB24+'Comm Boiler (85%) Level 2'!BB24+'Comm Boiler (85%) Level 3'!BB24+'Comm Boiler (90%) Level 2'!BB24+'Comm Boiler (90%) Level 3'!BB24+'Comm LP&HP Steam Boilers - LV2'!BB24+'Comm LP&HP Steam Boilers - LV3'!BB24+'New Comm 1'!BB24+'New Comm 2'!BB24+'New Comm 3'!BB24+'New Comm 4'!BB24+'New Comm 5'!BB24,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BC24+'Res .95+% Res Furnace - NEW'!BC24+'Res Boiler 85%'!BC24+'Res Boiler 90%'!BC24+'Res Furnace Tune-Up'!BC24+'Res Water Heating .62 EF'!BC24+'Res Water Heating .67 EF'!BC24+'Res Attic Insulation'!BC24+'Res Retrofit Bundle'!BC24+'Res New Home Bundle'!BC24+'Comm 92-94% Furnace'!BC24+'Comm 95+% Furnace - NEW'!BC24+'Comm Boiler (85%) Level 1'!BC24+'Comm Boiler (90%) Level 1'!BC24+'Comm LP&HP Steam Boilers - LV1'!BC24+'Comm WH .64 EF'!BC24+'Comm WH Storage 88% Cond'!BC24+'Comm Custom'!BC24+'Res .95+% Res Furnace - Replace'!BC24+'New Home ES'!BC24+'Low Flow Showerhead'!BC24+'Programmable Thermostats'!BC24+'New Residential 4'!BC24+'New Residential 5'!BC24+'Comm 95+% Furnace - Replace'!BC24+'Comm Boiler (85%) Level 2'!BC24+'Comm Boiler (85%) Level 3'!BC24+'Comm Boiler (90%) Level 2'!BC24+'Comm Boiler (90%) Level 3'!BC24+'Comm LP&HP Steam Boilers - LV2'!BC24+'Comm LP&HP Steam Boilers - LV3'!BC24+'New Comm 1'!BC24+'New Comm 2'!BC24+'New Comm 3'!BC24+'New Comm 4'!BC24+'New Comm 5'!BC24,0)","v":0},0,150463,null,null,2025,{"$f":"ROUND('Res. 92-94% Res Furnace'!BI24+'Res .95+% Res Furnace - NEW'!BI24+'Res Boiler 85%'!BI24+'Res Boiler 90%'!BI24+'Res Furnace Tune-Up'!BI24+'Res Water Heating .62 EF'!BI24+'Res Water Heating .67 EF'!BI24+'Res Attic Insulation'!BI24+'Res Retrofit Bundle'!BI24+'Res New Home Bundle'!BI24+'Comm 92-94% Furnace'!BI24+'Comm 95+% Furnace - NEW'!BI24+'Comm Boiler (85%) Level 1'!BI24+'Comm Boiler (90%) Level 1'!BI24+'Comm LP&HP Steam Boilers - LV1'!BI24+'Comm WH .64 EF'!BI24+'Comm WH Storage 88% Cond'!BI24+'Comm Custom'!BI24+'Res .95+% Res Furnace - Replace'!BI24+'New Home ES'!BI24+'Low Flow Showerhead'!BI24+'Programmable Thermostats'!BI24+'New Residential 4'!BI24+'New Residential 5'!BI24+'Comm 95+% Furnace - Replace'!BI24+'Comm Boiler (85%) Level 2'!BI24+'Comm Boiler (85%) Level 3'!BI24+'Comm Boiler (90%) Level 2'!BI24+'Comm Boiler (90%) Level 3'!BI24+'Comm LP&HP Steam Boilers - LV2'!BI24+'Comm LP&HP Steam Boilers - LV3'!BI24+'New Comm 1'!BI24+'New Comm 2'!BI24+'New Comm 3'!BI24+'New Comm 4'!BI24+'New Comm 5'!BI24,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BJ24+'Res .95+% Res Furnace - NEW'!BJ24+'Res Boiler 85%'!BJ24+'Res Boiler 90%'!BJ24+'Res Furnace Tune-Up'!BJ24+'Res Water Heating .62 EF'!BJ24+'Res Water Heating .67 EF'!BJ24+'Res Attic Insulation'!BJ24+'Res Retrofit Bundle'!BJ24+'Res New Home Bundle'!BJ24+'Comm 92-94% Furnace'!BJ24+'Comm 95+% Furnace - NEW'!BJ24+'Comm Boiler (85%) Level 1'!BJ24+'Comm Boiler (90%) Level 1'!BJ24+'Comm LP&HP Steam Boilers - LV1'!BJ24+'Comm WH .64 EF'!BJ24+'Comm WH Storage 88% Cond'!BJ24+'Comm Custom'!BJ24+'Res .95+% Res Furnace - Replace'!BJ24+'New Home ES'!BJ24+'Low Flow Showerhead'!BJ24+'Programmable Thermostats'!BJ24+'New Residential 4'!BJ24+'New Residential 5'!BJ24+'Comm 95+% Furnace - Replace'!BJ24+'Comm Boiler (85%) Level 2'!BJ24+'Comm Boiler (85%) Level 3'!BJ24+'Comm Boiler (90%) Level 2'!BJ24+'Comm Boiler (90%) Level 3'!BJ24+'Comm LP&HP Steam Boilers - LV2'!BJ24+'Comm LP&HP Steam Boilers - LV3'!BJ24+'New Comm 1'!BJ24+'New Comm 2'!BJ24+'New Comm 3'!BJ24+'New Comm 4'!BJ24+'New Comm 5'!BJ24,0)","v":14764},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BL24+'Res .95+% Res Furnace - NEW'!BL24+'Res Boiler 85%'!BL24+'Res Boiler 90%'!BL24+'Res Furnace Tune-Up'!BL24+'Res Water Heating .62 EF'!BL24+'Res Water Heating .67 EF'!BL24+'Res Attic Insulation'!BL24+'Res Retrofit Bundle'!BL24+'Res New Home Bundle'!BL24+'Comm 92-94% Furnace'!BL24+'Comm 95+% Furnace - NEW'!BL24+'Comm Boiler (85%) Level 1'!BL24+'Comm Boiler (90%) Level 1'!BL24+'Comm LP&HP Steam Boilers - LV1'!BL24+'Comm WH .64 EF'!BL24+'Comm WH Storage 88% Cond'!BL24+'Comm Custom'!BL24+'Res .95+% Res Furnace - Replace'!BL24+'New Home ES'!BL24+'Low Flow Showerhead'!BL24+'Programmable Thermostats'!BL24+'New Residential 4'!BL24+'New Residential 5'!BL24+'Comm 95+% Furnace - Replace'!BL24+'Comm Boiler (85%) Level 2'!BL24+'Comm Boiler (85%) Level 3'!BL24+'Comm Boiler (90%) Level 2'!BL24+'Comm Boiler (90%) Level 3'!BL24+'Comm LP&HP Steam Boilers - LV2'!BL24+'Comm LP&HP Steam Boilers - LV3'!BL24+'New Comm 1'!BL24+'New Comm 2'!BL24+'New Comm 3'!BL24+'New Comm 4'!BL24+'New Comm 5'!BL24,0)","v":165246},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BN24+'Res .95+% Res Furnace - NEW'!BN24+'Res Boiler 85%'!BN24+'Res Boiler 90%'!BN24+'Res Furnace Tune-Up'!BN24+'Res Water Heating .62 EF'!BN24+'Res Water Heating .67 EF'!BN24+'Res Attic Insulation'!BN24+'Res Retrofit Bundle'!BN24+'Res New Home Bundle'!BN24+'Comm 92-94% Furnace'!BN24+'Comm 95+% Furnace - NEW'!BN24+'Comm Boiler (85%) Level 1'!BN24+'Comm Boiler (90%) Level 1'!BN24+'Comm LP&HP Steam Boilers - LV1'!BN24+'Comm WH .64 EF'!BN24+'Comm WH Storage 88% Cond'!BN24+'Comm Custom'!BN24+'Res .95+% Res Furnace - Replace'!BN24+'New Home ES'!BN24+'Low Flow Showerhead'!BN24+'Programmable Thermostats'!BN24+'New Residential 4'!BN24+'New Residential 5'!BN24+'Comm 95+% Furnace - Replace'!BN24+'Comm Boiler (85%) Level 2'!BN24+'Comm Boiler (85%) Level 3'!BN24+'Comm Boiler (90%) Level 2'!BN24+'Comm Boiler (90%) Level 3'!BN24+'Comm LP&HP Steam Boilers - LV2'!BN24+'Comm LP&HP Steam Boilers - LV3'!BN24+'New Comm 1'!BN24+'New Comm 2'!BN24+'New Comm 3'!BN24+'New Comm 4'!BN24+'New Comm 5'!BN24,0)","v":176302},null,341548,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BR24+'Res .95+% Res Furnace - NEW'!BR24+'Res Boiler 85%'!BR24+'Res Boiler 90%'!BR24+'Res Furnace Tune-Up'!BR24+'Res Water Heating .62 EF'!BR24+'Res Water Heating .67 EF'!BR24+'Res Attic Insulation'!BR24+'Res Retrofit Bundle'!BR24+'Res New Home Bundle'!BR24+'Comm 92-94% Furnace'!BR24+'Comm 95+% Furnace - NEW'!BR24+'Comm Boiler (85%) Level 1'!BR24+'Comm Boiler (90%) Level 1'!BR24+'Comm LP&HP Steam Boilers - LV1'!BR24+'Comm WH .64 EF'!BR24+'Comm WH Storage 88% Cond'!BR24+'Comm Custom'!BR24+'Res .95+% Res Furnace - Replace'!BR24+'New Home ES'!BR24+'Low Flow Showerhead'!BR24+'Programmable Thermostats'!BR24+'New Residential 4'!BR24+'New Residential 5'!BR24+'Comm 95+% Furnace - Replace'!BR24+'Comm Boiler (85%) Level 2'!BR24+'Comm Boiler (85%) Level 3'!BR24+'Comm Boiler (90%) Level 2'!BR24+'Comm Boiler (90%) Level 3'!BR24+'Comm LP&HP Steam Boilers - LV2'!BR24+'Comm LP&HP Steam Boilers - LV3'!BR24+'New Comm 1'!BR24+'New Comm 2'!BR24+'New Comm 3'!BR24+'New Comm 4'!BR24+'New Comm 5'!BR24,0)","v":0},null,341548,null,null,2025,90253,24059,29522,143834,null,0,0,0,null,143834,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,null,null,"21) Avg. Dk/Part. Saved =",null,null,null,null,12,null,2026,{"$f":"ROUND('Res. 92-94% Res Furnace'!M25+'Res .95+% Res Furnace - NEW'!M25+'Res Boiler 85%'!M25+'Res Boiler 90%'!M25+'Res Furnace Tune-Up'!M25+'Res Water Heating .62 EF'!M25+'Res Water Heating .67 EF'!M25+'Res Attic Insulation'!M25+'Res Retrofit Bundle'!M25+'Res New Home Bundle'!M25+'Comm 92-94% Furnace'!M25+'Comm 95+% Furnace - NEW'!M25+'Comm Boiler (85%) Level 1'!M25+'Comm Boiler (90%) Level 1'!M25+'Comm LP&HP Steam Boilers - LV1'!M25+'Comm WH .64 EF'!M25+'Comm WH Storage 88% Cond'!M25+'Comm Custom'!M25+'Res .95+% Res Furnace - Replace'!M25+'New Home ES'!M25+'Low Flow Showerhead'!M25+'Programmable Thermostats'!M25+'New Residential 4'!M25+'New Residential 5'!M25+'Comm 95+% Furnace - Replace'!M25+'Comm Boiler (85%) Level 2'!M25+'Comm Boiler (85%) Level 3'!M25+'Comm Boiler (90%) Level 2'!M25+'Comm Boiler (90%) Level 3'!M25+'Comm LP&HP Steam Boilers - LV2'!M25+'Comm LP&HP Steam Boilers - LV3'!M25+'New Comm 1'!M25+'New Comm 2'!M25+'New Comm 3'!M25+'New Comm 4'!M25+'New Comm 5'!M25,0)","v":14344},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!O25+'Res .95+% Res Furnace - NEW'!O25+'Res Boiler 85%'!O25+'Res Boiler 90%'!O25+'Res Furnace Tune-Up'!O25+'Res Water Heating .62 EF'!O25+'Res Water Heating .67 EF'!O25+'Res Attic Insulation'!O25+'Res Retrofit Bundle'!O25+'Res New Home Bundle'!O25+'Comm 92-94% Furnace'!O25+'Comm 95+% Furnace - NEW'!O25+'Comm Boiler (85%) Level 1'!O25+'Comm Boiler (90%) Level 1'!O25+'Comm LP&HP Steam Boilers - LV1'!O25+'Comm WH .64 EF'!O25+'Comm WH Storage 88% Cond'!O25+'Comm Custom'!O25+'Res .95+% Res Furnace - Replace'!O25+'New Home ES'!O25+'Low Flow Showerhead'!O25+'Programmable Thermostats'!O25+'New Residential 4'!O25+'New Residential 5'!O25+'Comm 95+% Furnace - Replace'!O25+'Comm Boiler (85%) Level 2'!O25+'Comm Boiler (85%) Level 3'!O25+'Comm Boiler (90%) Level 2'!O25+'Comm Boiler (90%) Level 3'!O25+'Comm LP&HP Steam Boilers - LV2'!O25+'Comm LP&HP Steam Boilers - LV3'!O25+'New Comm 1'!O25+'New Comm 2'!O25+'New Comm 3'!O25+'New Comm 4'!O25+'New Comm 5'!O25,0)","v":90755},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!Q25+'Res .95+% Res Furnace - NEW'!Q25+'Res Boiler 85%'!Q25+'Res Boiler 90%'!Q25+'Res Furnace Tune-Up'!Q25+'Res Water Heating .62 EF'!Q25+'Res Water Heating .67 EF'!Q25+'Res Attic Insulation'!Q25+'Res Retrofit Bundle'!Q25+'Res New Home Bundle'!Q25+'Comm 92-94% Furnace'!Q25+'Comm 95+% Furnace - NEW'!Q25+'Comm Boiler (85%) Level 1'!Q25+'Comm Boiler (90%) Level 1'!Q25+'Comm LP&HP Steam Boilers - LV1'!Q25+'Comm WH .64 EF'!Q25+'Comm WH Storage 88% Cond'!Q25+'Comm Custom'!Q25+'Res .95+% Res Furnace - Replace'!Q25+'New Home ES'!Q25+'Low Flow Showerhead'!Q25+'Programmable Thermostats'!Q25+'New Residential 4'!Q25+'New Residential 5'!Q25+'Comm 95+% Furnace - Replace'!Q25+'Comm Boiler (85%) Level 2'!Q25+'Comm Boiler (85%) Level 3'!Q25+'Comm Boiler (90%) Level 2'!Q25+'Comm Boiler (90%) Level 3'!Q25+'Comm LP&HP Steam Boilers - LV2'!Q25+'Comm LP&HP Steam Boilers - LV3'!Q25+'New Comm 1'!Q25+'New Comm 2'!Q25+'New Comm 3'!Q25+'New Comm 4'!Q25+'New Comm 5'!Q25,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!R25+'Res .95+% Res Furnace - NEW'!R25+'Res Boiler 85%'!R25+'Res Boiler 90%'!R25+'Res Furnace Tune-Up'!R25+'Res Water Heating .62 EF'!R25+'Res Water Heating .67 EF'!R25+'Res Attic Insulation'!R25+'Res Retrofit Bundle'!R25+'Res New Home Bundle'!R25+'Comm 92-94% Furnace'!R25+'Comm 95+% Furnace - NEW'!R25+'Comm Boiler (85%) Level 1'!R25+'Comm Boiler (90%) Level 1'!R25+'Comm LP&HP Steam Boilers - LV1'!R25+'Comm WH .64 EF'!R25+'Comm WH Storage 88% Cond'!R25+'Comm Custom'!R25+'Res .95+% Res Furnace - Replace'!R25+'New Home ES'!R25+'Low Flow Showerhead'!R25+'Programmable Thermostats'!R25+'New Residential 4'!R25+'New Residential 5'!R25+'Comm 95+% Furnace - Replace'!R25+'Comm Boiler (85%) Level 2'!R25+'Comm Boiler (85%) Level 3'!R25+'Comm Boiler (90%) Level 2'!R25+'Comm Boiler (90%) Level 3'!R25+'Comm LP&HP Steam Boilers - LV2'!R25+'Comm LP&HP Steam Boilers - LV3'!R25+'New Comm 1'!R25+'New Comm 2'!R25+'New Comm 3'!R25+'New Comm 4'!R25+'New Comm 5'!R25,0)","v":90755},{"$f":"ROUND('Res. 92-94% Res Furnace'!S25+'Res .95+% Res Furnace - NEW'!S25+'Res Boiler 85%'!S25+'Res Boiler 90%'!S25+'Res Furnace Tune-Up'!S25+'Res Water Heating .62 EF'!S25+'Res Water Heating .67 EF'!S25+'Res Attic Insulation'!S25+'Res Retrofit Bundle'!S25+'Res New Home Bundle'!S25+'Comm 92-94% Furnace'!S25+'Comm 95+% Furnace - NEW'!S25+'Comm Boiler (85%) Level 1'!S25+'Comm Boiler (90%) Level 1'!S25+'Comm LP&HP Steam Boilers - LV1'!S25+'Comm WH .64 EF'!S25+'Comm WH Storage 88% Cond'!S25+'Comm Custom'!S25+'Res .95+% Res Furnace - Replace'!S25+'New Home ES'!S25+'Low Flow Showerhead'!S25+'Programmable Thermostats'!S25+'New Residential 4'!S25+'New Residential 5'!S25+'Comm 95+% Furnace - Replace'!S25+'Comm Boiler (85%) Level 2'!S25+'Comm Boiler (85%) Level 3'!S25+'Comm Boiler (90%) Level 2'!S25+'Comm Boiler (90%) Level 3'!S25+'Comm LP&HP Steam Boilers - LV2'!S25+'Comm LP&HP Steam Boilers - LV3'!S25+'New Comm 1'!S25+'New Comm 2'!S25+'New Comm 3'!S25+'New Comm 4'!S25+'New Comm 5'!S25,0)","v":143},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!U25+'Res .95+% Res Furnace - NEW'!U25+'Res Boiler 85%'!U25+'Res Boiler 90%'!U25+'Res Furnace Tune-Up'!U25+'Res Water Heating .62 EF'!U25+'Res Water Heating .67 EF'!U25+'Res Attic Insulation'!U25+'Res Retrofit Bundle'!U25+'Res New Home Bundle'!U25+'Comm 92-94% Furnace'!U25+'Comm 95+% Furnace - NEW'!U25+'Comm Boiler (85%) Level 1'!U25+'Comm Boiler (90%) Level 1'!U25+'Comm LP&HP Steam Boilers - LV1'!U25+'Comm WH .64 EF'!U25+'Comm WH Storage 88% Cond'!U25+'Comm Custom'!U25+'Res .95+% Res Furnace - Replace'!U25+'New Home ES'!U25+'Low Flow Showerhead'!U25+'Programmable Thermostats'!U25+'New Residential 4'!U25+'New Residential 5'!U25+'Comm 95+% Furnace - Replace'!U25+'Comm Boiler (85%) Level 2'!U25+'Comm Boiler (85%) Level 3'!U25+'Comm Boiler (90%) Level 2'!U25+'Comm Boiler (90%) Level 3'!U25+'Comm LP&HP Steam Boilers - LV2'!U25+'Comm LP&HP Steam Boilers - LV3'!U25+'New Comm 1'!U25+'New Comm 2'!U25+'New Comm 3'!U25+'New Comm 4'!U25+'New Comm 5'!U25,0)","v":23662},114417,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!X25+'Res .95+% Res Furnace - NEW'!X25+'Res Boiler 85%'!X25+'Res Boiler 90%'!X25+'Res Furnace Tune-Up'!X25+'Res Water Heating .62 EF'!X25+'Res Water Heating .67 EF'!X25+'Res Attic Insulation'!X25+'Res Retrofit Bundle'!X25+'Res New Home Bundle'!X25+'Comm 92-94% Furnace'!X25+'Comm 95+% Furnace - NEW'!X25+'Comm Boiler (85%) Level 1'!X25+'Comm Boiler (90%) Level 1'!X25+'Comm LP&HP Steam Boilers - LV1'!X25+'Comm WH .64 EF'!X25+'Comm WH Storage 88% Cond'!X25+'Comm Custom'!X25+'Res .95+% Res Furnace - Replace'!X25+'New Home ES'!X25+'Low Flow Showerhead'!X25+'Programmable Thermostats'!X25+'New Residential 4'!X25+'New Residential 5'!X25+'Comm 95+% Furnace - Replace'!X25+'Comm Boiler (85%) Level 2'!X25+'Comm Boiler (85%) Level 3'!X25+'Comm Boiler (90%) Level 2'!X25+'Comm Boiler (90%) Level 3'!X25+'Comm LP&HP Steam Boilers - LV2'!X25+'Comm LP&HP Steam Boilers - LV3'!X25+'New Comm 1'!X25+'New Comm 2'!X25+'New Comm 3'!X25+'New Comm 4'!X25+'New Comm 5'!X25,0)","v":24205},{"$f":"ROUND('Res. 92-94% Res Furnace'!Y25+'Res .95+% Res Furnace - NEW'!Y25+'Res Boiler 85%'!Y25+'Res Boiler 90%'!Y25+'Res Furnace Tune-Up'!Y25+'Res Water Heating .62 EF'!Y25+'Res Water Heating .67 EF'!Y25+'Res Attic Insulation'!Y25+'Res Retrofit Bundle'!Y25+'Res New Home Bundle'!Y25+'Comm 92-94% Furnace'!Y25+'Comm 95+% Furnace - NEW'!Y25+'Comm Boiler (85%) Level 1'!Y25+'Comm Boiler (90%) Level 1'!Y25+'Comm LP&HP Steam Boilers - LV1'!Y25+'Comm WH .64 EF'!Y25+'Comm WH Storage 88% Cond'!Y25+'Comm Custom'!Y25+'Res .95+% Res Furnace - Replace'!Y25+'New Home ES'!Y25+'Low Flow Showerhead'!Y25+'Programmable Thermostats'!Y25+'New Residential 4'!Y25+'New Residential 5'!Y25+'Comm 95+% Furnace - Replace'!Y25+'Comm Boiler (85%) Level 2'!Y25+'Comm Boiler (85%) Level 3'!Y25+'Comm Boiler (90%) Level 2'!Y25+'Comm Boiler (90%) Level 3'!Y25+'Comm LP&HP Steam Boilers - LV2'!Y25+'Comm LP&HP Steam Boilers - LV3'!Y25+'New Comm 1'!Y25+'New Comm 2'!Y25+'New Comm 3'!Y25+'New Comm 4'!Y25+'New Comm 5'!Y25,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!Z25+'Res .95+% Res Furnace - NEW'!Z25+'Res Boiler 85%'!Z25+'Res Boiler 90%'!Z25+'Res Furnace Tune-Up'!Z25+'Res Water Heating .62 EF'!Z25+'Res Water Heating .67 EF'!Z25+'Res Attic Insulation'!Z25+'Res Retrofit Bundle'!Z25+'Res New Home Bundle'!Z25+'Comm 92-94% Furnace'!Z25+'Comm 95+% Furnace - NEW'!Z25+'Comm Boiler (85%) Level 1'!Z25+'Comm Boiler (90%) Level 1'!Z25+'Comm LP&HP Steam Boilers - LV1'!Z25+'Comm WH .64 EF'!Z25+'Comm WH Storage 88% Cond'!Z25+'Comm Custom'!Z25+'Res .95+% Res Furnace - Replace'!Z25+'New Home ES'!Z25+'Low Flow Showerhead'!Z25+'Programmable Thermostats'!Z25+'New Residential 4'!Z25+'New Residential 5'!Z25+'Comm 95+% Furnace - Replace'!Z25+'Comm Boiler (85%) Level 2'!Z25+'Comm Boiler (85%) Level 3'!Z25+'Comm Boiler (90%) Level 2'!Z25+'Comm Boiler (90%) Level 3'!Z25+'Comm LP&HP Steam Boilers - LV2'!Z25+'Comm LP&HP Steam Boilers - LV3'!Z25+'New Comm 1'!Z25+'New Comm 2'!Z25+'New Comm 3'!Z25+'New Comm 4'!Z25+'New Comm 5'!Z25,0)","v":0},24205,90212,null,null,2026,90755,23662,114417,null,0,0,0,null,114417,null,null,2026,90755,23662,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AU25+'Res .95+% Res Furnace - NEW'!AU25+'Res Boiler 85%'!AU25+'Res Boiler 90%'!AU25+'Res Furnace Tune-Up'!AU25+'Res Water Heating .62 EF'!AU25+'Res Water Heating .67 EF'!AU25+'Res Attic Insulation'!AU25+'Res Retrofit Bundle'!AU25+'Res New Home Bundle'!AU25+'Comm 92-94% Furnace'!AU25+'Comm 95+% Furnace - NEW'!AU25+'Comm Boiler (85%) Level 1'!AU25+'Comm Boiler (90%) Level 1'!AU25+'Comm LP&HP Steam Boilers - LV1'!AU25+'Comm WH .64 EF'!AU25+'Comm WH Storage 88% Cond'!AU25+'Comm Custom'!AU25+'Res .95+% Res Furnace - Replace'!AU25+'New Home ES'!AU25+'Low Flow Showerhead'!AU25+'Programmable Thermostats'!AU25+'New Residential 4'!AU25+'New Residential 5'!AU25+'Comm 95+% Furnace - Replace'!AU25+'Comm Boiler (85%) Level 2'!AU25+'Comm Boiler (85%) Level 3'!AU25+'Comm Boiler (90%) Level 2'!AU25+'Comm Boiler (90%) Level 3'!AU25+'Comm LP&HP Steam Boilers - LV2'!AU25+'Comm LP&HP Steam Boilers - LV3'!AU25+'New Comm 1'!AU25+'New Comm 2'!AU25+'New Comm 3'!AU25+'New Comm 4'!AU25+'New Comm 5'!AU25,0)","v":30474},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AW25+'Res .95+% Res Furnace - NEW'!AW25+'Res Boiler 85%'!AW25+'Res Boiler 90%'!AW25+'Res Furnace Tune-Up'!AW25+'Res Water Heating .62 EF'!AW25+'Res Water Heating .67 EF'!AW25+'Res Attic Insulation'!AW25+'Res Retrofit Bundle'!AW25+'Res New Home Bundle'!AW25+'Comm 92-94% Furnace'!AW25+'Comm 95+% Furnace - NEW'!AW25+'Comm Boiler (85%) Level 1'!AW25+'Comm Boiler (90%) Level 1'!AW25+'Comm LP&HP Steam Boilers - LV1'!AW25+'Comm WH .64 EF'!AW25+'Comm WH Storage 88% Cond'!AW25+'Comm Custom'!AW25+'Res .95+% Res Furnace - Replace'!AW25+'New Home ES'!AW25+'Low Flow Showerhead'!AW25+'Programmable Thermostats'!AW25+'New Residential 4'!AW25+'New Residential 5'!AW25+'Comm 95+% Furnace - Replace'!AW25+'Comm Boiler (85%) Level 2'!AW25+'Comm Boiler (85%) Level 3'!AW25+'Comm Boiler (90%) Level 2'!AW25+'Comm Boiler (90%) Level 3'!AW25+'Comm LP&HP Steam Boilers - LV2'!AW25+'Comm LP&HP Steam Boilers - LV3'!AW25+'New Comm 1'!AW25+'New Comm 2'!AW25+'New Comm 3'!AW25+'New Comm 4'!AW25+'New Comm 5'!AW25,0)","v":6599},null,null,151490,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BB25+'Res .95+% Res Furnace - NEW'!BB25+'Res Boiler 85%'!BB25+'Res Boiler 90%'!BB25+'Res Furnace Tune-Up'!BB25+'Res Water Heating .62 EF'!BB25+'Res Water Heating .67 EF'!BB25+'Res Attic Insulation'!BB25+'Res Retrofit Bundle'!BB25+'Res New Home Bundle'!BB25+'Comm 92-94% Furnace'!BB25+'Comm 95+% Furnace - NEW'!BB25+'Comm Boiler (85%) Level 1'!BB25+'Comm Boiler (90%) Level 1'!BB25+'Comm LP&HP Steam Boilers - LV1'!BB25+'Comm WH .64 EF'!BB25+'Comm WH Storage 88% Cond'!BB25+'Comm Custom'!BB25+'Res .95+% Res Furnace - Replace'!BB25+'New Home ES'!BB25+'Low Flow Showerhead'!BB25+'Programmable Thermostats'!BB25+'New Residential 4'!BB25+'New Residential 5'!BB25+'Comm 95+% Furnace - Replace'!BB25+'Comm Boiler (85%) Level 2'!BB25+'Comm Boiler (85%) Level 3'!BB25+'Comm Boiler (90%) Level 2'!BB25+'Comm Boiler (90%) Level 3'!BB25+'Comm LP&HP Steam Boilers - LV2'!BB25+'Comm LP&HP Steam Boilers - LV3'!BB25+'New Comm 1'!BB25+'New Comm 2'!BB25+'New Comm 3'!BB25+'New Comm 4'!BB25+'New Comm 5'!BB25,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BC25+'Res .95+% Res Furnace - NEW'!BC25+'Res Boiler 85%'!BC25+'Res Boiler 90%'!BC25+'Res Furnace Tune-Up'!BC25+'Res Water Heating .62 EF'!BC25+'Res Water Heating .67 EF'!BC25+'Res Attic Insulation'!BC25+'Res Retrofit Bundle'!BC25+'Res New Home Bundle'!BC25+'Comm 92-94% Furnace'!BC25+'Comm 95+% Furnace - NEW'!BC25+'Comm Boiler (85%) Level 1'!BC25+'Comm Boiler (90%) Level 1'!BC25+'Comm LP&HP Steam Boilers - LV1'!BC25+'Comm WH .64 EF'!BC25+'Comm WH Storage 88% Cond'!BC25+'Comm Custom'!BC25+'Res .95+% Res Furnace - Replace'!BC25+'New Home ES'!BC25+'Low Flow Showerhead'!BC25+'Programmable Thermostats'!BC25+'New Residential 4'!BC25+'New Residential 5'!BC25+'Comm 95+% Furnace - Replace'!BC25+'Comm Boiler (85%) Level 2'!BC25+'Comm Boiler (85%) Level 3'!BC25+'Comm Boiler (90%) Level 2'!BC25+'Comm Boiler (90%) Level 3'!BC25+'Comm LP&HP Steam Boilers - LV2'!BC25+'Comm LP&HP Steam Boilers - LV3'!BC25+'New Comm 1'!BC25+'New Comm 2'!BC25+'New Comm 3'!BC25+'New Comm 4'!BC25+'New Comm 5'!BC25,0)","v":0},0,151490,null,null,2026,{"$f":"ROUND('Res. 92-94% Res Furnace'!BI25+'Res .95+% Res Furnace - NEW'!BI25+'Res Boiler 85%'!BI25+'Res Boiler 90%'!BI25+'Res Furnace Tune-Up'!BI25+'Res Water Heating .62 EF'!BI25+'Res Water Heating .67 EF'!BI25+'Res Attic Insulation'!BI25+'Res Retrofit Bundle'!BI25+'Res New Home Bundle'!BI25+'Comm 92-94% Furnace'!BI25+'Comm 95+% Furnace - NEW'!BI25+'Comm Boiler (85%) Level 1'!BI25+'Comm Boiler (90%) Level 1'!BI25+'Comm LP&HP Steam Boilers - LV1'!BI25+'Comm WH .64 EF'!BI25+'Comm WH Storage 88% Cond'!BI25+'Comm Custom'!BI25+'Res .95+% Res Furnace - Replace'!BI25+'New Home ES'!BI25+'Low Flow Showerhead'!BI25+'Programmable Thermostats'!BI25+'New Residential 4'!BI25+'New Residential 5'!BI25+'Comm 95+% Furnace - Replace'!BI25+'Comm Boiler (85%) Level 2'!BI25+'Comm Boiler (85%) Level 3'!BI25+'Comm Boiler (90%) Level 2'!BI25+'Comm Boiler (90%) Level 3'!BI25+'Comm LP&HP Steam Boilers - LV2'!BI25+'Comm LP&HP Steam Boilers - LV3'!BI25+'New Comm 1'!BI25+'New Comm 2'!BI25+'New Comm 3'!BI25+'New Comm 4'!BI25+'New Comm 5'!BI25,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BJ25+'Res .95+% Res Furnace - NEW'!BJ25+'Res Boiler 85%'!BJ25+'Res Boiler 90%'!BJ25+'Res Furnace Tune-Up'!BJ25+'Res Water Heating .62 EF'!BJ25+'Res Water Heating .67 EF'!BJ25+'Res Attic Insulation'!BJ25+'Res Retrofit Bundle'!BJ25+'Res New Home Bundle'!BJ25+'Comm 92-94% Furnace'!BJ25+'Comm 95+% Furnace - NEW'!BJ25+'Comm Boiler (85%) Level 1'!BJ25+'Comm Boiler (90%) Level 1'!BJ25+'Comm LP&HP Steam Boilers - LV1'!BJ25+'Comm WH .64 EF'!BJ25+'Comm WH Storage 88% Cond'!BJ25+'Comm Custom'!BJ25+'Res .95+% Res Furnace - Replace'!BJ25+'New Home ES'!BJ25+'Low Flow Showerhead'!BJ25+'Programmable Thermostats'!BJ25+'New Residential 4'!BJ25+'New Residential 5'!BJ25+'Comm 95+% Furnace - Replace'!BJ25+'Comm Boiler (85%) Level 2'!BJ25+'Comm Boiler (85%) Level 3'!BJ25+'Comm Boiler (90%) Level 2'!BJ25+'Comm Boiler (90%) Level 3'!BJ25+'Comm LP&HP Steam Boilers - LV2'!BJ25+'Comm LP&HP Steam Boilers - LV3'!BJ25+'New Comm 1'!BJ25+'New Comm 2'!BJ25+'New Comm 3'!BJ25+'New Comm 4'!BJ25+'New Comm 5'!BJ25,0)","v":14344},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BL25+'Res .95+% Res Furnace - NEW'!BL25+'Res Boiler 85%'!BL25+'Res Boiler 90%'!BL25+'Res Furnace Tune-Up'!BL25+'Res Water Heating .62 EF'!BL25+'Res Water Heating .67 EF'!BL25+'Res Attic Insulation'!BL25+'Res Retrofit Bundle'!BL25+'Res New Home Bundle'!BL25+'Comm 92-94% Furnace'!BL25+'Comm 95+% Furnace - NEW'!BL25+'Comm Boiler (85%) Level 1'!BL25+'Comm Boiler (90%) Level 1'!BL25+'Comm LP&HP Steam Boilers - LV1'!BL25+'Comm WH .64 EF'!BL25+'Comm WH Storage 88% Cond'!BL25+'Comm Custom'!BL25+'Res .95+% Res Furnace - Replace'!BL25+'New Home ES'!BL25+'Low Flow Showerhead'!BL25+'Programmable Thermostats'!BL25+'New Residential 4'!BL25+'New Residential 5'!BL25+'Comm 95+% Furnace - Replace'!BL25+'Comm Boiler (85%) Level 2'!BL25+'Comm Boiler (85%) Level 3'!BL25+'Comm Boiler (90%) Level 2'!BL25+'Comm Boiler (90%) Level 3'!BL25+'Comm LP&HP Steam Boilers - LV2'!BL25+'Comm LP&HP Steam Boilers - LV3'!BL25+'New Comm 1'!BL25+'New Comm 2'!BL25+'New Comm 3'!BL25+'New Comm 4'!BL25+'New Comm 5'!BL25,0)","v":166147},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BN25+'Res .95+% Res Furnace - NEW'!BN25+'Res Boiler 85%'!BN25+'Res Boiler 90%'!BN25+'Res Furnace Tune-Up'!BN25+'Res Water Heating .62 EF'!BN25+'Res Water Heating .67 EF'!BN25+'Res Attic Insulation'!BN25+'Res Retrofit Bundle'!BN25+'Res New Home Bundle'!BN25+'Comm 92-94% Furnace'!BN25+'Comm 95+% Furnace - NEW'!BN25+'Comm Boiler (85%) Level 1'!BN25+'Comm Boiler (90%) Level 1'!BN25+'Comm LP&HP Steam Boilers - LV1'!BN25+'Comm WH .64 EF'!BN25+'Comm WH Storage 88% Cond'!BN25+'Comm Custom'!BN25+'Res .95+% Res Furnace - Replace'!BN25+'New Home ES'!BN25+'Low Flow Showerhead'!BN25+'Programmable Thermostats'!BN25+'New Residential 4'!BN25+'New Residential 5'!BN25+'Comm 95+% Furnace - Replace'!BN25+'Comm Boiler (85%) Level 2'!BN25+'Comm Boiler (85%) Level 3'!BN25+'Comm Boiler (90%) Level 2'!BN25+'Comm Boiler (90%) Level 3'!BN25+'Comm LP&HP Steam Boilers - LV2'!BN25+'Comm LP&HP Steam Boilers - LV3'!BN25+'New Comm 1'!BN25+'New Comm 2'!BN25+'New Comm 3'!BN25+'New Comm 4'!BN25+'New Comm 5'!BN25,0)","v":182016},null,348163,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BR25+'Res .95+% Res Furnace - NEW'!BR25+'Res Boiler 85%'!BR25+'Res Boiler 90%'!BR25+'Res Furnace Tune-Up'!BR25+'Res Water Heating .62 EF'!BR25+'Res Water Heating .67 EF'!BR25+'Res Attic Insulation'!BR25+'Res Retrofit Bundle'!BR25+'Res New Home Bundle'!BR25+'Comm 92-94% Furnace'!BR25+'Comm 95+% Furnace - NEW'!BR25+'Comm Boiler (85%) Level 1'!BR25+'Comm Boiler (90%) Level 1'!BR25+'Comm LP&HP Steam Boilers - LV1'!BR25+'Comm WH .64 EF'!BR25+'Comm WH Storage 88% Cond'!BR25+'Comm Custom'!BR25+'Res .95+% Res Furnace - Replace'!BR25+'New Home ES'!BR25+'Low Flow Showerhead'!BR25+'Programmable Thermostats'!BR25+'New Residential 4'!BR25+'New Residential 5'!BR25+'Comm 95+% Furnace - Replace'!BR25+'Comm Boiler (85%) Level 2'!BR25+'Comm Boiler (85%) Level 3'!BR25+'Comm Boiler (90%) Level 2'!BR25+'Comm Boiler (90%) Level 3'!BR25+'Comm LP&HP Steam Boilers - LV2'!BR25+'Comm LP&HP Steam Boilers - LV3'!BR25+'New Comm 1'!BR25+'New Comm 2'!BR25+'New Comm 3'!BR25+'New Comm 4'!BR25+'New Comm 5'!BR25,0)","v":0},null,348163,null,null,2026,90755,23662,30474,144891,null,0,0,0,null,144891]
["     Escalation Rate =",null,null,null,null,null,null,null,null,13,null,2027,{"$f":"ROUND('Res. 92-94% Res Furnace'!M26+'Res .95+% Res Furnace - NEW'!M26+'Res Boiler 85%'!M26+'Res Boiler 90%'!M26+'Res Furnace Tune-Up'!M26+'Res Water Heating .62 EF'!M26+'Res Water Heating .67 EF'!M26+'Res Attic Insulation'!M26+'Res Retrofit Bundle'!M26+'Res New Home Bundle'!M26+'Comm 92-94% Furnace'!M26+'Comm 95+% Furnace - NEW'!M26+'Comm Boiler (85%) Level 1'!M26+'Comm Boiler (90%) Level 1'!M26+'Comm LP&HP Steam Boilers - LV1'!M26+'Comm WH .64 EF'!M26+'Comm WH Storage 88% Cond'!M26+'Comm Custom'!M26+'Res .95+% Res Furnace - Replace'!M26+'New Home ES'!M26+'Low Flow Showerhead'!M26+'Programmable Thermostats'!M26+'New Residential 4'!M26+'New Residential 5'!M26+'Comm 95+% Furnace - Replace'!M26+'Comm Boiler (85%) Level 2'!M26+'Comm Boiler (85%) Level 3'!M26+'Comm Boiler (90%) Level 2'!M26+'Comm Boiler (90%) Level 3'!M26+'Comm LP&HP Steam Boilers - LV2'!M26+'Comm LP&HP Steam Boilers - LV3'!M26+'New Comm 1'!M26+'New Comm 2'!M26+'New Comm 3'!M26+'New Comm 4'!M26+'New Comm 5'!M26,0)","v":13882},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!O26+'Res .95+% Res Furnace - NEW'!O26+'Res Boiler 85%'!O26+'Res Boiler 90%'!O26+'Res Furnace Tune-Up'!O26+'Res Water Heating .62 EF'!O26+'Res Water Heating .67 EF'!O26+'Res Attic Insulation'!O26+'Res Retrofit Bundle'!O26+'Res New Home Bundle'!O26+'Comm 92-94% Furnace'!O26+'Comm 95+% Furnace - NEW'!O26+'Comm Boiler (85%) Level 1'!O26+'Comm Boiler (90%) Level 1'!O26+'Comm LP&HP Steam Boilers - LV1'!O26+'Comm WH .64 EF'!O26+'Comm WH Storage 88% Cond'!O26+'Comm Custom'!O26+'Res .95+% Res Furnace - Replace'!O26+'New Home ES'!O26+'Low Flow Showerhead'!O26+'Programmable Thermostats'!O26+'New Residential 4'!O26+'New Residential 5'!O26+'Comm 95+% Furnace - Replace'!O26+'Comm Boiler (85%) Level 2'!O26+'Comm Boiler (85%) Level 3'!O26+'Comm Boiler (90%) Level 2'!O26+'Comm Boiler (90%) Level 3'!O26+'Comm LP&HP Steam Boilers - LV2'!O26+'Comm LP&HP Steam Boilers - LV3'!O26+'New Comm 1'!O26+'New Comm 2'!O26+'New Comm 3'!O26+'New Comm 4'!O26+'New Comm 5'!O26,0)","v":90899},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!Q26+'Res .95+% Res Furnace - NEW'!Q26+'Res Boiler 85%'!Q26+'Res Boiler 90%'!Q26+'Res Furnace Tune-Up'!Q26+'Res Water Heating .62 EF'!Q26+'Res Water Heating .67 EF'!Q26+'Res Attic Insulation'!Q26+'Res Retrofit Bundle'!Q26+'Res New Home Bundle'!Q26+'Comm 92-94% Furnace'!Q26+'Comm 95+% Furnace - NEW'!Q26+'Comm Boiler (85%) Level 1'!Q26+'Comm Boiler (90%) Level 1'!Q26+'Comm LP&HP Steam Boilers - LV1'!Q26+'Comm WH .64 EF'!Q26+'Comm WH Storage 88% Cond'!Q26+'Comm Custom'!Q26+'Res .95+% Res Furnace - Replace'!Q26+'New Home ES'!Q26+'Low Flow Showerhead'!Q26+'Programmable Thermostats'!Q26+'New Residential 4'!Q26+'New Residential 5'!Q26+'Comm 95+% Furnace - Replace'!Q26+'Comm Boiler (85%) Level 2'!Q26+'Comm Boiler (85%) Level 3'!Q26+'Comm Boiler (90%) Level 2'!Q26+'Comm Boiler (90%) Level 3'!Q26+'Comm LP&HP Steam Boilers - LV2'!Q26+'Comm LP&HP Steam Boilers - LV3'!Q26+'New Comm 1'!Q26+'New Comm 2'!Q26+'New Comm 3'!Q26+'New Comm 4'!Q26+'New Comm 5'!Q26,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!R26+'Res .95+% Res Furnace - NEW'!R26+'Res Boiler 85%'!R26+'Res Boiler 90%'!R26+'Res Furnace Tune-Up'!R26+'Res Water Heating .62 EF'!R26+'Res Water Heating .67 EF'!R26+'Res Attic Insulation'!R26+'Res Retrofit Bundle'!R26+'Res New Home Bundle'!R26+'Comm 92-94% Furnace'!R26+'Comm 95+% Furnace - NEW'!R26+'Comm Boiler (85%) Level 1'!R26+'Comm Boiler (90%) Level 1'!R26+'Comm LP&HP Steam Boilers - LV1'!R26+'Comm WH .64 EF'!R26+'Comm WH Storage 88% Cond'!R26+'Comm Custom'!R26+'Res .95+% Res Furnace - Replace'!R26+'New Home ES'!R26+'Low Flow Showerhead'!R26+'Programmable Thermostats'!R26+'New Residential 4'!R26+'New Residential 5'!R26+'Comm 95+% Furnace - Replace'!R26+'Comm Boiler (85%) Level 2'!R26+'Comm Boiler (85%) Level 3'!R26+'Comm Boiler (90%) Level 2'!R26+'Comm Boiler (90%) Level 3'!R26+'Comm LP&HP Steam Boilers - LV2'!R26+'Comm LP&HP Steam Boilers - LV3'!R26+'New Comm 1'!R26+'New Comm 2'!R26+'New Comm 3'!R26+'New Comm 4'!R26+'New Comm 5'!R26,0)","v":90899},{"$f":"ROUND('Res. 92-94% Res Furnace'!S26+'Res .95+% Res Furnace - NEW'!S26+'Res Boiler 85%'!S26+'Res Boiler 90%'!S26+'Res Furnace Tune-Up'!S26+'Res Water Heating .62 EF'!S26+'Res Water Heating .67 EF'!S26+'Res Attic Insulation'!S26+'Res Retrofit Bundle'!S26+'Res New Home Bundle'!S26+'Comm 92-94% Furnace'!S26+'Comm 95+% Furnace - NEW'!S26+'Comm Boiler (85%) Level 1'!S26+'Comm Boiler (90%) Level 1'!S26+'Comm LP&HP Steam Boilers - LV1'!S26+'Comm WH .64 EF'!S26+'Comm WH Storage 88% Cond'!S26+'Comm Custom'!S26+'Res .95+% Res Furnace - Replace'!S26+'New Home ES'!S26+'Low Flow Showerhead'!S26+'Programmable Thermostats'!S26+'New Residential 4'!S26+'New Residential 5'!S26+'Comm 95+% Furnace - Replace'!S26+'Comm Boiler (85%) Level 2'!S26+'Comm Boiler (85%) Level 3'!S26+'Comm Boiler (90%) Level 2'!S26+'Comm Boiler (90%) Level 3'!S26+'Comm LP&HP Steam Boilers - LV2'!S26+'Comm LP&HP Steam Boilers - LV3'!S26+'New Comm 1'!S26+'New Comm 2'!S26+'New Comm 3'!S26+'New Comm 4'!S26+'New Comm 5'!S26,0)","v":139},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!U26+'Res .95+% Res Furnace - NEW'!U26+'Res Boiler 85%'!U26+'Res Boiler 90%'!U26+'Res Furnace Tune-Up'!U26+'Res Water Heating .62 EF'!U26+'Res Water Heating .67 EF'!U26+'Res Attic Insulation'!U26+'Res Retrofit Bundle'!U26+'Res New Home Bundle'!U26+'Comm 92-94% Furnace'!U26+'Comm 95+% Furnace - NEW'!U26+'Comm Boiler (85%) Level 1'!U26+'Comm Boiler (90%) Level 1'!U26+'Comm LP&HP Steam Boilers - LV1'!U26+'Comm WH .64 EF'!U26+'Comm WH Storage 88% Cond'!U26+'Comm Custom'!U26+'Res .95+% Res Furnace - Replace'!U26+'New Home ES'!U26+'Low Flow Showerhead'!U26+'Programmable Thermostats'!U26+'New Residential 4'!U26+'New Residential 5'!U26+'Comm 95+% Furnace - Replace'!U26+'Comm Boiler (85%) Level 2'!U26+'Comm Boiler (85%) Level 3'!U26+'Comm Boiler (90%) Level 2'!U26+'Comm Boiler (90%) Level 3'!U26+'Comm LP&HP Steam Boilers - LV2'!U26+'Comm LP&HP Steam Boilers - LV3'!U26+'New Comm 1'!U26+'New Comm 2'!U26+'New Comm 3'!U26+'New Comm 4'!U26+'New Comm 5'!U26,0)","v":23041},113940,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!X26+'Res .95+% Res Furnace - NEW'!X26+'Res Boiler 85%'!X26+'Res Boiler 90%'!X26+'Res Furnace Tune-Up'!X26+'Res Water Heating .62 EF'!X26+'Res Water Heating .67 EF'!X26+'Res Attic Insulation'!X26+'Res Retrofit Bundle'!X26+'Res New Home Bundle'!X26+'Comm 92-94% Furnace'!X26+'Comm 95+% Furnace - NEW'!X26+'Comm Boiler (85%) Level 1'!X26+'Comm Boiler (90%) Level 1'!X26+'Comm LP&HP Steam Boilers - LV1'!X26+'Comm WH .64 EF'!X26+'Comm WH Storage 88% Cond'!X26+'Comm Custom'!X26+'Res .95+% Res Furnace - Replace'!X26+'New Home ES'!X26+'Low Flow Showerhead'!X26+'Programmable Thermostats'!X26+'New Residential 4'!X26+'New Residential 5'!X26+'Comm 95+% Furnace - Replace'!X26+'Comm Boiler (85%) Level 2'!X26+'Comm Boiler (85%) Level 3'!X26+'Comm Boiler (90%) Level 2'!X26+'Comm Boiler (90%) Level 3'!X26+'Comm LP&HP Steam Boilers - LV2'!X26+'Comm LP&HP Steam Boilers - LV3'!X26+'New Comm 1'!X26+'New Comm 2'!X26+'New Comm 3'!X26+'New Comm 4'!X26+'New Comm 5'!X26,0)","v":24240},{"$f":"ROUND('Res. 92-94% Res Furnace'!Y26+'Res .95+% Res Furnace - NEW'!Y26+'Res Boiler 85%'!Y26+'Res Boiler 90%'!Y26+'Res Furnace Tune-Up'!Y26+'Res Water Heating .62 EF'!Y26+'Res Water Heating .67 EF'!Y26+'Res Attic Insulation'!Y26+'Res Retrofit Bundle'!Y26+'Res New Home Bundle'!Y26+'Comm 92-94% Furnace'!Y26+'Comm 95+% Furnace - NEW'!Y26+'Comm Boiler (85%) Level 1'!Y26+'Comm Boiler (90%) Level 1'!Y26+'Comm LP&HP Steam Boilers - LV1'!Y26+'Comm WH .64 EF'!Y26+'Comm WH Storage 88% Cond'!Y26+'Comm Custom'!Y26+'Res .95+% Res Furnace - Replace'!Y26+'New Home ES'!Y26+'Low Flow Showerhead'!Y26+'Programmable Thermostats'!Y26+'New Residential 4'!Y26+'New Residential 5'!Y26+'Comm 95+% Furnace - Replace'!Y26+'Comm Boiler (85%) Level 2'!Y26+'Comm Boiler (85%) Level 3'!Y26+'Comm Boiler (90%) Level 2'!Y26+'Comm Boiler (90%) Level 3'!Y26+'Comm LP&HP Steam Boilers - LV2'!Y26+'Comm LP&HP Steam Boilers - LV3'!Y26+'New Comm 1'!Y26+'New Comm 2'!Y26+'New Comm 3'!Y26+'New Comm 4'!Y26+'New Comm 5'!Y26,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!Z26+'Res .95+% Res Furnace - NEW'!Z26+'Res Boiler 85%'!Z26+'Res Boiler 90%'!Z26+'Res Furnace Tune-Up'!Z26+'Res Water Heating .62 EF'!Z26+'Res Water Heating .67 EF'!Z26+'Res Attic Insulation'!Z26+'Res Retrofit Bundle'!Z26+'Res New Home Bundle'!Z26+'Comm 92-94% Furnace'!Z26+'Comm 95+% Furnace - NEW'!Z26+'Comm Boiler (85%) Level 1'!Z26+'Comm Boiler (90%) Level 1'!Z26+'Comm LP&HP Steam Boilers - LV1'!Z26+'Comm WH .64 EF'!Z26+'Comm WH Storage 88% Cond'!Z26+'Comm Custom'!Z26+'Res .95+% Res Furnace - Replace'!Z26+'New Home ES'!Z26+'Low Flow Showerhead'!Z26+'Programmable Thermostats'!Z26+'New Residential 4'!Z26+'New Residential 5'!Z26+'Comm 95+% Furnace - Replace'!Z26+'Comm Boiler (85%) Level 2'!Z26+'Comm Boiler (85%) Level 3'!Z26+'Comm Boiler (90%) Level 2'!Z26+'Comm Boiler (90%) Level 3'!Z26+'Comm LP&HP Steam Boilers - LV2'!Z26+'Comm LP&HP Steam Boilers - LV3'!Z26+'New Comm 1'!Z26+'New Comm 2'!Z26+'New Comm 3'!Z26+'New Comm 4'!Z26+'New Comm 5'!Z26,0)","v":0},24240,89700,null,null,2027,90899,23041,113940,null,0,0,0,null,113940,null,null,2027,90899,23041,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AU26+'Res .95+% Res Furnace - NEW'!AU26+'Res Boiler 85%'!AU26+'Res Boiler 90%'!AU26+'Res Furnace Tune-Up'!AU26+'Res Water Heating .62 EF'!AU26+'Res Water Heating .67 EF'!AU26+'Res Attic Insulation'!AU26+'Res Retrofit Bundle'!AU26+'Res New Home Bundle'!AU26+'Comm 92-94% Furnace'!AU26+'Comm 95+% Furnace - NEW'!AU26+'Comm Boiler (85%) Level 1'!AU26+'Comm Boiler (90%) Level 1'!AU26+'Comm LP&HP Steam Boilers - LV1'!AU26+'Comm WH .64 EF'!AU26+'Comm WH Storage 88% Cond'!AU26+'Comm Custom'!AU26+'Res .95+% Res Furnace - Replace'!AU26+'New Home ES'!AU26+'Low Flow Showerhead'!AU26+'Programmable Thermostats'!AU26+'New Residential 4'!AU26+'New Residential 5'!AU26+'Comm 95+% Furnace - Replace'!AU26+'Comm Boiler (85%) Level 2'!AU26+'Comm Boiler (85%) Level 3'!AU26+'Comm Boiler (90%) Level 2'!AU26+'Comm Boiler (90%) Level 3'!AU26+'Comm LP&HP Steam Boilers - LV2'!AU26+'Comm LP&HP Steam Boilers - LV3'!AU26+'New Comm 1'!AU26+'New Comm 2'!AU26+'New Comm 3'!AU26+'New Comm 4'!AU26+'New Comm 5'!AU26,0)","v":31428},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AW26+'Res .95+% Res Furnace - NEW'!AW26+'Res Boiler 85%'!AW26+'Res Boiler 90%'!AW26+'Res Furnace Tune-Up'!AW26+'Res Water Heating .62 EF'!AW26+'Res Water Heating .67 EF'!AW26+'Res Attic Insulation'!AW26+'Res Retrofit Bundle'!AW26+'Res New Home Bundle'!AW26+'Comm 92-94% Furnace'!AW26+'Comm 95+% Furnace - NEW'!AW26+'Comm Boiler (85%) Level 1'!AW26+'Comm Boiler (90%) Level 1'!AW26+'Comm LP&HP Steam Boilers - LV1'!AW26+'Comm WH .64 EF'!AW26+'Comm WH Storage 88% Cond'!AW26+'Comm Custom'!AW26+'Res .95+% Res Furnace - Replace'!AW26+'New Home ES'!AW26+'Low Flow Showerhead'!AW26+'Programmable Thermostats'!AW26+'New Residential 4'!AW26+'New Residential 5'!AW26+'Comm 95+% Furnace - Replace'!AW26+'Comm Boiler (85%) Level 2'!AW26+'Comm Boiler (85%) Level 3'!AW26+'Comm Boiler (90%) Level 2'!AW26+'Comm Boiler (90%) Level 3'!AW26+'Comm LP&HP Steam Boilers - LV2'!AW26+'Comm LP&HP Steam Boilers - LV3'!AW26+'New Comm 1'!AW26+'New Comm 2'!AW26+'New Comm 3'!AW26+'New Comm 4'!AW26+'New Comm 5'!AW26,0)","v":6525},null,null,151893,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BB26+'Res .95+% Res Furnace - NEW'!BB26+'Res Boiler 85%'!BB26+'Res Boiler 90%'!BB26+'Res Furnace Tune-Up'!BB26+'Res Water Heating .62 EF'!BB26+'Res Water Heating .67 EF'!BB26+'Res Attic Insulation'!BB26+'Res Retrofit Bundle'!BB26+'Res New Home Bundle'!BB26+'Comm 92-94% Furnace'!BB26+'Comm 95+% Furnace - NEW'!BB26+'Comm Boiler (85%) Level 1'!BB26+'Comm Boiler (90%) Level 1'!BB26+'Comm LP&HP Steam Boilers - LV1'!BB26+'Comm WH .64 EF'!BB26+'Comm WH Storage 88% Cond'!BB26+'Comm Custom'!BB26+'Res .95+% Res Furnace - Replace'!BB26+'New Home ES'!BB26+'Low Flow Showerhead'!BB26+'Programmable Thermostats'!BB26+'New Residential 4'!BB26+'New Residential 5'!BB26+'Comm 95+% Furnace - Replace'!BB26+'Comm Boiler (85%) Level 2'!BB26+'Comm Boiler (85%) Level 3'!BB26+'Comm Boiler (90%) Level 2'!BB26+'Comm Boiler (90%) Level 3'!BB26+'Comm LP&HP Steam Boilers - LV2'!BB26+'Comm LP&HP Steam Boilers - LV3'!BB26+'New Comm 1'!BB26+'New Comm 2'!BB26+'New Comm 3'!BB26+'New Comm 4'!BB26+'New Comm 5'!BB26,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BC26+'Res .95+% Res Furnace - NEW'!BC26+'Res Boiler 85%'!BC26+'Res Boiler 90%'!BC26+'Res Furnace Tune-Up'!BC26+'Res Water Heating .62 EF'!BC26+'Res Water Heating .67 EF'!BC26+'Res Attic Insulation'!BC26+'Res Retrofit Bundle'!BC26+'Res New Home Bundle'!BC26+'Comm 92-94% Furnace'!BC26+'Comm 95+% Furnace - NEW'!BC26+'Comm Boiler (85%) Level 1'!BC26+'Comm Boiler (90%) Level 1'!BC26+'Comm LP&HP Steam Boilers - LV1'!BC26+'Comm WH .64 EF'!BC26+'Comm WH Storage 88% Cond'!BC26+'Comm Custom'!BC26+'Res .95+% Res Furnace - Replace'!BC26+'New Home ES'!BC26+'Low Flow Showerhead'!BC26+'Programmable Thermostats'!BC26+'New Residential 4'!BC26+'New Residential 5'!BC26+'Comm 95+% Furnace - Replace'!BC26+'Comm Boiler (85%) Level 2'!BC26+'Comm Boiler (85%) Level 3'!BC26+'Comm Boiler (90%) Level 2'!BC26+'Comm Boiler (90%) Level 3'!BC26+'Comm LP&HP Steam Boilers - LV2'!BC26+'Comm LP&HP Steam Boilers - LV3'!BC26+'New Comm 1'!BC26+'New Comm 2'!BC26+'New Comm 3'!BC26+'New Comm 4'!BC26+'New Comm 5'!BC26,0)","v":0},0,151893,null,null,2027,{"$f":"ROUND('Res. 92-94% Res Furnace'!BI26+'Res .95+% Res Furnace - NEW'!BI26+'Res Boiler 85%'!BI26+'Res Boiler 90%'!BI26+'Res Furnace Tune-Up'!BI26+'Res Water Heating .62 EF'!BI26+'Res Water Heating .67 EF'!BI26+'Res Attic Insulation'!BI26+'Res Retrofit Bundle'!BI26+'Res New Home Bundle'!BI26+'Comm 92-94% Furnace'!BI26+'Comm 95+% Furnace - NEW'!BI26+'Comm Boiler (85%) Level 1'!BI26+'Comm Boiler (90%) Level 1'!BI26+'Comm LP&HP Steam Boilers - LV1'!BI26+'Comm WH .64 EF'!BI26+'Comm WH Storage 88% Cond'!BI26+'Comm Custom'!BI26+'Res .95+% Res Furnace - Replace'!BI26+'New Home ES'!BI26+'Low Flow Showerhead'!BI26+'Programmable Thermostats'!BI26+'New Residential 4'!BI26+'New Residential 5'!BI26+'Comm 95+% Furnace - Replace'!BI26+'Comm Boiler (85%) Level 2'!BI26+'Comm Boiler (85%) Level 3'!BI26+'Comm Boiler (90%) Level 2'!BI26+'Comm Boiler (90%) Level 3'!BI26+'Comm LP&HP Steam Boilers - LV2'!BI26+'Comm LP&HP Steam Boilers - LV3'!BI26+'New Comm 1'!BI26+'New Comm 2'!BI26+'New Comm 3'!BI26+'New Comm 4'!BI26+'New Comm 5'!BI26,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BJ26+'Res .95+% Res Furnace - NEW'!BJ26+'Res Boiler 85%'!BJ26+'Res Boiler 90%'!BJ26+'Res Furnace Tune-Up'!BJ26+'Res Water Heating .62 EF'!BJ26+'Res Water Heating .67 EF'!BJ26+'Res Attic Insulation'!BJ26+'Res Retrofit Bundle'!BJ26+'Res New Home Bundle'!BJ26+'Comm 92-94% Furnace'!BJ26+'Comm 95+% Furnace - NEW'!BJ26+'Comm Boiler (85%) Level 1'!BJ26+'Comm Boiler (90%) Level 1'!BJ26+'Comm LP&HP Steam Boilers - LV1'!BJ26+'Comm WH .64 EF'!BJ26+'Comm WH Storage 88% Cond'!BJ26+'Comm Custom'!BJ26+'Res .95+% Res Furnace - Replace'!BJ26+'New Home ES'!BJ26+'Low Flow Showerhead'!BJ26+'Programmable Thermostats'!BJ26+'New Residential 4'!BJ26+'New Residential 5'!BJ26+'Comm 95+% Furnace - Replace'!BJ26+'Comm Boiler (85%) Level 2'!BJ26+'Comm Boiler (85%) Level 3'!BJ26+'Comm Boiler (90%) Level 2'!BJ26+'Comm Boiler (90%) Level 3'!BJ26+'Comm LP&HP Steam Boilers - LV2'!BJ26+'Comm LP&HP Steam Boilers - LV3'!BJ26+'New Comm 1'!BJ26+'New Comm 2'!BJ26+'New Comm 3'!BJ26+'New Comm 4'!BJ26+'New Comm 5'!BJ26,0)","v":13882},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BL26+'Res .95+% Res Furnace - NEW'!BL26+'Res Boiler 85%'!BL26+'Res Boiler 90%'!BL26+'Res Furnace Tune-Up'!BL26+'Res Water Heating .62 EF'!BL26+'Res Water Heating .67 EF'!BL26+'Res Attic Insulation'!BL26+'Res Retrofit Bundle'!BL26+'Res New Home Bundle'!BL26+'Comm 92-94% Furnace'!BL26+'Comm 95+% Furnace - NEW'!BL26+'Comm Boiler (85%) Level 1'!BL26+'Comm Boiler (90%) Level 1'!BL26+'Comm LP&HP Steam Boilers - LV1'!BL26+'Comm WH .64 EF'!BL26+'Comm WH Storage 88% Cond'!BL26+'Comm Custom'!BL26+'Res .95+% Res Furnace - Replace'!BL26+'New Home ES'!BL26+'Low Flow Showerhead'!BL26+'Programmable Thermostats'!BL26+'New Residential 4'!BL26+'New Residential 5'!BL26+'Comm 95+% Furnace - Replace'!BL26+'Comm Boiler (85%) Level 2'!BL26+'Comm Boiler (85%) Level 3'!BL26+'Comm Boiler (90%) Level 2'!BL26+'Comm Boiler (90%) Level 3'!BL26+'Comm LP&HP Steam Boilers - LV2'!BL26+'Comm LP&HP Steam Boilers - LV3'!BL26+'New Comm 1'!BL26+'New Comm 2'!BL26+'New Comm 3'!BL26+'New Comm 4'!BL26+'New Comm 5'!BL26,0)","v":166395},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BN26+'Res .95+% Res Furnace - NEW'!BN26+'Res Boiler 85%'!BN26+'Res Boiler 90%'!BN26+'Res Furnace Tune-Up'!BN26+'Res Water Heating .62 EF'!BN26+'Res Water Heating .67 EF'!BN26+'Res Attic Insulation'!BN26+'Res Retrofit Bundle'!BN26+'Res New Home Bundle'!BN26+'Comm 92-94% Furnace'!BN26+'Comm 95+% Furnace - NEW'!BN26+'Comm Boiler (85%) Level 1'!BN26+'Comm Boiler (90%) Level 1'!BN26+'Comm LP&HP Steam Boilers - LV1'!BN26+'Comm WH .64 EF'!BN26+'Comm WH Storage 88% Cond'!BN26+'Comm Custom'!BN26+'Res .95+% Res Furnace - Replace'!BN26+'New Home ES'!BN26+'Low Flow Showerhead'!BN26+'Programmable Thermostats'!BN26+'New Residential 4'!BN26+'New Residential 5'!BN26+'Comm 95+% Furnace - Replace'!BN26+'Comm Boiler (85%) Level 2'!BN26+'Comm Boiler (85%) Level 3'!BN26+'Comm Boiler (90%) Level 2'!BN26+'Comm Boiler (90%) Level 3'!BN26+'Comm LP&HP Steam Boilers - LV2'!BN26+'Comm LP&HP Steam Boilers - LV3'!BN26+'New Comm 1'!BN26+'New Comm 2'!BN26+'New Comm 3'!BN26+'New Comm 4'!BN26+'New Comm 5'!BN26,0)","v":188681},null,355076,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BR26+'Res .95+% Res Furnace - NEW'!BR26+'Res Boiler 85%'!BR26+'Res Boiler 90%'!BR26+'Res Furnace Tune-Up'!BR26+'Res Water Heating .62 EF'!BR26+'Res Water Heating .67 EF'!BR26+'Res Attic Insulation'!BR26+'Res Retrofit Bundle'!BR26+'Res New Home Bundle'!BR26+'Comm 92-94% Furnace'!BR26+'Comm 95+% Furnace - NEW'!BR26+'Comm Boiler (85%) Level 1'!BR26+'Comm Boiler (90%) Level 1'!BR26+'Comm LP&HP Steam Boilers - LV1'!BR26+'Comm WH .64 EF'!BR26+'Comm WH Storage 88% Cond'!BR26+'Comm Custom'!BR26+'Res .95+% Res Furnace - Replace'!BR26+'New Home ES'!BR26+'Low Flow Showerhead'!BR26+'Programmable Thermostats'!BR26+'New Residential 4'!BR26+'New Residential 5'!BR26+'Comm 95+% Furnace - Replace'!BR26+'Comm Boiler (85%) Level 2'!BR26+'Comm Boiler (85%) Level 3'!BR26+'Comm Boiler (90%) Level 2'!BR26+'Comm Boiler (90%) Level 3'!BR26+'Comm LP&HP Steam Boilers - LV2'!BR26+'Comm LP&HP Steam Boilers - LV3'!BR26+'New Comm 1'!BR26+'New Comm 2'!BR26+'New Comm 3'!BR26+'New Comm 4'!BR26+'New Comm 5'!BR26,0)","v":0},null,355076,null,null,2027,90899,23041,31428,145368,null,0,0,0,null,145368]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",null,null,null,null,14,null,2028,{"$f":"ROUND('Res. 92-94% Res Furnace'!M27+'Res .95+% Res Furnace - NEW'!M27+'Res Boiler 85%'!M27+'Res Boiler 90%'!M27+'Res Furnace Tune-Up'!M27+'Res Water Heating .62 EF'!M27+'Res Water Heating .67 EF'!M27+'Res Attic Insulation'!M27+'Res Retrofit Bundle'!M27+'Res New Home Bundle'!M27+'Comm 92-94% Furnace'!M27+'Comm 95+% Furnace - NEW'!M27+'Comm Boiler (85%) Level 1'!M27+'Comm Boiler (90%) Level 1'!M27+'Comm LP&HP Steam Boilers - LV1'!M27+'Comm WH .64 EF'!M27+'Comm WH Storage 88% Cond'!M27+'Comm Custom'!M27+'Res .95+% Res Furnace - Replace'!M27+'New Home ES'!M27+'Low Flow Showerhead'!M27+'Programmable Thermostats'!M27+'New Residential 4'!M27+'New Residential 5'!M27+'Comm 95+% Furnace - Replace'!M27+'Comm Boiler (85%) Level 2'!M27+'Comm Boiler (85%) Level 3'!M27+'Comm Boiler (90%) Level 2'!M27+'Comm Boiler (90%) Level 3'!M27+'Comm LP&HP Steam Boilers - LV2'!M27+'Comm LP&HP Steam Boilers - LV3'!M27+'New Comm 1'!M27+'New Comm 2'!M27+'New Comm 3'!M27+'New Comm 4'!M27+'New Comm 5'!M27,0)","v":13882},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!O27+'Res .95+% Res Furnace - NEW'!O27+'Res Boiler 85%'!O27+'Res Boiler 90%'!O27+'Res Furnace Tune-Up'!O27+'Res Water Heating .62 EF'!O27+'Res Water Heating .67 EF'!O27+'Res Attic Insulation'!O27+'Res Retrofit Bundle'!O27+'Res New Home Bundle'!O27+'Comm 92-94% Furnace'!O27+'Comm 95+% Furnace - NEW'!O27+'Comm Boiler (85%) Level 1'!O27+'Comm Boiler (90%) Level 1'!O27+'Comm LP&HP Steam Boilers - LV1'!O27+'Comm WH .64 EF'!O27+'Comm WH Storage 88% Cond'!O27+'Comm Custom'!O27+'Res .95+% Res Furnace - Replace'!O27+'New Home ES'!O27+'Low Flow Showerhead'!O27+'Programmable Thermostats'!O27+'New Residential 4'!O27+'New Residential 5'!O27+'Comm 95+% Furnace - Replace'!O27+'Comm Boiler (85%) Level 2'!O27+'Comm Boiler (85%) Level 3'!O27+'Comm Boiler (90%) Level 2'!O27+'Comm Boiler (90%) Level 3'!O27+'Comm LP&HP Steam Boilers - LV2'!O27+'Comm LP&HP Steam Boilers - LV3'!O27+'New Comm 1'!O27+'New Comm 2'!O27+'New Comm 3'!O27+'New Comm 4'!O27+'New Comm 5'!O27,0)","v":94078},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!Q27+'Res .95+% Res Furnace - NEW'!Q27+'Res Boiler 85%'!Q27+'Res Boiler 90%'!Q27+'Res Furnace Tune-Up'!Q27+'Res Water Heating .62 EF'!Q27+'Res Water Heating .67 EF'!Q27+'Res Attic Insulation'!Q27+'Res Retrofit Bundle'!Q27+'Res New Home Bundle'!Q27+'Comm 92-94% Furnace'!Q27+'Comm 95+% Furnace - NEW'!Q27+'Comm Boiler (85%) Level 1'!Q27+'Comm Boiler (90%) Level 1'!Q27+'Comm LP&HP Steam Boilers - LV1'!Q27+'Comm WH .64 EF'!Q27+'Comm WH Storage 88% Cond'!Q27+'Comm Custom'!Q27+'Res .95+% Res Furnace - Replace'!Q27+'New Home ES'!Q27+'Low Flow Showerhead'!Q27+'Programmable Thermostats'!Q27+'New Residential 4'!Q27+'New Residential 5'!Q27+'Comm 95+% Furnace - Replace'!Q27+'Comm Boiler (85%) Level 2'!Q27+'Comm Boiler (85%) Level 3'!Q27+'Comm Boiler (90%) Level 2'!Q27+'Comm Boiler (90%) Level 3'!Q27+'Comm LP&HP Steam Boilers - LV2'!Q27+'Comm LP&HP Steam Boilers - LV3'!Q27+'New Comm 1'!Q27+'New Comm 2'!Q27+'New Comm 3'!Q27+'New Comm 4'!Q27+'New Comm 5'!Q27,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!R27+'Res .95+% Res Furnace - NEW'!R27+'Res Boiler 85%'!R27+'Res Boiler 90%'!R27+'Res Furnace Tune-Up'!R27+'Res Water Heating .62 EF'!R27+'Res Water Heating .67 EF'!R27+'Res Attic Insulation'!R27+'Res Retrofit Bundle'!R27+'Res New Home Bundle'!R27+'Comm 92-94% Furnace'!R27+'Comm 95+% Furnace - NEW'!R27+'Comm Boiler (85%) Level 1'!R27+'Comm Boiler (90%) Level 1'!R27+'Comm LP&HP Steam Boilers - LV1'!R27+'Comm WH .64 EF'!R27+'Comm WH Storage 88% Cond'!R27+'Comm Custom'!R27+'Res .95+% Res Furnace - Replace'!R27+'New Home ES'!R27+'Low Flow Showerhead'!R27+'Programmable Thermostats'!R27+'New Residential 4'!R27+'New Residential 5'!R27+'Comm 95+% Furnace - Replace'!R27+'Comm Boiler (85%) Level 2'!R27+'Comm Boiler (85%) Level 3'!R27+'Comm Boiler (90%) Level 2'!R27+'Comm Boiler (90%) Level 3'!R27+'Comm LP&HP Steam Boilers - LV2'!R27+'Comm LP&HP Steam Boilers - LV3'!R27+'New Comm 1'!R27+'New Comm 2'!R27+'New Comm 3'!R27+'New Comm 4'!R27+'New Comm 5'!R27,0)","v":94078},{"$f":"ROUND('Res. 92-94% Res Furnace'!S27+'Res .95+% Res Furnace - NEW'!S27+'Res Boiler 85%'!S27+'Res Boiler 90%'!S27+'Res Furnace Tune-Up'!S27+'Res Water Heating .62 EF'!S27+'Res Water Heating .67 EF'!S27+'Res Attic Insulation'!S27+'Res Retrofit Bundle'!S27+'Res New Home Bundle'!S27+'Comm 92-94% Furnace'!S27+'Comm 95+% Furnace - NEW'!S27+'Comm Boiler (85%) Level 1'!S27+'Comm Boiler (90%) Level 1'!S27+'Comm LP&HP Steam Boilers - LV1'!S27+'Comm WH .64 EF'!S27+'Comm WH Storage 88% Cond'!S27+'Comm Custom'!S27+'Res .95+% Res Furnace - Replace'!S27+'New Home ES'!S27+'Low Flow Showerhead'!S27+'Programmable Thermostats'!S27+'New Residential 4'!S27+'New Residential 5'!S27+'Comm 95+% Furnace - Replace'!S27+'Comm Boiler (85%) Level 2'!S27+'Comm Boiler (85%) Level 3'!S27+'Comm Boiler (90%) Level 2'!S27+'Comm Boiler (90%) Level 3'!S27+'Comm LP&HP Steam Boilers - LV2'!S27+'Comm LP&HP Steam Boilers - LV3'!S27+'New Comm 1'!S27+'New Comm 2'!S27+'New Comm 3'!S27+'New Comm 4'!S27+'New Comm 5'!S27,0)","v":139},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!U27+'Res .95+% Res Furnace - NEW'!U27+'Res Boiler 85%'!U27+'Res Boiler 90%'!U27+'Res Furnace Tune-Up'!U27+'Res Water Heating .62 EF'!U27+'Res Water Heating .67 EF'!U27+'Res Attic Insulation'!U27+'Res Retrofit Bundle'!U27+'Res New Home Bundle'!U27+'Comm 92-94% Furnace'!U27+'Comm 95+% Furnace - NEW'!U27+'Comm Boiler (85%) Level 1'!U27+'Comm Boiler (90%) Level 1'!U27+'Comm LP&HP Steam Boilers - LV1'!U27+'Comm WH .64 EF'!U27+'Comm WH Storage 88% Cond'!U27+'Comm Custom'!U27+'Res .95+% Res Furnace - Replace'!U27+'New Home ES'!U27+'Low Flow Showerhead'!U27+'Programmable Thermostats'!U27+'New Residential 4'!U27+'New Residential 5'!U27+'Comm 95+% Furnace - Replace'!U27+'Comm Boiler (85%) Level 2'!U27+'Comm Boiler (85%) Level 3'!U27+'Comm Boiler (90%) Level 2'!U27+'Comm Boiler (90%) Level 3'!U27+'Comm LP&HP Steam Boilers - LV2'!U27+'Comm LP&HP Steam Boilers - LV3'!U27+'New Comm 1'!U27+'New Comm 2'!U27+'New Comm 3'!U27+'New Comm 4'!U27+'New Comm 5'!U27,0)","v":23319},117397,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!X27+'Res .95+% Res Furnace - NEW'!X27+'Res Boiler 85%'!X27+'Res Boiler 90%'!X27+'Res Furnace Tune-Up'!X27+'Res Water Heating .62 EF'!X27+'Res Water Heating .67 EF'!X27+'Res Attic Insulation'!X27+'Res Retrofit Bundle'!X27+'Res New Home Bundle'!X27+'Comm 92-94% Furnace'!X27+'Comm 95+% Furnace - NEW'!X27+'Comm Boiler (85%) Level 1'!X27+'Comm Boiler (90%) Level 1'!X27+'Comm LP&HP Steam Boilers - LV1'!X27+'Comm WH .64 EF'!X27+'Comm WH Storage 88% Cond'!X27+'Comm Custom'!X27+'Res .95+% Res Furnace - Replace'!X27+'New Home ES'!X27+'Low Flow Showerhead'!X27+'Programmable Thermostats'!X27+'New Residential 4'!X27+'New Residential 5'!X27+'Comm 95+% Furnace - Replace'!X27+'Comm Boiler (85%) Level 2'!X27+'Comm Boiler (85%) Level 3'!X27+'Comm Boiler (90%) Level 2'!X27+'Comm Boiler (90%) Level 3'!X27+'Comm LP&HP Steam Boilers - LV2'!X27+'Comm LP&HP Steam Boilers - LV3'!X27+'New Comm 1'!X27+'New Comm 2'!X27+'New Comm 3'!X27+'New Comm 4'!X27+'New Comm 5'!X27,0)","v":25084},{"$f":"ROUND('Res. 92-94% Res Furnace'!Y27+'Res .95+% Res Furnace - NEW'!Y27+'Res Boiler 85%'!Y27+'Res Boiler 90%'!Y27+'Res Furnace Tune-Up'!Y27+'Res Water Heating .62 EF'!Y27+'Res Water Heating .67 EF'!Y27+'Res Attic Insulation'!Y27+'Res Retrofit Bundle'!Y27+'Res New Home Bundle'!Y27+'Comm 92-94% Furnace'!Y27+'Comm 95+% Furnace - NEW'!Y27+'Comm Boiler (85%) Level 1'!Y27+'Comm Boiler (90%) Level 1'!Y27+'Comm LP&HP Steam Boilers - LV1'!Y27+'Comm WH .64 EF'!Y27+'Comm WH Storage 88% Cond'!Y27+'Comm Custom'!Y27+'Res .95+% Res Furnace - Replace'!Y27+'New Home ES'!Y27+'Low Flow Showerhead'!Y27+'Programmable Thermostats'!Y27+'New Residential 4'!Y27+'New Residential 5'!Y27+'Comm 95+% Furnace - Replace'!Y27+'Comm Boiler (85%) Level 2'!Y27+'Comm Boiler (85%) Level 3'!Y27+'Comm Boiler (90%) Level 2'!Y27+'Comm Boiler (90%) Level 3'!Y27+'Comm LP&HP Steam Boilers - LV2'!Y27+'Comm LP&HP Steam Boilers - LV3'!Y27+'New Comm 1'!Y27+'New Comm 2'!Y27+'New Comm 3'!Y27+'New Comm 4'!Y27+'New Comm 5'!Y27,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!Z27+'Res .95+% Res Furnace - NEW'!Z27+'Res Boiler 85%'!Z27+'Res Boiler 90%'!Z27+'Res Furnace Tune-Up'!Z27+'Res Water Heating .62 EF'!Z27+'Res Water Heating .67 EF'!Z27+'Res Attic Insulation'!Z27+'Res Retrofit Bundle'!Z27+'Res New Home Bundle'!Z27+'Comm 92-94% Furnace'!Z27+'Comm 95+% Furnace - NEW'!Z27+'Comm Boiler (85%) Level 1'!Z27+'Comm Boiler (90%) Level 1'!Z27+'Comm LP&HP Steam Boilers - LV1'!Z27+'Comm WH .64 EF'!Z27+'Comm WH Storage 88% Cond'!Z27+'Comm Custom'!Z27+'Res .95+% Res Furnace - Replace'!Z27+'New Home ES'!Z27+'Low Flow Showerhead'!Z27+'Programmable Thermostats'!Z27+'New Residential 4'!Z27+'New Residential 5'!Z27+'Comm 95+% Furnace - Replace'!Z27+'Comm Boiler (85%) Level 2'!Z27+'Comm Boiler (85%) Level 3'!Z27+'Comm Boiler (90%) Level 2'!Z27+'Comm Boiler (90%) Level 3'!Z27+'Comm LP&HP Steam Boilers - LV2'!Z27+'Comm LP&HP Steam Boilers - LV3'!Z27+'New Comm 1'!Z27+'New Comm 2'!Z27+'New Comm 3'!Z27+'New Comm 4'!Z27+'New Comm 5'!Z27,0)","v":0},25084,92313,null,null,2028,94078,23319,117397,null,0,0,0,null,117397,null,null,2028,94078,23319,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AU27+'Res .95+% Res Furnace - NEW'!AU27+'Res Boiler 85%'!AU27+'Res Boiler 90%'!AU27+'Res Furnace Tune-Up'!AU27+'Res Water Heating .62 EF'!AU27+'Res Water Heating .67 EF'!AU27+'Res Attic Insulation'!AU27+'Res Retrofit Bundle'!AU27+'Res New Home Bundle'!AU27+'Comm 92-94% Furnace'!AU27+'Comm 95+% Furnace - NEW'!AU27+'Comm Boiler (85%) Level 1'!AU27+'Comm Boiler (90%) Level 1'!AU27+'Comm LP&HP Steam Boilers - LV1'!AU27+'Comm WH .64 EF'!AU27+'Comm WH Storage 88% Cond'!AU27+'Comm Custom'!AU27+'Res .95+% Res Furnace - Replace'!AU27+'New Home ES'!AU27+'Low Flow Showerhead'!AU27+'Programmable Thermostats'!AU27+'New Residential 4'!AU27+'New Residential 5'!AU27+'Comm 95+% Furnace - Replace'!AU27+'Comm Boiler (85%) Level 2'!AU27+'Comm Boiler (85%) Level 3'!AU27+'Comm Boiler (90%) Level 2'!AU27+'Comm Boiler (90%) Level 3'!AU27+'Comm LP&HP Steam Boilers - LV2'!AU27+'Comm LP&HP Steam Boilers - LV3'!AU27+'New Comm 1'!AU27+'New Comm 2'!AU27+'New Comm 3'!AU27+'New Comm 4'!AU27+'New Comm 5'!AU27,0)","v":32379},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AW27+'Res .95+% Res Furnace - NEW'!AW27+'Res Boiler 85%'!AW27+'Res Boiler 90%'!AW27+'Res Furnace Tune-Up'!AW27+'Res Water Heating .62 EF'!AW27+'Res Water Heating .67 EF'!AW27+'Res Attic Insulation'!AW27+'Res Retrofit Bundle'!AW27+'Res New Home Bundle'!AW27+'Comm 92-94% Furnace'!AW27+'Comm 95+% Furnace - NEW'!AW27+'Comm Boiler (85%) Level 1'!AW27+'Comm Boiler (90%) Level 1'!AW27+'Comm LP&HP Steam Boilers - LV1'!AW27+'Comm WH .64 EF'!AW27+'Comm WH Storage 88% Cond'!AW27+'Comm Custom'!AW27+'Res .95+% Res Furnace - Replace'!AW27+'New Home ES'!AW27+'Low Flow Showerhead'!AW27+'Programmable Thermostats'!AW27+'New Residential 4'!AW27+'New Residential 5'!AW27+'Comm 95+% Furnace - Replace'!AW27+'Comm Boiler (85%) Level 2'!AW27+'Comm Boiler (85%) Level 3'!AW27+'Comm Boiler (90%) Level 2'!AW27+'Comm Boiler (90%) Level 3'!AW27+'Comm LP&HP Steam Boilers - LV2'!AW27+'Comm LP&HP Steam Boilers - LV3'!AW27+'New Comm 1'!AW27+'New Comm 2'!AW27+'New Comm 3'!AW27+'New Comm 4'!AW27+'New Comm 5'!AW27,0)","v":6678},null,null,156454,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BB27+'Res .95+% Res Furnace - NEW'!BB27+'Res Boiler 85%'!BB27+'Res Boiler 90%'!BB27+'Res Furnace Tune-Up'!BB27+'Res Water Heating .62 EF'!BB27+'Res Water Heating .67 EF'!BB27+'Res Attic Insulation'!BB27+'Res Retrofit Bundle'!BB27+'Res New Home Bundle'!BB27+'Comm 92-94% Furnace'!BB27+'Comm 95+% Furnace - NEW'!BB27+'Comm Boiler (85%) Level 1'!BB27+'Comm Boiler (90%) Level 1'!BB27+'Comm LP&HP Steam Boilers - LV1'!BB27+'Comm WH .64 EF'!BB27+'Comm WH Storage 88% Cond'!BB27+'Comm Custom'!BB27+'Res .95+% Res Furnace - Replace'!BB27+'New Home ES'!BB27+'Low Flow Showerhead'!BB27+'Programmable Thermostats'!BB27+'New Residential 4'!BB27+'New Residential 5'!BB27+'Comm 95+% Furnace - Replace'!BB27+'Comm Boiler (85%) Level 2'!BB27+'Comm Boiler (85%) Level 3'!BB27+'Comm Boiler (90%) Level 2'!BB27+'Comm Boiler (90%) Level 3'!BB27+'Comm LP&HP Steam Boilers - LV2'!BB27+'Comm LP&HP Steam Boilers - LV3'!BB27+'New Comm 1'!BB27+'New Comm 2'!BB27+'New Comm 3'!BB27+'New Comm 4'!BB27+'New Comm 5'!BB27,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BC27+'Res .95+% Res Furnace - NEW'!BC27+'Res Boiler 85%'!BC27+'Res Boiler 90%'!BC27+'Res Furnace Tune-Up'!BC27+'Res Water Heating .62 EF'!BC27+'Res Water Heating .67 EF'!BC27+'Res Attic Insulation'!BC27+'Res Retrofit Bundle'!BC27+'Res New Home Bundle'!BC27+'Comm 92-94% Furnace'!BC27+'Comm 95+% Furnace - NEW'!BC27+'Comm Boiler (85%) Level 1'!BC27+'Comm Boiler (90%) Level 1'!BC27+'Comm LP&HP Steam Boilers - LV1'!BC27+'Comm WH .64 EF'!BC27+'Comm WH Storage 88% Cond'!BC27+'Comm Custom'!BC27+'Res .95+% Res Furnace - Replace'!BC27+'New Home ES'!BC27+'Low Flow Showerhead'!BC27+'Programmable Thermostats'!BC27+'New Residential 4'!BC27+'New Residential 5'!BC27+'Comm 95+% Furnace - Replace'!BC27+'Comm Boiler (85%) Level 2'!BC27+'Comm Boiler (85%) Level 3'!BC27+'Comm Boiler (90%) Level 2'!BC27+'Comm Boiler (90%) Level 3'!BC27+'Comm LP&HP Steam Boilers - LV2'!BC27+'Comm LP&HP Steam Boilers - LV3'!BC27+'New Comm 1'!BC27+'New Comm 2'!BC27+'New Comm 3'!BC27+'New Comm 4'!BC27+'New Comm 5'!BC27,0)","v":0},0,156454,null,null,2028,{"$f":"ROUND('Res. 92-94% Res Furnace'!BI27+'Res .95+% Res Furnace - NEW'!BI27+'Res Boiler 85%'!BI27+'Res Boiler 90%'!BI27+'Res Furnace Tune-Up'!BI27+'Res Water Heating .62 EF'!BI27+'Res Water Heating .67 EF'!BI27+'Res Attic Insulation'!BI27+'Res Retrofit Bundle'!BI27+'Res New Home Bundle'!BI27+'Comm 92-94% Furnace'!BI27+'Comm 95+% Furnace - NEW'!BI27+'Comm Boiler (85%) Level 1'!BI27+'Comm Boiler (90%) Level 1'!BI27+'Comm LP&HP Steam Boilers - LV1'!BI27+'Comm WH .64 EF'!BI27+'Comm WH Storage 88% Cond'!BI27+'Comm Custom'!BI27+'Res .95+% Res Furnace - Replace'!BI27+'New Home ES'!BI27+'Low Flow Showerhead'!BI27+'Programmable Thermostats'!BI27+'New Residential 4'!BI27+'New Residential 5'!BI27+'Comm 95+% Furnace - Replace'!BI27+'Comm Boiler (85%) Level 2'!BI27+'Comm Boiler (85%) Level 3'!BI27+'Comm Boiler (90%) Level 2'!BI27+'Comm Boiler (90%) Level 3'!BI27+'Comm LP&HP Steam Boilers - LV2'!BI27+'Comm LP&HP Steam Boilers - LV3'!BI27+'New Comm 1'!BI27+'New Comm 2'!BI27+'New Comm 3'!BI27+'New Comm 4'!BI27+'New Comm 5'!BI27,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BJ27+'Res .95+% Res Furnace - NEW'!BJ27+'Res Boiler 85%'!BJ27+'Res Boiler 90%'!BJ27+'Res Furnace Tune-Up'!BJ27+'Res Water Heating .62 EF'!BJ27+'Res Water Heating .67 EF'!BJ27+'Res Attic Insulation'!BJ27+'Res Retrofit Bundle'!BJ27+'Res New Home Bundle'!BJ27+'Comm 92-94% Furnace'!BJ27+'Comm 95+% Furnace - NEW'!BJ27+'Comm Boiler (85%) Level 1'!BJ27+'Comm Boiler (90%) Level 1'!BJ27+'Comm LP&HP Steam Boilers - LV1'!BJ27+'Comm WH .64 EF'!BJ27+'Comm WH Storage 88% Cond'!BJ27+'Comm Custom'!BJ27+'Res .95+% Res Furnace - Replace'!BJ27+'New Home ES'!BJ27+'Low Flow Showerhead'!BJ27+'Programmable Thermostats'!BJ27+'New Residential 4'!BJ27+'New Residential 5'!BJ27+'Comm 95+% Furnace - Replace'!BJ27+'Comm Boiler (85%) Level 2'!BJ27+'Comm Boiler (85%) Level 3'!BJ27+'Comm Boiler (90%) Level 2'!BJ27+'Comm Boiler (90%) Level 3'!BJ27+'Comm LP&HP Steam Boilers - LV2'!BJ27+'Comm LP&HP Steam Boilers - LV3'!BJ27+'New Comm 1'!BJ27+'New Comm 2'!BJ27+'New Comm 3'!BJ27+'New Comm 4'!BJ27+'New Comm 5'!BJ27,0)","v":13882},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BL27+'Res .95+% Res Furnace - NEW'!BL27+'Res Boiler 85%'!BL27+'Res Boiler 90%'!BL27+'Res Furnace Tune-Up'!BL27+'Res Water Heating .62 EF'!BL27+'Res Water Heating .67 EF'!BL27+'Res Attic Insulation'!BL27+'Res Retrofit Bundle'!BL27+'Res New Home Bundle'!BL27+'Comm 92-94% Furnace'!BL27+'Comm 95+% Furnace - NEW'!BL27+'Comm Boiler (85%) Level 1'!BL27+'Comm Boiler (90%) Level 1'!BL27+'Comm LP&HP Steam Boilers - LV1'!BL27+'Comm WH .64 EF'!BL27+'Comm WH Storage 88% Cond'!BL27+'Comm Custom'!BL27+'Res .95+% Res Furnace - Replace'!BL27+'New Home ES'!BL27+'Low Flow Showerhead'!BL27+'Programmable Thermostats'!BL27+'New Residential 4'!BL27+'New Residential 5'!BL27+'Comm 95+% Furnace - Replace'!BL27+'Comm Boiler (85%) Level 2'!BL27+'Comm Boiler (85%) Level 3'!BL27+'Comm Boiler (90%) Level 2'!BL27+'Comm Boiler (90%) Level 3'!BL27+'Comm LP&HP Steam Boilers - LV2'!BL27+'Comm LP&HP Steam Boilers - LV3'!BL27+'New Comm 1'!BL27+'New Comm 2'!BL27+'New Comm 3'!BL27+'New Comm 4'!BL27+'New Comm 5'!BL27,0)","v":172220},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BN27+'Res .95+% Res Furnace - NEW'!BN27+'Res Boiler 85%'!BN27+'Res Boiler 90%'!BN27+'Res Furnace Tune-Up'!BN27+'Res Water Heating .62 EF'!BN27+'Res Water Heating .67 EF'!BN27+'Res Attic Insulation'!BN27+'Res Retrofit Bundle'!BN27+'Res New Home Bundle'!BN27+'Comm 92-94% Furnace'!BN27+'Comm 95+% Furnace - NEW'!BN27+'Comm Boiler (85%) Level 1'!BN27+'Comm Boiler (90%) Level 1'!BN27+'Comm LP&HP Steam Boilers - LV1'!BN27+'Comm WH .64 EF'!BN27+'Comm WH Storage 88% Cond'!BN27+'Comm Custom'!BN27+'Res .95+% Res Furnace - Replace'!BN27+'New Home ES'!BN27+'Low Flow Showerhead'!BN27+'Programmable Thermostats'!BN27+'New Residential 4'!BN27+'New Residential 5'!BN27+'Comm 95+% Furnace - Replace'!BN27+'Comm Boiler (85%) Level 2'!BN27+'Comm Boiler (85%) Level 3'!BN27+'Comm Boiler (90%) Level 2'!BN27+'Comm Boiler (90%) Level 3'!BN27+'Comm LP&HP Steam Boilers - LV2'!BN27+'Comm LP&HP Steam Boilers - LV3'!BN27+'New Comm 1'!BN27+'New Comm 2'!BN27+'New Comm 3'!BN27+'New Comm 4'!BN27+'New Comm 5'!BN27,0)","v":195349},null,367569,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BR27+'Res .95+% Res Furnace - NEW'!BR27+'Res Boiler 85%'!BR27+'Res Boiler 90%'!BR27+'Res Furnace Tune-Up'!BR27+'Res Water Heating .62 EF'!BR27+'Res Water Heating .67 EF'!BR27+'Res Attic Insulation'!BR27+'Res Retrofit Bundle'!BR27+'Res New Home Bundle'!BR27+'Comm 92-94% Furnace'!BR27+'Comm 95+% Furnace - NEW'!BR27+'Comm Boiler (85%) Level 1'!BR27+'Comm Boiler (90%) Level 1'!BR27+'Comm LP&HP Steam Boilers - LV1'!BR27+'Comm WH .64 EF'!BR27+'Comm WH Storage 88% Cond'!BR27+'Comm Custom'!BR27+'Res .95+% Res Furnace - Replace'!BR27+'New Home ES'!BR27+'Low Flow Showerhead'!BR27+'Programmable Thermostats'!BR27+'New Residential 4'!BR27+'New Residential 5'!BR27+'Comm 95+% Furnace - Replace'!BR27+'Comm Boiler (85%) Level 2'!BR27+'Comm Boiler (85%) Level 3'!BR27+'Comm Boiler (90%) Level 2'!BR27+'Comm Boiler (90%) Level 3'!BR27+'Comm LP&HP Steam Boilers - LV2'!BR27+'Comm LP&HP Steam Boilers - LV3'!BR27+'New Comm 1'!BR27+'New Comm 2'!BR27+'New Comm 3'!BR27+'New Comm 4'!BR27+'New Comm 5'!BR27,0)","v":0},null,367569,null,null,2028,94078,23319,32379,149776,null,0,0,0,null,149776]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,null,null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",null,null,null,null,15,null,2029,{"$f":"ROUND('Res. 92-94% Res Furnace'!M28+'Res .95+% Res Furnace - NEW'!M28+'Res Boiler 85%'!M28+'Res Boiler 90%'!M28+'Res Furnace Tune-Up'!M28+'Res Water Heating .62 EF'!M28+'Res Water Heating .67 EF'!M28+'Res Attic Insulation'!M28+'Res Retrofit Bundle'!M28+'Res New Home Bundle'!M28+'Comm 92-94% Furnace'!M28+'Comm 95+% Furnace - NEW'!M28+'Comm Boiler (85%) Level 1'!M28+'Comm Boiler (90%) Level 1'!M28+'Comm LP&HP Steam Boilers - LV1'!M28+'Comm WH .64 EF'!M28+'Comm WH Storage 88% Cond'!M28+'Comm Custom'!M28+'Res .95+% Res Furnace - Replace'!M28+'New Home ES'!M28+'Low Flow Showerhead'!M28+'Programmable Thermostats'!M28+'New Residential 4'!M28+'New Residential 5'!M28+'Comm 95+% Furnace - Replace'!M28+'Comm Boiler (85%) Level 2'!M28+'Comm Boiler (85%) Level 3'!M28+'Comm Boiler (90%) Level 2'!M28+'Comm Boiler (90%) Level 3'!M28+'Comm LP&HP Steam Boilers - LV2'!M28+'Comm LP&HP Steam Boilers - LV3'!M28+'New Comm 1'!M28+'New Comm 2'!M28+'New Comm 3'!M28+'New Comm 4'!M28+'New Comm 5'!M28,0)","v":13882},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!O28+'Res .95+% Res Furnace - NEW'!O28+'Res Boiler 85%'!O28+'Res Boiler 90%'!O28+'Res Furnace Tune-Up'!O28+'Res Water Heating .62 EF'!O28+'Res Water Heating .67 EF'!O28+'Res Attic Insulation'!O28+'Res Retrofit Bundle'!O28+'Res New Home Bundle'!O28+'Comm 92-94% Furnace'!O28+'Comm 95+% Furnace - NEW'!O28+'Comm Boiler (85%) Level 1'!O28+'Comm Boiler (90%) Level 1'!O28+'Comm LP&HP Steam Boilers - LV1'!O28+'Comm WH .64 EF'!O28+'Comm WH Storage 88% Cond'!O28+'Comm Custom'!O28+'Res .95+% Res Furnace - Replace'!O28+'New Home ES'!O28+'Low Flow Showerhead'!O28+'Programmable Thermostats'!O28+'New Residential 4'!O28+'New Residential 5'!O28+'Comm 95+% Furnace - Replace'!O28+'Comm Boiler (85%) Level 2'!O28+'Comm Boiler (85%) Level 3'!O28+'Comm Boiler (90%) Level 2'!O28+'Comm Boiler (90%) Level 3'!O28+'Comm LP&HP Steam Boilers - LV2'!O28+'Comm LP&HP Steam Boilers - LV3'!O28+'New Comm 1'!O28+'New Comm 2'!O28+'New Comm 3'!O28+'New Comm 4'!O28+'New Comm 5'!O28,0)","v":97383},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!Q28+'Res .95+% Res Furnace - NEW'!Q28+'Res Boiler 85%'!Q28+'Res Boiler 90%'!Q28+'Res Furnace Tune-Up'!Q28+'Res Water Heating .62 EF'!Q28+'Res Water Heating .67 EF'!Q28+'Res Attic Insulation'!Q28+'Res Retrofit Bundle'!Q28+'Res New Home Bundle'!Q28+'Comm 92-94% Furnace'!Q28+'Comm 95+% Furnace - NEW'!Q28+'Comm Boiler (85%) Level 1'!Q28+'Comm Boiler (90%) Level 1'!Q28+'Comm LP&HP Steam Boilers - LV1'!Q28+'Comm WH .64 EF'!Q28+'Comm WH Storage 88% Cond'!Q28+'Comm Custom'!Q28+'Res .95+% Res Furnace - Replace'!Q28+'New Home ES'!Q28+'Low Flow Showerhead'!Q28+'Programmable Thermostats'!Q28+'New Residential 4'!Q28+'New Residential 5'!Q28+'Comm 95+% Furnace - Replace'!Q28+'Comm Boiler (85%) Level 2'!Q28+'Comm Boiler (85%) Level 3'!Q28+'Comm Boiler (90%) Level 2'!Q28+'Comm Boiler (90%) Level 3'!Q28+'Comm LP&HP Steam Boilers - LV2'!Q28+'Comm LP&HP Steam Boilers - LV3'!Q28+'New Comm 1'!Q28+'New Comm 2'!Q28+'New Comm 3'!Q28+'New Comm 4'!Q28+'New Comm 5'!Q28,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!R28+'Res .95+% Res Furnace - NEW'!R28+'Res Boiler 85%'!R28+'Res Boiler 90%'!R28+'Res Furnace Tune-Up'!R28+'Res Water Heating .62 EF'!R28+'Res Water Heating .67 EF'!R28+'Res Attic Insulation'!R28+'Res Retrofit Bundle'!R28+'Res New Home Bundle'!R28+'Comm 92-94% Furnace'!R28+'Comm 95+% Furnace - NEW'!R28+'Comm Boiler (85%) Level 1'!R28+'Comm Boiler (90%) Level 1'!R28+'Comm LP&HP Steam Boilers - LV1'!R28+'Comm WH .64 EF'!R28+'Comm WH Storage 88% Cond'!R28+'Comm Custom'!R28+'Res .95+% Res Furnace - Replace'!R28+'New Home ES'!R28+'Low Flow Showerhead'!R28+'Programmable Thermostats'!R28+'New Residential 4'!R28+'New Residential 5'!R28+'Comm 95+% Furnace - Replace'!R28+'Comm Boiler (85%) Level 2'!R28+'Comm Boiler (85%) Level 3'!R28+'Comm Boiler (90%) Level 2'!R28+'Comm Boiler (90%) Level 3'!R28+'Comm LP&HP Steam Boilers - LV2'!R28+'Comm LP&HP Steam Boilers - LV3'!R28+'New Comm 1'!R28+'New Comm 2'!R28+'New Comm 3'!R28+'New Comm 4'!R28+'New Comm 5'!R28,0)","v":97383},{"$f":"ROUND('Res. 92-94% Res Furnace'!S28+'Res .95+% Res Furnace - NEW'!S28+'Res Boiler 85%'!S28+'Res Boiler 90%'!S28+'Res Furnace Tune-Up'!S28+'Res Water Heating .62 EF'!S28+'Res Water Heating .67 EF'!S28+'Res Attic Insulation'!S28+'Res Retrofit Bundle'!S28+'Res New Home Bundle'!S28+'Comm 92-94% Furnace'!S28+'Comm 95+% Furnace - NEW'!S28+'Comm Boiler (85%) Level 1'!S28+'Comm Boiler (90%) Level 1'!S28+'Comm LP&HP Steam Boilers - LV1'!S28+'Comm WH .64 EF'!S28+'Comm WH Storage 88% Cond'!S28+'Comm Custom'!S28+'Res .95+% Res Furnace - Replace'!S28+'New Home ES'!S28+'Low Flow Showerhead'!S28+'Programmable Thermostats'!S28+'New Residential 4'!S28+'New Residential 5'!S28+'Comm 95+% Furnace - Replace'!S28+'Comm Boiler (85%) Level 2'!S28+'Comm Boiler (85%) Level 3'!S28+'Comm Boiler (90%) Level 2'!S28+'Comm Boiler (90%) Level 3'!S28+'Comm LP&HP Steam Boilers - LV2'!S28+'Comm LP&HP Steam Boilers - LV3'!S28+'New Comm 1'!S28+'New Comm 2'!S28+'New Comm 3'!S28+'New Comm 4'!S28+'New Comm 5'!S28,0)","v":139},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!U28+'Res .95+% Res Furnace - NEW'!U28+'Res Boiler 85%'!U28+'Res Boiler 90%'!U28+'Res Furnace Tune-Up'!U28+'Res Water Heating .62 EF'!U28+'Res Water Heating .67 EF'!U28+'Res Attic Insulation'!U28+'Res Retrofit Bundle'!U28+'Res New Home Bundle'!U28+'Comm 92-94% Furnace'!U28+'Comm 95+% Furnace - NEW'!U28+'Comm Boiler (85%) Level 1'!U28+'Comm Boiler (90%) Level 1'!U28+'Comm LP&HP Steam Boilers - LV1'!U28+'Comm WH .64 EF'!U28+'Comm WH Storage 88% Cond'!U28+'Comm Custom'!U28+'Res .95+% Res Furnace - Replace'!U28+'New Home ES'!U28+'Low Flow Showerhead'!U28+'Programmable Thermostats'!U28+'New Residential 4'!U28+'New Residential 5'!U28+'Comm 95+% Furnace - Replace'!U28+'Comm Boiler (85%) Level 2'!U28+'Comm Boiler (85%) Level 3'!U28+'Comm Boiler (90%) Level 2'!U28+'Comm Boiler (90%) Level 3'!U28+'Comm LP&HP Steam Boilers - LV2'!U28+'Comm LP&HP Steam Boilers - LV3'!U28+'New Comm 1'!U28+'New Comm 2'!U28+'New Comm 3'!U28+'New Comm 4'!U28+'New Comm 5'!U28,0)","v":23596},120979,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!X28+'Res .95+% Res Furnace - NEW'!X28+'Res Boiler 85%'!X28+'Res Boiler 90%'!X28+'Res Furnace Tune-Up'!X28+'Res Water Heating .62 EF'!X28+'Res Water Heating .67 EF'!X28+'Res Attic Insulation'!X28+'Res Retrofit Bundle'!X28+'Res New Home Bundle'!X28+'Comm 92-94% Furnace'!X28+'Comm 95+% Furnace - NEW'!X28+'Comm Boiler (85%) Level 1'!X28+'Comm Boiler (90%) Level 1'!X28+'Comm LP&HP Steam Boilers - LV1'!X28+'Comm WH .64 EF'!X28+'Comm WH Storage 88% Cond'!X28+'Comm Custom'!X28+'Res .95+% Res Furnace - Replace'!X28+'New Home ES'!X28+'Low Flow Showerhead'!X28+'Programmable Thermostats'!X28+'New Residential 4'!X28+'New Residential 5'!X28+'Comm 95+% Furnace - Replace'!X28+'Comm Boiler (85%) Level 2'!X28+'Comm Boiler (85%) Level 3'!X28+'Comm Boiler (90%) Level 2'!X28+'Comm Boiler (90%) Level 3'!X28+'Comm LP&HP Steam Boilers - LV2'!X28+'Comm LP&HP Steam Boilers - LV3'!X28+'New Comm 1'!X28+'New Comm 2'!X28+'New Comm 3'!X28+'New Comm 4'!X28+'New Comm 5'!X28,0)","v":25964},{"$f":"ROUND('Res. 92-94% Res Furnace'!Y28+'Res .95+% Res Furnace - NEW'!Y28+'Res Boiler 85%'!Y28+'Res Boiler 90%'!Y28+'Res Furnace Tune-Up'!Y28+'Res Water Heating .62 EF'!Y28+'Res Water Heating .67 EF'!Y28+'Res Attic Insulation'!Y28+'Res Retrofit Bundle'!Y28+'Res New Home Bundle'!Y28+'Comm 92-94% Furnace'!Y28+'Comm 95+% Furnace - NEW'!Y28+'Comm Boiler (85%) Level 1'!Y28+'Comm Boiler (90%) Level 1'!Y28+'Comm LP&HP Steam Boilers - LV1'!Y28+'Comm WH .64 EF'!Y28+'Comm WH Storage 88% Cond'!Y28+'Comm Custom'!Y28+'Res .95+% Res Furnace - Replace'!Y28+'New Home ES'!Y28+'Low Flow Showerhead'!Y28+'Programmable Thermostats'!Y28+'New Residential 4'!Y28+'New Residential 5'!Y28+'Comm 95+% Furnace - Replace'!Y28+'Comm Boiler (85%) Level 2'!Y28+'Comm Boiler (85%) Level 3'!Y28+'Comm Boiler (90%) Level 2'!Y28+'Comm Boiler (90%) Level 3'!Y28+'Comm LP&HP Steam Boilers - LV2'!Y28+'Comm LP&HP Steam Boilers - LV3'!Y28+'New Comm 1'!Y28+'New Comm 2'!Y28+'New Comm 3'!Y28+'New Comm 4'!Y28+'New Comm 5'!Y28,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!Z28+'Res .95+% Res Furnace - NEW'!Z28+'Res Boiler 85%'!Z28+'Res Boiler 90%'!Z28+'Res Furnace Tune-Up'!Z28+'Res Water Heating .62 EF'!Z28+'Res Water Heating .67 EF'!Z28+'Res Attic Insulation'!Z28+'Res Retrofit Bundle'!Z28+'Res New Home Bundle'!Z28+'Comm 92-94% Furnace'!Z28+'Comm 95+% Furnace - NEW'!Z28+'Comm Boiler (85%) Level 1'!Z28+'Comm Boiler (90%) Level 1'!Z28+'Comm LP&HP Steam Boilers - LV1'!Z28+'Comm WH .64 EF'!Z28+'Comm WH Storage 88% Cond'!Z28+'Comm Custom'!Z28+'Res .95+% Res Furnace - Replace'!Z28+'New Home ES'!Z28+'Low Flow Showerhead'!Z28+'Programmable Thermostats'!Z28+'New Residential 4'!Z28+'New Residential 5'!Z28+'Comm 95+% Furnace - Replace'!Z28+'Comm Boiler (85%) Level 2'!Z28+'Comm Boiler (85%) Level 3'!Z28+'Comm Boiler (90%) Level 2'!Z28+'Comm Boiler (90%) Level 3'!Z28+'Comm LP&HP Steam Boilers - LV2'!Z28+'Comm LP&HP Steam Boilers - LV3'!Z28+'New Comm 1'!Z28+'New Comm 2'!Z28+'New Comm 3'!Z28+'New Comm 4'!Z28+'New Comm 5'!Z28,0)","v":0},25964,95015,null,null,2029,97383,23596,120979,null,0,0,0,null,120979,null,null,2029,97383,23596,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AU28+'Res .95+% Res Furnace - NEW'!AU28+'Res Boiler 85%'!AU28+'Res Boiler 90%'!AU28+'Res Furnace Tune-Up'!AU28+'Res Water Heating .62 EF'!AU28+'Res Water Heating .67 EF'!AU28+'Res Attic Insulation'!AU28+'Res Retrofit Bundle'!AU28+'Res New Home Bundle'!AU28+'Comm 92-94% Furnace'!AU28+'Comm 95+% Furnace - NEW'!AU28+'Comm Boiler (85%) Level 1'!AU28+'Comm Boiler (90%) Level 1'!AU28+'Comm LP&HP Steam Boilers - LV1'!AU28+'Comm WH .64 EF'!AU28+'Comm WH Storage 88% Cond'!AU28+'Comm Custom'!AU28+'Res .95+% Res Furnace - Replace'!AU28+'New Home ES'!AU28+'Low Flow Showerhead'!AU28+'Programmable Thermostats'!AU28+'New Residential 4'!AU28+'New Residential 5'!AU28+'Comm 95+% Furnace - Replace'!AU28+'Comm Boiler (85%) Level 2'!AU28+'Comm Boiler (85%) Level 3'!AU28+'Comm Boiler (90%) Level 2'!AU28+'Comm Boiler (90%) Level 3'!AU28+'Comm LP&HP Steam Boilers - LV2'!AU28+'Comm LP&HP Steam Boilers - LV3'!AU28+'New Comm 1'!AU28+'New Comm 2'!AU28+'New Comm 3'!AU28+'New Comm 4'!AU28+'New Comm 5'!AU28,0)","v":33331},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AW28+'Res .95+% Res Furnace - NEW'!AW28+'Res Boiler 85%'!AW28+'Res Boiler 90%'!AW28+'Res Furnace Tune-Up'!AW28+'Res Water Heating .62 EF'!AW28+'Res Water Heating .67 EF'!AW28+'Res Attic Insulation'!AW28+'Res Retrofit Bundle'!AW28+'Res New Home Bundle'!AW28+'Comm 92-94% Furnace'!AW28+'Comm 95+% Furnace - NEW'!AW28+'Comm Boiler (85%) Level 1'!AW28+'Comm Boiler (90%) Level 1'!AW28+'Comm LP&HP Steam Boilers - LV1'!AW28+'Comm WH .64 EF'!AW28+'Comm WH Storage 88% Cond'!AW28+'Comm Custom'!AW28+'Res .95+% Res Furnace - Replace'!AW28+'New Home ES'!AW28+'Low Flow Showerhead'!AW28+'Programmable Thermostats'!AW28+'New Residential 4'!AW28+'New Residential 5'!AW28+'Comm 95+% Furnace - Replace'!AW28+'Comm Boiler (85%) Level 2'!AW28+'Comm Boiler (85%) Level 3'!AW28+'Comm Boiler (90%) Level 2'!AW28+'Comm Boiler (90%) Level 3'!AW28+'Comm LP&HP Steam Boilers - LV2'!AW28+'Comm LP&HP Steam Boilers - LV3'!AW28+'New Comm 1'!AW28+'New Comm 2'!AW28+'New Comm 3'!AW28+'New Comm 4'!AW28+'New Comm 5'!AW28,0)","v":6830},null,null,161140,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BB28+'Res .95+% Res Furnace - NEW'!BB28+'Res Boiler 85%'!BB28+'Res Boiler 90%'!BB28+'Res Furnace Tune-Up'!BB28+'Res Water Heating .62 EF'!BB28+'Res Water Heating .67 EF'!BB28+'Res Attic Insulation'!BB28+'Res Retrofit Bundle'!BB28+'Res New Home Bundle'!BB28+'Comm 92-94% Furnace'!BB28+'Comm 95+% Furnace - NEW'!BB28+'Comm Boiler (85%) Level 1'!BB28+'Comm Boiler (90%) Level 1'!BB28+'Comm LP&HP Steam Boilers - LV1'!BB28+'Comm WH .64 EF'!BB28+'Comm WH Storage 88% Cond'!BB28+'Comm Custom'!BB28+'Res .95+% Res Furnace - Replace'!BB28+'New Home ES'!BB28+'Low Flow Showerhead'!BB28+'Programmable Thermostats'!BB28+'New Residential 4'!BB28+'New Residential 5'!BB28+'Comm 95+% Furnace - Replace'!BB28+'Comm Boiler (85%) Level 2'!BB28+'Comm Boiler (85%) Level 3'!BB28+'Comm Boiler (90%) Level 2'!BB28+'Comm Boiler (90%) Level 3'!BB28+'Comm LP&HP Steam Boilers - LV2'!BB28+'Comm LP&HP Steam Boilers - LV3'!BB28+'New Comm 1'!BB28+'New Comm 2'!BB28+'New Comm 3'!BB28+'New Comm 4'!BB28+'New Comm 5'!BB28,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BC28+'Res .95+% Res Furnace - NEW'!BC28+'Res Boiler 85%'!BC28+'Res Boiler 90%'!BC28+'Res Furnace Tune-Up'!BC28+'Res Water Heating .62 EF'!BC28+'Res Water Heating .67 EF'!BC28+'Res Attic Insulation'!BC28+'Res Retrofit Bundle'!BC28+'Res New Home Bundle'!BC28+'Comm 92-94% Furnace'!BC28+'Comm 95+% Furnace - NEW'!BC28+'Comm Boiler (85%) Level 1'!BC28+'Comm Boiler (90%) Level 1'!BC28+'Comm LP&HP Steam Boilers - LV1'!BC28+'Comm WH .64 EF'!BC28+'Comm WH Storage 88% Cond'!BC28+'Comm Custom'!BC28+'Res .95+% Res Furnace - Replace'!BC28+'New Home ES'!BC28+'Low Flow Showerhead'!BC28+'Programmable Thermostats'!BC28+'New Residential 4'!BC28+'New Residential 5'!BC28+'Comm 95+% Furnace - Replace'!BC28+'Comm Boiler (85%) Level 2'!BC28+'Comm Boiler (85%) Level 3'!BC28+'Comm Boiler (90%) Level 2'!BC28+'Comm Boiler (90%) Level 3'!BC28+'Comm LP&HP Steam Boilers - LV2'!BC28+'Comm LP&HP Steam Boilers - LV3'!BC28+'New Comm 1'!BC28+'New Comm 2'!BC28+'New Comm 3'!BC28+'New Comm 4'!BC28+'New Comm 5'!BC28,0)","v":0},0,161140,null,null,2029,{"$f":"ROUND('Res. 92-94% Res Furnace'!BI28+'Res .95+% Res Furnace - NEW'!BI28+'Res Boiler 85%'!BI28+'Res Boiler 90%'!BI28+'Res Furnace Tune-Up'!BI28+'Res Water Heating .62 EF'!BI28+'Res Water Heating .67 EF'!BI28+'Res Attic Insulation'!BI28+'Res Retrofit Bundle'!BI28+'Res New Home Bundle'!BI28+'Comm 92-94% Furnace'!BI28+'Comm 95+% Furnace - NEW'!BI28+'Comm Boiler (85%) Level 1'!BI28+'Comm Boiler (90%) Level 1'!BI28+'Comm LP&HP Steam Boilers - LV1'!BI28+'Comm WH .64 EF'!BI28+'Comm WH Storage 88% Cond'!BI28+'Comm Custom'!BI28+'Res .95+% Res Furnace - Replace'!BI28+'New Home ES'!BI28+'Low Flow Showerhead'!BI28+'Programmable Thermostats'!BI28+'New Residential 4'!BI28+'New Residential 5'!BI28+'Comm 95+% Furnace - Replace'!BI28+'Comm Boiler (85%) Level 2'!BI28+'Comm Boiler (85%) Level 3'!BI28+'Comm Boiler (90%) Level 2'!BI28+'Comm Boiler (90%) Level 3'!BI28+'Comm LP&HP Steam Boilers - LV2'!BI28+'Comm LP&HP Steam Boilers - LV3'!BI28+'New Comm 1'!BI28+'New Comm 2'!BI28+'New Comm 3'!BI28+'New Comm 4'!BI28+'New Comm 5'!BI28,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BJ28+'Res .95+% Res Furnace - NEW'!BJ28+'Res Boiler 85%'!BJ28+'Res Boiler 90%'!BJ28+'Res Furnace Tune-Up'!BJ28+'Res Water Heating .62 EF'!BJ28+'Res Water Heating .67 EF'!BJ28+'Res Attic Insulation'!BJ28+'Res Retrofit Bundle'!BJ28+'Res New Home Bundle'!BJ28+'Comm 92-94% Furnace'!BJ28+'Comm 95+% Furnace - NEW'!BJ28+'Comm Boiler (85%) Level 1'!BJ28+'Comm Boiler (90%) Level 1'!BJ28+'Comm LP&HP Steam Boilers - LV1'!BJ28+'Comm WH .64 EF'!BJ28+'Comm WH Storage 88% Cond'!BJ28+'Comm Custom'!BJ28+'Res .95+% Res Furnace - Replace'!BJ28+'New Home ES'!BJ28+'Low Flow Showerhead'!BJ28+'Programmable Thermostats'!BJ28+'New Residential 4'!BJ28+'New Residential 5'!BJ28+'Comm 95+% Furnace - Replace'!BJ28+'Comm Boiler (85%) Level 2'!BJ28+'Comm Boiler (85%) Level 3'!BJ28+'Comm Boiler (90%) Level 2'!BJ28+'Comm Boiler (90%) Level 3'!BJ28+'Comm LP&HP Steam Boilers - LV2'!BJ28+'Comm LP&HP Steam Boilers - LV3'!BJ28+'New Comm 1'!BJ28+'New Comm 2'!BJ28+'New Comm 3'!BJ28+'New Comm 4'!BJ28+'New Comm 5'!BJ28,0)","v":13882},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BL28+'Res .95+% Res Furnace - NEW'!BL28+'Res Boiler 85%'!BL28+'Res Boiler 90%'!BL28+'Res Furnace Tune-Up'!BL28+'Res Water Heating .62 EF'!BL28+'Res Water Heating .67 EF'!BL28+'Res Attic Insulation'!BL28+'Res Retrofit Bundle'!BL28+'Res New Home Bundle'!BL28+'Comm 92-94% Furnace'!BL28+'Comm 95+% Furnace - NEW'!BL28+'Comm Boiler (85%) Level 1'!BL28+'Comm Boiler (90%) Level 1'!BL28+'Comm LP&HP Steam Boilers - LV1'!BL28+'Comm WH .64 EF'!BL28+'Comm WH Storage 88% Cond'!BL28+'Comm Custom'!BL28+'Res .95+% Res Furnace - Replace'!BL28+'New Home ES'!BL28+'Low Flow Showerhead'!BL28+'Programmable Thermostats'!BL28+'New Residential 4'!BL28+'New Residential 5'!BL28+'Comm 95+% Furnace - Replace'!BL28+'Comm Boiler (85%) Level 2'!BL28+'Comm Boiler (85%) Level 3'!BL28+'Comm Boiler (90%) Level 2'!BL28+'Comm Boiler (90%) Level 3'!BL28+'Comm LP&HP Steam Boilers - LV2'!BL28+'Comm LP&HP Steam Boilers - LV3'!BL28+'New Comm 1'!BL28+'New Comm 2'!BL28+'New Comm 3'!BL28+'New Comm 4'!BL28+'New Comm 5'!BL28,0)","v":178251},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BN28+'Res .95+% Res Furnace - NEW'!BN28+'Res Boiler 85%'!BN28+'Res Boiler 90%'!BN28+'Res Furnace Tune-Up'!BN28+'Res Water Heating .62 EF'!BN28+'Res Water Heating .67 EF'!BN28+'Res Attic Insulation'!BN28+'Res Retrofit Bundle'!BN28+'Res New Home Bundle'!BN28+'Comm 92-94% Furnace'!BN28+'Comm 95+% Furnace - NEW'!BN28+'Comm Boiler (85%) Level 1'!BN28+'Comm Boiler (90%) Level 1'!BN28+'Comm LP&HP Steam Boilers - LV1'!BN28+'Comm WH .64 EF'!BN28+'Comm WH Storage 88% Cond'!BN28+'Comm Custom'!BN28+'Res .95+% Res Furnace - Replace'!BN28+'New Home ES'!BN28+'Low Flow Showerhead'!BN28+'Programmable Thermostats'!BN28+'New Residential 4'!BN28+'New Residential 5'!BN28+'Comm 95+% Furnace - Replace'!BN28+'Comm Boiler (85%) Level 2'!BN28+'Comm Boiler (85%) Level 3'!BN28+'Comm Boiler (90%) Level 2'!BN28+'Comm Boiler (90%) Level 3'!BN28+'Comm LP&HP Steam Boilers - LV2'!BN28+'Comm LP&HP Steam Boilers - LV3'!BN28+'New Comm 1'!BN28+'New Comm 2'!BN28+'New Comm 3'!BN28+'New Comm 4'!BN28+'New Comm 5'!BN28,0)","v":202044},null,380295,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BR28+'Res .95+% Res Furnace - NEW'!BR28+'Res Boiler 85%'!BR28+'Res Boiler 90%'!BR28+'Res Furnace Tune-Up'!BR28+'Res Water Heating .62 EF'!BR28+'Res Water Heating .67 EF'!BR28+'Res Attic Insulation'!BR28+'Res Retrofit Bundle'!BR28+'Res New Home Bundle'!BR28+'Comm 92-94% Furnace'!BR28+'Comm 95+% Furnace - NEW'!BR28+'Comm Boiler (85%) Level 1'!BR28+'Comm Boiler (90%) Level 1'!BR28+'Comm LP&HP Steam Boilers - LV1'!BR28+'Comm WH .64 EF'!BR28+'Comm WH Storage 88% Cond'!BR28+'Comm Custom'!BR28+'Res .95+% Res Furnace - Replace'!BR28+'New Home ES'!BR28+'Low Flow Showerhead'!BR28+'Programmable Thermostats'!BR28+'New Residential 4'!BR28+'New Residential 5'!BR28+'Comm 95+% Furnace - Replace'!BR28+'Comm Boiler (85%) Level 2'!BR28+'Comm Boiler (85%) Level 3'!BR28+'Comm Boiler (90%) Level 2'!BR28+'Comm Boiler (90%) Level 3'!BR28+'Comm LP&HP Steam Boilers - LV2'!BR28+'Comm LP&HP Steam Boilers - LV3'!BR28+'New Comm 1'!BR28+'New Comm 2'!BR28+'New Comm 3'!BR28+'New Comm 4'!BR28+'New Comm 5'!BR28,0)","v":0},null,380295,null,null,2029,97383,23596,33331,154310,null,0,0,0,null,154310]
["    Escalation Rate =",null,null,null,null,null,null,null,null,16,null,2030,{"$f":"ROUND('Res. 92-94% Res Furnace'!M29+'Res .95+% Res Furnace - NEW'!M29+'Res Boiler 85%'!M29+'Res Boiler 90%'!M29+'Res Furnace Tune-Up'!M29+'Res Water Heating .62 EF'!M29+'Res Water Heating .67 EF'!M29+'Res Attic Insulation'!M29+'Res Retrofit Bundle'!M29+'Res New Home Bundle'!M29+'Comm 92-94% Furnace'!M29+'Comm 95+% Furnace - NEW'!M29+'Comm Boiler (85%) Level 1'!M29+'Comm Boiler (90%) Level 1'!M29+'Comm LP&HP Steam Boilers - LV1'!M29+'Comm WH .64 EF'!M29+'Comm WH Storage 88% Cond'!M29+'Comm Custom'!M29+'Res .95+% Res Furnace - Replace'!M29+'New Home ES'!M29+'Low Flow Showerhead'!M29+'Programmable Thermostats'!M29+'New Residential 4'!M29+'New Residential 5'!M29+'Comm 95+% Furnace - Replace'!M29+'Comm Boiler (85%) Level 2'!M29+'Comm Boiler (85%) Level 3'!M29+'Comm Boiler (90%) Level 2'!M29+'Comm Boiler (90%) Level 3'!M29+'Comm LP&HP Steam Boilers - LV2'!M29+'Comm LP&HP Steam Boilers - LV3'!M29+'New Comm 1'!M29+'New Comm 2'!M29+'New Comm 3'!M29+'New Comm 4'!M29+'New Comm 5'!M29,0)","v":13782},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!O29+'Res .95+% Res Furnace - NEW'!O29+'Res Boiler 85%'!O29+'Res Boiler 90%'!O29+'Res Furnace Tune-Up'!O29+'Res Water Heating .62 EF'!O29+'Res Water Heating .67 EF'!O29+'Res Attic Insulation'!O29+'Res Retrofit Bundle'!O29+'Res New Home Bundle'!O29+'Comm 92-94% Furnace'!O29+'Comm 95+% Furnace - NEW'!O29+'Comm Boiler (85%) Level 1'!O29+'Comm Boiler (90%) Level 1'!O29+'Comm LP&HP Steam Boilers - LV1'!O29+'Comm WH .64 EF'!O29+'Comm WH Storage 88% Cond'!O29+'Comm Custom'!O29+'Res .95+% Res Furnace - Replace'!O29+'New Home ES'!O29+'Low Flow Showerhead'!O29+'Programmable Thermostats'!O29+'New Residential 4'!O29+'New Residential 5'!O29+'Comm 95+% Furnace - Replace'!O29+'Comm Boiler (85%) Level 2'!O29+'Comm Boiler (85%) Level 3'!O29+'Comm Boiler (90%) Level 2'!O29+'Comm Boiler (90%) Level 3'!O29+'Comm LP&HP Steam Boilers - LV2'!O29+'Comm LP&HP Steam Boilers - LV3'!O29+'New Comm 1'!O29+'New Comm 2'!O29+'New Comm 3'!O29+'New Comm 4'!O29+'New Comm 5'!O29,0)","v":100057},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!Q29+'Res .95+% Res Furnace - NEW'!Q29+'Res Boiler 85%'!Q29+'Res Boiler 90%'!Q29+'Res Furnace Tune-Up'!Q29+'Res Water Heating .62 EF'!Q29+'Res Water Heating .67 EF'!Q29+'Res Attic Insulation'!Q29+'Res Retrofit Bundle'!Q29+'Res New Home Bundle'!Q29+'Comm 92-94% Furnace'!Q29+'Comm 95+% Furnace - NEW'!Q29+'Comm Boiler (85%) Level 1'!Q29+'Comm Boiler (90%) Level 1'!Q29+'Comm LP&HP Steam Boilers - LV1'!Q29+'Comm WH .64 EF'!Q29+'Comm WH Storage 88% Cond'!Q29+'Comm Custom'!Q29+'Res .95+% Res Furnace - Replace'!Q29+'New Home ES'!Q29+'Low Flow Showerhead'!Q29+'Programmable Thermostats'!Q29+'New Residential 4'!Q29+'New Residential 5'!Q29+'Comm 95+% Furnace - Replace'!Q29+'Comm Boiler (85%) Level 2'!Q29+'Comm Boiler (85%) Level 3'!Q29+'Comm Boiler (90%) Level 2'!Q29+'Comm Boiler (90%) Level 3'!Q29+'Comm LP&HP Steam Boilers - LV2'!Q29+'Comm LP&HP Steam Boilers - LV3'!Q29+'New Comm 1'!Q29+'New Comm 2'!Q29+'New Comm 3'!Q29+'New Comm 4'!Q29+'New Comm 5'!Q29,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!R29+'Res .95+% Res Furnace - NEW'!R29+'Res Boiler 85%'!R29+'Res Boiler 90%'!R29+'Res Furnace Tune-Up'!R29+'Res Water Heating .62 EF'!R29+'Res Water Heating .67 EF'!R29+'Res Attic Insulation'!R29+'Res Retrofit Bundle'!R29+'Res New Home Bundle'!R29+'Comm 92-94% Furnace'!R29+'Comm 95+% Furnace - NEW'!R29+'Comm Boiler (85%) Level 1'!R29+'Comm Boiler (90%) Level 1'!R29+'Comm LP&HP Steam Boilers - LV1'!R29+'Comm WH .64 EF'!R29+'Comm WH Storage 88% Cond'!R29+'Comm Custom'!R29+'Res .95+% Res Furnace - Replace'!R29+'New Home ES'!R29+'Low Flow Showerhead'!R29+'Programmable Thermostats'!R29+'New Residential 4'!R29+'New Residential 5'!R29+'Comm 95+% Furnace - Replace'!R29+'Comm Boiler (85%) Level 2'!R29+'Comm Boiler (85%) Level 3'!R29+'Comm Boiler (90%) Level 2'!R29+'Comm Boiler (90%) Level 3'!R29+'Comm LP&HP Steam Boilers - LV2'!R29+'Comm LP&HP Steam Boilers - LV3'!R29+'New Comm 1'!R29+'New Comm 2'!R29+'New Comm 3'!R29+'New Comm 4'!R29+'New Comm 5'!R29,0)","v":100057},{"$f":"ROUND('Res. 92-94% Res Furnace'!S29+'Res .95+% Res Furnace - NEW'!S29+'Res Boiler 85%'!S29+'Res Boiler 90%'!S29+'Res Furnace Tune-Up'!S29+'Res Water Heating .62 EF'!S29+'Res Water Heating .67 EF'!S29+'Res Attic Insulation'!S29+'Res Retrofit Bundle'!S29+'Res New Home Bundle'!S29+'Comm 92-94% Furnace'!S29+'Comm 95+% Furnace - NEW'!S29+'Comm Boiler (85%) Level 1'!S29+'Comm Boiler (90%) Level 1'!S29+'Comm LP&HP Steam Boilers - LV1'!S29+'Comm WH .64 EF'!S29+'Comm WH Storage 88% Cond'!S29+'Comm Custom'!S29+'Res .95+% Res Furnace - Replace'!S29+'New Home ES'!S29+'Low Flow Showerhead'!S29+'Programmable Thermostats'!S29+'New Residential 4'!S29+'New Residential 5'!S29+'Comm 95+% Furnace - Replace'!S29+'Comm Boiler (85%) Level 2'!S29+'Comm Boiler (85%) Level 3'!S29+'Comm Boiler (90%) Level 2'!S29+'Comm Boiler (90%) Level 3'!S29+'Comm LP&HP Steam Boilers - LV2'!S29+'Comm LP&HP Steam Boilers - LV3'!S29+'New Comm 1'!S29+'New Comm 2'!S29+'New Comm 3'!S29+'New Comm 4'!S29+'New Comm 5'!S29,0)","v":138},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!U29+'Res .95+% Res Furnace - NEW'!U29+'Res Boiler 85%'!U29+'Res Boiler 90%'!U29+'Res Furnace Tune-Up'!U29+'Res Water Heating .62 EF'!U29+'Res Water Heating .67 EF'!U29+'Res Attic Insulation'!U29+'Res Retrofit Bundle'!U29+'Res New Home Bundle'!U29+'Comm 92-94% Furnace'!U29+'Comm 95+% Furnace - NEW'!U29+'Comm Boiler (85%) Level 1'!U29+'Comm Boiler (90%) Level 1'!U29+'Comm LP&HP Steam Boilers - LV1'!U29+'Comm WH .64 EF'!U29+'Comm WH Storage 88% Cond'!U29+'Comm Custom'!U29+'Res .95+% Res Furnace - Replace'!U29+'New Home ES'!U29+'Low Flow Showerhead'!U29+'Programmable Thermostats'!U29+'New Residential 4'!U29+'New Residential 5'!U29+'Comm 95+% Furnace - Replace'!U29+'Comm Boiler (85%) Level 2'!U29+'Comm Boiler (85%) Level 3'!U29+'Comm Boiler (90%) Level 2'!U29+'Comm Boiler (90%) Level 3'!U29+'Comm LP&HP Steam Boilers - LV2'!U29+'Comm LP&HP Steam Boilers - LV3'!U29+'New Comm 1'!U29+'New Comm 2'!U29+'New Comm 3'!U29+'New Comm 4'!U29+'New Comm 5'!U29,0)","v":23701},123758,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!X29+'Res .95+% Res Furnace - NEW'!X29+'Res Boiler 85%'!X29+'Res Boiler 90%'!X29+'Res Furnace Tune-Up'!X29+'Res Water Heating .62 EF'!X29+'Res Water Heating .67 EF'!X29+'Res Attic Insulation'!X29+'Res Retrofit Bundle'!X29+'Res New Home Bundle'!X29+'Comm 92-94% Furnace'!X29+'Comm 95+% Furnace - NEW'!X29+'Comm Boiler (85%) Level 1'!X29+'Comm Boiler (90%) Level 1'!X29+'Comm LP&HP Steam Boilers - LV1'!X29+'Comm WH .64 EF'!X29+'Comm WH Storage 88% Cond'!X29+'Comm Custom'!X29+'Res .95+% Res Furnace - Replace'!X29+'New Home ES'!X29+'Low Flow Showerhead'!X29+'Programmable Thermostats'!X29+'New Residential 4'!X29+'New Residential 5'!X29+'Comm 95+% Furnace - Replace'!X29+'Comm Boiler (85%) Level 2'!X29+'Comm Boiler (85%) Level 3'!X29+'Comm Boiler (90%) Level 2'!X29+'Comm Boiler (90%) Level 3'!X29+'Comm LP&HP Steam Boilers - LV2'!X29+'Comm LP&HP Steam Boilers - LV3'!X29+'New Comm 1'!X29+'New Comm 2'!X29+'New Comm 3'!X29+'New Comm 4'!X29+'New Comm 5'!X29,0)","v":26725},{"$f":"ROUND('Res. 92-94% Res Furnace'!Y29+'Res .95+% Res Furnace - NEW'!Y29+'Res Boiler 85%'!Y29+'Res Boiler 90%'!Y29+'Res Furnace Tune-Up'!Y29+'Res Water Heating .62 EF'!Y29+'Res Water Heating .67 EF'!Y29+'Res Attic Insulation'!Y29+'Res Retrofit Bundle'!Y29+'Res New Home Bundle'!Y29+'Comm 92-94% Furnace'!Y29+'Comm 95+% Furnace - NEW'!Y29+'Comm Boiler (85%) Level 1'!Y29+'Comm Boiler (90%) Level 1'!Y29+'Comm LP&HP Steam Boilers - LV1'!Y29+'Comm WH .64 EF'!Y29+'Comm WH Storage 88% Cond'!Y29+'Comm Custom'!Y29+'Res .95+% Res Furnace - Replace'!Y29+'New Home ES'!Y29+'Low Flow Showerhead'!Y29+'Programmable Thermostats'!Y29+'New Residential 4'!Y29+'New Residential 5'!Y29+'Comm 95+% Furnace - Replace'!Y29+'Comm Boiler (85%) Level 2'!Y29+'Comm Boiler (85%) Level 3'!Y29+'Comm Boiler (90%) Level 2'!Y29+'Comm Boiler (90%) Level 3'!Y29+'Comm LP&HP Steam Boilers - LV2'!Y29+'Comm LP&HP Steam Boilers - LV3'!Y29+'New Comm 1'!Y29+'New Comm 2'!Y29+'New Comm 3'!Y29+'New Comm 4'!Y29+'New Comm 5'!Y29,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!Z29+'Res .95+% Res Furnace - NEW'!Z29+'Res Boiler 85%'!Z29+'Res Boiler 90%'!Z29+'Res Furnace Tune-Up'!Z29+'Res Water Heating .62 EF'!Z29+'Res Water Heating .67 EF'!Z29+'Res Attic Insulation'!Z29+'Res Retrofit Bundle'!Z29+'Res New Home Bundle'!Z29+'Comm 92-94% Furnace'!Z29+'Comm 95+% Furnace - NEW'!Z29+'Comm Boiler (85%) Level 1'!Z29+'Comm Boiler (90%) Level 1'!Z29+'Comm LP&HP Steam Boilers - LV1'!Z29+'Comm WH .64 EF'!Z29+'Comm WH Storage 88% Cond'!Z29+'Comm Custom'!Z29+'Res .95+% Res Furnace - Replace'!Z29+'New Home ES'!Z29+'Low Flow Showerhead'!Z29+'Programmable Thermostats'!Z29+'New Residential 4'!Z29+'New Residential 5'!Z29+'Comm 95+% Furnace - Replace'!Z29+'Comm Boiler (85%) Level 2'!Z29+'Comm Boiler (85%) Level 3'!Z29+'Comm Boiler (90%) Level 2'!Z29+'Comm Boiler (90%) Level 3'!Z29+'Comm LP&HP Steam Boilers - LV2'!Z29+'Comm LP&HP Steam Boilers - LV3'!Z29+'New Comm 1'!Z29+'New Comm 2'!Z29+'New Comm 3'!Z29+'New Comm 4'!Z29+'New Comm 5'!Z29,0)","v":0},26725,97033,null,null,2030,100057,23701,123758,null,0,0,0,null,123758,null,null,2030,100057,23701,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AU29+'Res .95+% Res Furnace - NEW'!AU29+'Res Boiler 85%'!AU29+'Res Boiler 90%'!AU29+'Res Furnace Tune-Up'!AU29+'Res Water Heating .62 EF'!AU29+'Res Water Heating .67 EF'!AU29+'Res Attic Insulation'!AU29+'Res Retrofit Bundle'!AU29+'Res New Home Bundle'!AU29+'Comm 92-94% Furnace'!AU29+'Comm 95+% Furnace - NEW'!AU29+'Comm Boiler (85%) Level 1'!AU29+'Comm Boiler (90%) Level 1'!AU29+'Comm LP&HP Steam Boilers - LV1'!AU29+'Comm WH .64 EF'!AU29+'Comm WH Storage 88% Cond'!AU29+'Comm Custom'!AU29+'Res .95+% Res Furnace - Replace'!AU29+'New Home ES'!AU29+'Low Flow Showerhead'!AU29+'Programmable Thermostats'!AU29+'New Residential 4'!AU29+'New Residential 5'!AU29+'Comm 95+% Furnace - Replace'!AU29+'Comm Boiler (85%) Level 2'!AU29+'Comm Boiler (85%) Level 3'!AU29+'Comm Boiler (90%) Level 2'!AU29+'Comm Boiler (90%) Level 3'!AU29+'Comm LP&HP Steam Boilers - LV2'!AU29+'Comm LP&HP Steam Boilers - LV3'!AU29+'New Comm 1'!AU29+'New Comm 2'!AU29+'New Comm 3'!AU29+'New Comm 4'!AU29+'New Comm 5'!AU29,0)","v":34285},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AW29+'Res .95+% Res Furnace - NEW'!AW29+'Res Boiler 85%'!AW29+'Res Boiler 90%'!AW29+'Res Furnace Tune-Up'!AW29+'Res Water Heating .62 EF'!AW29+'Res Water Heating .67 EF'!AW29+'Res Attic Insulation'!AW29+'Res Retrofit Bundle'!AW29+'Res New Home Bundle'!AW29+'Comm 92-94% Furnace'!AW29+'Comm 95+% Furnace - NEW'!AW29+'Comm Boiler (85%) Level 1'!AW29+'Comm Boiler (90%) Level 1'!AW29+'Comm LP&HP Steam Boilers - LV1'!AW29+'Comm WH .64 EF'!AW29+'Comm WH Storage 88% Cond'!AW29+'Comm Custom'!AW29+'Res .95+% Res Furnace - Replace'!AW29+'New Home ES'!AW29+'Low Flow Showerhead'!AW29+'Programmable Thermostats'!AW29+'New Residential 4'!AW29+'New Residential 5'!AW29+'Comm 95+% Furnace - Replace'!AW29+'Comm Boiler (85%) Level 2'!AW29+'Comm Boiler (85%) Level 3'!AW29+'Comm Boiler (90%) Level 2'!AW29+'Comm Boiler (90%) Level 3'!AW29+'Comm LP&HP Steam Boilers - LV2'!AW29+'Comm LP&HP Steam Boilers - LV3'!AW29+'New Comm 1'!AW29+'New Comm 2'!AW29+'New Comm 3'!AW29+'New Comm 4'!AW29+'New Comm 5'!AW29,0)","v":6947},null,null,164990,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BB29+'Res .95+% Res Furnace - NEW'!BB29+'Res Boiler 85%'!BB29+'Res Boiler 90%'!BB29+'Res Furnace Tune-Up'!BB29+'Res Water Heating .62 EF'!BB29+'Res Water Heating .67 EF'!BB29+'Res Attic Insulation'!BB29+'Res Retrofit Bundle'!BB29+'Res New Home Bundle'!BB29+'Comm 92-94% Furnace'!BB29+'Comm 95+% Furnace - NEW'!BB29+'Comm Boiler (85%) Level 1'!BB29+'Comm Boiler (90%) Level 1'!BB29+'Comm LP&HP Steam Boilers - LV1'!BB29+'Comm WH .64 EF'!BB29+'Comm WH Storage 88% Cond'!BB29+'Comm Custom'!BB29+'Res .95+% Res Furnace - Replace'!BB29+'New Home ES'!BB29+'Low Flow Showerhead'!BB29+'Programmable Thermostats'!BB29+'New Residential 4'!BB29+'New Residential 5'!BB29+'Comm 95+% Furnace - Replace'!BB29+'Comm Boiler (85%) Level 2'!BB29+'Comm Boiler (85%) Level 3'!BB29+'Comm Boiler (90%) Level 2'!BB29+'Comm Boiler (90%) Level 3'!BB29+'Comm LP&HP Steam Boilers - LV2'!BB29+'Comm LP&HP Steam Boilers - LV3'!BB29+'New Comm 1'!BB29+'New Comm 2'!BB29+'New Comm 3'!BB29+'New Comm 4'!BB29+'New Comm 5'!BB29,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BC29+'Res .95+% Res Furnace - NEW'!BC29+'Res Boiler 85%'!BC29+'Res Boiler 90%'!BC29+'Res Furnace Tune-Up'!BC29+'Res Water Heating .62 EF'!BC29+'Res Water Heating .67 EF'!BC29+'Res Attic Insulation'!BC29+'Res Retrofit Bundle'!BC29+'Res New Home Bundle'!BC29+'Comm 92-94% Furnace'!BC29+'Comm 95+% Furnace - NEW'!BC29+'Comm Boiler (85%) Level 1'!BC29+'Comm Boiler (90%) Level 1'!BC29+'Comm LP&HP Steam Boilers - LV1'!BC29+'Comm WH .64 EF'!BC29+'Comm WH Storage 88% Cond'!BC29+'Comm Custom'!BC29+'Res .95+% Res Furnace - Replace'!BC29+'New Home ES'!BC29+'Low Flow Showerhead'!BC29+'Programmable Thermostats'!BC29+'New Residential 4'!BC29+'New Residential 5'!BC29+'Comm 95+% Furnace - Replace'!BC29+'Comm Boiler (85%) Level 2'!BC29+'Comm Boiler (85%) Level 3'!BC29+'Comm Boiler (90%) Level 2'!BC29+'Comm Boiler (90%) Level 3'!BC29+'Comm LP&HP Steam Boilers - LV2'!BC29+'Comm LP&HP Steam Boilers - LV3'!BC29+'New Comm 1'!BC29+'New Comm 2'!BC29+'New Comm 3'!BC29+'New Comm 4'!BC29+'New Comm 5'!BC29,0)","v":0},0,164990,null,null,2030,{"$f":"ROUND('Res. 92-94% Res Furnace'!BI29+'Res .95+% Res Furnace - NEW'!BI29+'Res Boiler 85%'!BI29+'Res Boiler 90%'!BI29+'Res Furnace Tune-Up'!BI29+'Res Water Heating .62 EF'!BI29+'Res Water Heating .67 EF'!BI29+'Res Attic Insulation'!BI29+'Res Retrofit Bundle'!BI29+'Res New Home Bundle'!BI29+'Comm 92-94% Furnace'!BI29+'Comm 95+% Furnace - NEW'!BI29+'Comm Boiler (85%) Level 1'!BI29+'Comm Boiler (90%) Level 1'!BI29+'Comm LP&HP Steam Boilers - LV1'!BI29+'Comm WH .64 EF'!BI29+'Comm WH Storage 88% Cond'!BI29+'Comm Custom'!BI29+'Res .95+% Res Furnace - Replace'!BI29+'New Home ES'!BI29+'Low Flow Showerhead'!BI29+'Programmable Thermostats'!BI29+'New Residential 4'!BI29+'New Residential 5'!BI29+'Comm 95+% Furnace - Replace'!BI29+'Comm Boiler (85%) Level 2'!BI29+'Comm Boiler (85%) Level 3'!BI29+'Comm Boiler (90%) Level 2'!BI29+'Comm Boiler (90%) Level 3'!BI29+'Comm LP&HP Steam Boilers - LV2'!BI29+'Comm LP&HP Steam Boilers - LV3'!BI29+'New Comm 1'!BI29+'New Comm 2'!BI29+'New Comm 3'!BI29+'New Comm 4'!BI29+'New Comm 5'!BI29,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BJ29+'Res .95+% Res Furnace - NEW'!BJ29+'Res Boiler 85%'!BJ29+'Res Boiler 90%'!BJ29+'Res Furnace Tune-Up'!BJ29+'Res Water Heating .62 EF'!BJ29+'Res Water Heating .67 EF'!BJ29+'Res Attic Insulation'!BJ29+'Res Retrofit Bundle'!BJ29+'Res New Home Bundle'!BJ29+'Comm 92-94% Furnace'!BJ29+'Comm 95+% Furnace - NEW'!BJ29+'Comm Boiler (85%) Level 1'!BJ29+'Comm Boiler (90%) Level 1'!BJ29+'Comm LP&HP Steam Boilers - LV1'!BJ29+'Comm WH .64 EF'!BJ29+'Comm WH Storage 88% Cond'!BJ29+'Comm Custom'!BJ29+'Res .95+% Res Furnace - Replace'!BJ29+'New Home ES'!BJ29+'Low Flow Showerhead'!BJ29+'Programmable Thermostats'!BJ29+'New Residential 4'!BJ29+'New Residential 5'!BJ29+'Comm 95+% Furnace - Replace'!BJ29+'Comm Boiler (85%) Level 2'!BJ29+'Comm Boiler (85%) Level 3'!BJ29+'Comm Boiler (90%) Level 2'!BJ29+'Comm Boiler (90%) Level 3'!BJ29+'Comm LP&HP Steam Boilers - LV2'!BJ29+'Comm LP&HP Steam Boilers - LV3'!BJ29+'New Comm 1'!BJ29+'New Comm 2'!BJ29+'New Comm 3'!BJ29+'New Comm 4'!BJ29+'New Comm 5'!BJ29,0)","v":13782},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BL29+'Res .95+% Res Furnace - NEW'!BL29+'Res Boiler 85%'!BL29+'Res Boiler 90%'!BL29+'Res Furnace Tune-Up'!BL29+'Res Water Heating .62 EF'!BL29+'Res Water Heating .67 EF'!BL29+'Res Attic Insulation'!BL29+'Res Retrofit Bundle'!BL29+'Res New Home Bundle'!BL29+'Comm 92-94% Furnace'!BL29+'Comm 95+% Furnace - NEW'!BL29+'Comm Boiler (85%) Level 1'!BL29+'Comm Boiler (90%) Level 1'!BL29+'Comm LP&HP Steam Boilers - LV1'!BL29+'Comm WH .64 EF'!BL29+'Comm WH Storage 88% Cond'!BL29+'Comm Custom'!BL29+'Res .95+% Res Furnace - Replace'!BL29+'New Home ES'!BL29+'Low Flow Showerhead'!BL29+'Programmable Thermostats'!BL29+'New Residential 4'!BL29+'New Residential 5'!BL29+'Comm 95+% Furnace - Replace'!BL29+'Comm Boiler (85%) Level 2'!BL29+'Comm Boiler (85%) Level 3'!BL29+'Comm Boiler (90%) Level 2'!BL29+'Comm Boiler (90%) Level 3'!BL29+'Comm LP&HP Steam Boilers - LV2'!BL29+'Comm LP&HP Steam Boilers - LV3'!BL29+'New Comm 1'!BL29+'New Comm 2'!BL29+'New Comm 3'!BL29+'New Comm 4'!BL29+'New Comm 5'!BL29,0)","v":183233},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BN29+'Res .95+% Res Furnace - NEW'!BN29+'Res Boiler 85%'!BN29+'Res Boiler 90%'!BN29+'Res Furnace Tune-Up'!BN29+'Res Water Heating .62 EF'!BN29+'Res Water Heating .67 EF'!BN29+'Res Attic Insulation'!BN29+'Res Retrofit Bundle'!BN29+'Res New Home Bundle'!BN29+'Comm 92-94% Furnace'!BN29+'Comm 95+% Furnace - NEW'!BN29+'Comm Boiler (85%) Level 1'!BN29+'Comm Boiler (90%) Level 1'!BN29+'Comm LP&HP Steam Boilers - LV1'!BN29+'Comm WH .64 EF'!BN29+'Comm WH Storage 88% Cond'!BN29+'Comm Custom'!BN29+'Res .95+% Res Furnace - Replace'!BN29+'New Home ES'!BN29+'Low Flow Showerhead'!BN29+'Programmable Thermostats'!BN29+'New Residential 4'!BN29+'New Residential 5'!BN29+'Comm 95+% Furnace - Replace'!BN29+'Comm Boiler (85%) Level 2'!BN29+'Comm Boiler (85%) Level 3'!BN29+'Comm Boiler (90%) Level 2'!BN29+'Comm Boiler (90%) Level 3'!BN29+'Comm LP&HP Steam Boilers - LV2'!BN29+'Comm LP&HP Steam Boilers - LV3'!BN29+'New Comm 1'!BN29+'New Comm 2'!BN29+'New Comm 3'!BN29+'New Comm 4'!BN29+'New Comm 5'!BN29,0)","v":208711},null,391944,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BR29+'Res .95+% Res Furnace - NEW'!BR29+'Res Boiler 85%'!BR29+'Res Boiler 90%'!BR29+'Res Furnace Tune-Up'!BR29+'Res Water Heating .62 EF'!BR29+'Res Water Heating .67 EF'!BR29+'Res Attic Insulation'!BR29+'Res Retrofit Bundle'!BR29+'Res New Home Bundle'!BR29+'Comm 92-94% Furnace'!BR29+'Comm 95+% Furnace - NEW'!BR29+'Comm Boiler (85%) Level 1'!BR29+'Comm Boiler (90%) Level 1'!BR29+'Comm LP&HP Steam Boilers - LV1'!BR29+'Comm WH .64 EF'!BR29+'Comm WH Storage 88% Cond'!BR29+'Comm Custom'!BR29+'Res .95+% Res Furnace - Replace'!BR29+'New Home ES'!BR29+'Low Flow Showerhead'!BR29+'Programmable Thermostats'!BR29+'New Residential 4'!BR29+'New Residential 5'!BR29+'Comm 95+% Furnace - Replace'!BR29+'Comm Boiler (85%) Level 2'!BR29+'Comm Boiler (85%) Level 3'!BR29+'Comm Boiler (90%) Level 2'!BR29+'Comm Boiler (90%) Level 3'!BR29+'Comm LP&HP Steam Boilers - LV2'!BR29+'Comm LP&HP Steam Boilers - LV3'!BR29+'New Comm 1'!BR29+'New Comm 2'!BR29+'New Comm 3'!BR29+'New Comm 4'!BR29+'New Comm 5'!BR29,0)","v":0},null,391944,null,null,2030,100057,23701,34285,158043,null,0,0,0,null,158043]
[null,null,null,null,"23) Number of Participants =",{"$f":"'Res. 92-94% Res Furnace'!F30+'Res .95+% Res Furnace - NEW'!F30+'Res Boiler 85%'!F30+'Res Boiler 90%'!F30+'Res Furnace Tune-Up'!F30+'Res Water Heating .62 EF'!F30+'Res Water Heating .67 EF'!F30+'Res Attic Insulation'!F30+'Res Retrofit Bundle'!F30+'Res New Home Bundle'!F30+'Comm 92-94% Furnace'!F30+'Comm 95+% Furnace - NEW'!F30+'Comm Boiler (85%) Level 1'!F30+'Comm Boiler (90%) Level 1'!F30+'Comm LP&HP Steam Boilers - LV1'!F30+'Comm WH .64 EF'!F30+'Comm WH Storage 88% Cond'!F30+'Res .95+% Res Furnace - Replace'!F30+'New Home ES'!F30+'Low Flow Showerhead'!F30+'Programmable Thermostats'!F30+'New Residential 4'!F30+'New Residential 5'!F30+'Comm 95+% Furnace - Replace'!F30+'Comm Boiler (85%) Level 2'!F30+'Comm Boiler (85%) Level 3'!F30+'Comm Boiler (90%) Level 2'!F30+'Comm Boiler (90%) Level 3'!F30+'Comm LP&HP Steam Boilers - LV2'!F30+'Comm LP&HP Steam Boilers - LV3'!F30+'New Comm 1'!F30+'New Comm 2'!F30+'New Comm 3'!F30+'New Comm 4'!F30+'New Comm 5'!F30+'Comm Custom'!F30","v":567},{"$f":"'Res. 92-94% Res Furnace'!G30+'Res .95+% Res Furnace - NEW'!G30+'Res Boiler 85%'!G30+'Res Boiler 90%'!G30+'Res Furnace Tune-Up'!G30+'Res Water Heating .62 EF'!G30+'Res Water Heating .67 EF'!G30+'Res Attic Insulation'!G30+'Res Retrofit Bundle'!G30+'Res New Home Bundle'!G30+'Comm 92-94% Furnace'!G30+'Comm 95+% Furnace - NEW'!G30+'Comm Boiler (85%) Level 1'!G30+'Comm Boiler (90%) Level 1'!G30+'Comm LP&HP Steam Boilers - LV1'!G30+'Comm WH .64 EF'!G30+'Comm WH Storage 88% Cond'!G30+'Res .95+% Res Furnace - Replace'!G30+'New Home ES'!G30+'Low Flow Showerhead'!G30+'Programmable Thermostats'!G30+'New Residential 4'!G30+'New Residential 5'!G30+'Comm 95+% Furnace - Replace'!G30+'Comm Boiler (85%) Level 2'!G30+'Comm Boiler (85%) Level 3'!G30+'Comm Boiler (90%) Level 2'!G30+'Comm Boiler (90%) Level 3'!G30+'Comm LP&HP Steam Boilers - LV2'!G30+'Comm LP&HP Steam Boilers - LV3'!G30+'New Comm 1'!G30+'New Comm 2'!G30+'New Comm 3'!G30+'New Comm 4'!G30+'New Comm 5'!G30+'Comm Custom'!G30","v":635},{"$f":"'Res. 92-94% Res Furnace'!H30+'Res .95+% Res Furnace - NEW'!H30+'Res Boiler 85%'!H30+'Res Boiler 90%'!H30+'Res Furnace Tune-Up'!H30+'Res Water Heating .62 EF'!H30+'Res Water Heating .67 EF'!H30+'Res Attic Insulation'!H30+'Res Retrofit Bundle'!H30+'Res New Home Bundle'!H30+'Comm 92-94% Furnace'!H30+'Comm 95+% Furnace - NEW'!H30+'Comm Boiler (85%) Level 1'!H30+'Comm Boiler (90%) Level 1'!H30+'Comm LP&HP Steam Boilers - LV1'!H30+'Comm WH .64 EF'!H30+'Comm WH Storage 88% Cond'!H30+'Res .95+% Res Furnace - Replace'!H30+'New Home ES'!H30+'Low Flow Showerhead'!H30+'Programmable Thermostats'!H30+'New Residential 4'!H30+'New Residential 5'!H30+'Comm 95+% Furnace - Replace'!H30+'Comm Boiler (85%) Level 2'!H30+'Comm Boiler (85%) Level 3'!H30+'Comm Boiler (90%) Level 2'!H30+'Comm Boiler (90%) Level 3'!H30+'Comm LP&HP Steam Boilers - LV2'!H30+'Comm LP&HP Steam Boilers - LV3'!H30+'New Comm 1'!H30+'New Comm 2'!H30+'New Comm 3'!H30+'New Comm 4'!H30+'New Comm 5'!H30+'Comm Custom'!H30","v":702},null,17,null,2031,{"$f":"ROUND('Res. 92-94% Res Furnace'!M30+'Res .95+% Res Furnace - NEW'!M30+'Res Boiler 85%'!M30+'Res Boiler 90%'!M30+'Res Furnace Tune-Up'!M30+'Res Water Heating .62 EF'!M30+'Res Water Heating .67 EF'!M30+'Res Attic Insulation'!M30+'Res Retrofit Bundle'!M30+'Res New Home Bundle'!M30+'Comm 92-94% Furnace'!M30+'Comm 95+% Furnace - NEW'!M30+'Comm Boiler (85%) Level 1'!M30+'Comm Boiler (90%) Level 1'!M30+'Comm LP&HP Steam Boilers - LV1'!M30+'Comm WH .64 EF'!M30+'Comm WH Storage 88% Cond'!M30+'Comm Custom'!M30+'Res .95+% Res Furnace - Replace'!M30+'New Home ES'!M30+'Low Flow Showerhead'!M30+'Programmable Thermostats'!M30+'New Residential 4'!M30+'New Residential 5'!M30+'Comm 95+% Furnace - Replace'!M30+'Comm Boiler (85%) Level 2'!M30+'Comm Boiler (85%) Level 3'!M30+'Comm Boiler (90%) Level 2'!M30+'Comm Boiler (90%) Level 3'!M30+'Comm LP&HP Steam Boilers - LV2'!M30+'Comm LP&HP Steam Boilers - LV3'!M30+'New Comm 1'!M30+'New Comm 2'!M30+'New Comm 3'!M30+'New Comm 4'!M30+'New Comm 5'!M30,0)","v":13682},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!O30+'Res .95+% Res Furnace - NEW'!O30+'Res Boiler 85%'!O30+'Res Boiler 90%'!O30+'Res Furnace Tune-Up'!O30+'Res Water Heating .62 EF'!O30+'Res Water Heating .67 EF'!O30+'Res Attic Insulation'!O30+'Res Retrofit Bundle'!O30+'Res New Home Bundle'!O30+'Comm 92-94% Furnace'!O30+'Comm 95+% Furnace - NEW'!O30+'Comm Boiler (85%) Level 1'!O30+'Comm Boiler (90%) Level 1'!O30+'Comm LP&HP Steam Boilers - LV1'!O30+'Comm WH .64 EF'!O30+'Comm WH Storage 88% Cond'!O30+'Comm Custom'!O30+'Res .95+% Res Furnace - Replace'!O30+'New Home ES'!O30+'Low Flow Showerhead'!O30+'Programmable Thermostats'!O30+'New Residential 4'!O30+'New Residential 5'!O30+'Comm 95+% Furnace - Replace'!O30+'Comm Boiler (85%) Level 2'!O30+'Comm Boiler (85%) Level 3'!O30+'Comm Boiler (90%) Level 2'!O30+'Comm Boiler (90%) Level 3'!O30+'Comm LP&HP Steam Boilers - LV2'!O30+'Comm LP&HP Steam Boilers - LV3'!O30+'New Comm 1'!O30+'New Comm 2'!O30+'New Comm 3'!O30+'New Comm 4'!O30+'New Comm 5'!O30,0)","v":102806},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!Q30+'Res .95+% Res Furnace - NEW'!Q30+'Res Boiler 85%'!Q30+'Res Boiler 90%'!Q30+'Res Furnace Tune-Up'!Q30+'Res Water Heating .62 EF'!Q30+'Res Water Heating .67 EF'!Q30+'Res Attic Insulation'!Q30+'Res Retrofit Bundle'!Q30+'Res New Home Bundle'!Q30+'Comm 92-94% Furnace'!Q30+'Comm 95+% Furnace - NEW'!Q30+'Comm Boiler (85%) Level 1'!Q30+'Comm Boiler (90%) Level 1'!Q30+'Comm LP&HP Steam Boilers - LV1'!Q30+'Comm WH .64 EF'!Q30+'Comm WH Storage 88% Cond'!Q30+'Comm Custom'!Q30+'Res .95+% Res Furnace - Replace'!Q30+'New Home ES'!Q30+'Low Flow Showerhead'!Q30+'Programmable Thermostats'!Q30+'New Residential 4'!Q30+'New Residential 5'!Q30+'Comm 95+% Furnace - Replace'!Q30+'Comm Boiler (85%) Level 2'!Q30+'Comm Boiler (85%) Level 3'!Q30+'Comm Boiler (90%) Level 2'!Q30+'Comm Boiler (90%) Level 3'!Q30+'Comm LP&HP Steam Boilers - LV2'!Q30+'Comm LP&HP Steam Boilers - LV3'!Q30+'New Comm 1'!Q30+'New Comm 2'!Q30+'New Comm 3'!Q30+'New Comm 4'!Q30+'New Comm 5'!Q30,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!R30+'Res .95+% Res Furnace - NEW'!R30+'Res Boiler 85%'!R30+'Res Boiler 90%'!R30+'Res Furnace Tune-Up'!R30+'Res Water Heating .62 EF'!R30+'Res Water Heating .67 EF'!R30+'Res Attic Insulation'!R30+'Res Retrofit Bundle'!R30+'Res New Home Bundle'!R30+'Comm 92-94% Furnace'!R30+'Comm 95+% Furnace - NEW'!R30+'Comm Boiler (85%) Level 1'!R30+'Comm Boiler (90%) Level 1'!R30+'Comm LP&HP Steam Boilers - LV1'!R30+'Comm WH .64 EF'!R30+'Comm WH Storage 88% Cond'!R30+'Comm Custom'!R30+'Res .95+% Res Furnace - Replace'!R30+'New Home ES'!R30+'Low Flow Showerhead'!R30+'Programmable Thermostats'!R30+'New Residential 4'!R30+'New Residential 5'!R30+'Comm 95+% Furnace - Replace'!R30+'Comm Boiler (85%) Level 2'!R30+'Comm Boiler (85%) Level 3'!R30+'Comm Boiler (90%) Level 2'!R30+'Comm Boiler (90%) Level 3'!R30+'Comm LP&HP Steam Boilers - LV2'!R30+'Comm LP&HP Steam Boilers - LV3'!R30+'New Comm 1'!R30+'New Comm 2'!R30+'New Comm 3'!R30+'New Comm 4'!R30+'New Comm 5'!R30,0)","v":102806},{"$f":"ROUND('Res. 92-94% Res Furnace'!S30+'Res .95+% Res Furnace - NEW'!S30+'Res Boiler 85%'!S30+'Res Boiler 90%'!S30+'Res Furnace Tune-Up'!S30+'Res Water Heating .62 EF'!S30+'Res Water Heating .67 EF'!S30+'Res Attic Insulation'!S30+'Res Retrofit Bundle'!S30+'Res New Home Bundle'!S30+'Comm 92-94% Furnace'!S30+'Comm 95+% Furnace - NEW'!S30+'Comm Boiler (85%) Level 1'!S30+'Comm Boiler (90%) Level 1'!S30+'Comm LP&HP Steam Boilers - LV1'!S30+'Comm WH .64 EF'!S30+'Comm WH Storage 88% Cond'!S30+'Comm Custom'!S30+'Res .95+% Res Furnace - Replace'!S30+'New Home ES'!S30+'Low Flow Showerhead'!S30+'Programmable Thermostats'!S30+'New Residential 4'!S30+'New Residential 5'!S30+'Comm 95+% Furnace - Replace'!S30+'Comm Boiler (85%) Level 2'!S30+'Comm Boiler (85%) Level 3'!S30+'Comm Boiler (90%) Level 2'!S30+'Comm Boiler (90%) Level 3'!S30+'Comm LP&HP Steam Boilers - LV2'!S30+'Comm LP&HP Steam Boilers - LV3'!S30+'New Comm 1'!S30+'New Comm 2'!S30+'New Comm 3'!S30+'New Comm 4'!S30+'New Comm 5'!S30,0)","v":137},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!U30+'Res .95+% Res Furnace - NEW'!U30+'Res Boiler 85%'!U30+'Res Boiler 90%'!U30+'Res Furnace Tune-Up'!U30+'Res Water Heating .62 EF'!U30+'Res Water Heating .67 EF'!U30+'Res Attic Insulation'!U30+'Res Retrofit Bundle'!U30+'Res New Home Bundle'!U30+'Comm 92-94% Furnace'!U30+'Comm 95+% Furnace - NEW'!U30+'Comm Boiler (85%) Level 1'!U30+'Comm Boiler (90%) Level 1'!U30+'Comm LP&HP Steam Boilers - LV1'!U30+'Comm WH .64 EF'!U30+'Comm WH Storage 88% Cond'!U30+'Comm Custom'!U30+'Res .95+% Res Furnace - Replace'!U30+'New Home ES'!U30+'Low Flow Showerhead'!U30+'Programmable Thermostats'!U30+'New Residential 4'!U30+'New Residential 5'!U30+'Comm 95+% Furnace - Replace'!U30+'Comm Boiler (85%) Level 2'!U30+'Comm Boiler (85%) Level 3'!U30+'Comm Boiler (90%) Level 2'!U30+'Comm Boiler (90%) Level 3'!U30+'Comm LP&HP Steam Boilers - LV2'!U30+'Comm LP&HP Steam Boilers - LV3'!U30+'New Comm 1'!U30+'New Comm 2'!U30+'New Comm 3'!U30+'New Comm 4'!U30+'New Comm 5'!U30,0)","v":23667},126473,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!X30+'Res .95+% Res Furnace - NEW'!X30+'Res Boiler 85%'!X30+'Res Boiler 90%'!X30+'Res Furnace Tune-Up'!X30+'Res Water Heating .62 EF'!X30+'Res Water Heating .67 EF'!X30+'Res Attic Insulation'!X30+'Res Retrofit Bundle'!X30+'Res New Home Bundle'!X30+'Comm 92-94% Furnace'!X30+'Comm 95+% Furnace - NEW'!X30+'Comm Boiler (85%) Level 1'!X30+'Comm Boiler (90%) Level 1'!X30+'Comm LP&HP Steam Boilers - LV1'!X30+'Comm WH .64 EF'!X30+'Comm WH Storage 88% Cond'!X30+'Comm Custom'!X30+'Res .95+% Res Furnace - Replace'!X30+'New Home ES'!X30+'Low Flow Showerhead'!X30+'Programmable Thermostats'!X30+'New Residential 4'!X30+'New Residential 5'!X30+'Comm 95+% Furnace - Replace'!X30+'Comm Boiler (85%) Level 2'!X30+'Comm Boiler (85%) Level 3'!X30+'Comm Boiler (90%) Level 2'!X30+'Comm Boiler (90%) Level 3'!X30+'Comm LP&HP Steam Boilers - LV2'!X30+'Comm LP&HP Steam Boilers - LV3'!X30+'New Comm 1'!X30+'New Comm 2'!X30+'New Comm 3'!X30+'New Comm 4'!X30+'New Comm 5'!X30,0)","v":27508},{"$f":"ROUND('Res. 92-94% Res Furnace'!Y30+'Res .95+% Res Furnace - NEW'!Y30+'Res Boiler 85%'!Y30+'Res Boiler 90%'!Y30+'Res Furnace Tune-Up'!Y30+'Res Water Heating .62 EF'!Y30+'Res Water Heating .67 EF'!Y30+'Res Attic Insulation'!Y30+'Res Retrofit Bundle'!Y30+'Res New Home Bundle'!Y30+'Comm 92-94% Furnace'!Y30+'Comm 95+% Furnace - NEW'!Y30+'Comm Boiler (85%) Level 1'!Y30+'Comm Boiler (90%) Level 1'!Y30+'Comm LP&HP Steam Boilers - LV1'!Y30+'Comm WH .64 EF'!Y30+'Comm WH Storage 88% Cond'!Y30+'Comm Custom'!Y30+'Res .95+% Res Furnace - Replace'!Y30+'New Home ES'!Y30+'Low Flow Showerhead'!Y30+'Programmable Thermostats'!Y30+'New Residential 4'!Y30+'New Residential 5'!Y30+'Comm 95+% Furnace - Replace'!Y30+'Comm Boiler (85%) Level 2'!Y30+'Comm Boiler (85%) Level 3'!Y30+'Comm Boiler (90%) Level 2'!Y30+'Comm Boiler (90%) Level 3'!Y30+'Comm LP&HP Steam Boilers - LV2'!Y30+'Comm LP&HP Steam Boilers - LV3'!Y30+'New Comm 1'!Y30+'New Comm 2'!Y30+'New Comm 3'!Y30+'New Comm 4'!Y30+'New Comm 5'!Y30,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!Z30+'Res .95+% Res Furnace - NEW'!Z30+'Res Boiler 85%'!Z30+'Res Boiler 90%'!Z30+'Res Furnace Tune-Up'!Z30+'Res Water Heating .62 EF'!Z30+'Res Water Heating .67 EF'!Z30+'Res Attic Insulation'!Z30+'Res Retrofit Bundle'!Z30+'Res New Home Bundle'!Z30+'Comm 92-94% Furnace'!Z30+'Comm 95+% Furnace - NEW'!Z30+'Comm Boiler (85%) Level 1'!Z30+'Comm Boiler (90%) Level 1'!Z30+'Comm LP&HP Steam Boilers - LV1'!Z30+'Comm WH .64 EF'!Z30+'Comm WH Storage 88% Cond'!Z30+'Comm Custom'!Z30+'Res .95+% Res Furnace - Replace'!Z30+'New Home ES'!Z30+'Low Flow Showerhead'!Z30+'Programmable Thermostats'!Z30+'New Residential 4'!Z30+'New Residential 5'!Z30+'Comm 95+% Furnace - Replace'!Z30+'Comm Boiler (85%) Level 2'!Z30+'Comm Boiler (85%) Level 3'!Z30+'Comm Boiler (90%) Level 2'!Z30+'Comm Boiler (90%) Level 3'!Z30+'Comm LP&HP Steam Boilers - LV2'!Z30+'Comm LP&HP Steam Boilers - LV3'!Z30+'New Comm 1'!Z30+'New Comm 2'!Z30+'New Comm 3'!Z30+'New Comm 4'!Z30+'New Comm 5'!Z30,0)","v":0},27508,98965,null,null,2031,102806,23667,126473,null,0,0,0,null,126473,null,null,2031,102806,23667,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AU30+'Res .95+% Res Furnace - NEW'!AU30+'Res Boiler 85%'!AU30+'Res Boiler 90%'!AU30+'Res Furnace Tune-Up'!AU30+'Res Water Heating .62 EF'!AU30+'Res Water Heating .67 EF'!AU30+'Res Attic Insulation'!AU30+'Res Retrofit Bundle'!AU30+'Res New Home Bundle'!AU30+'Comm 92-94% Furnace'!AU30+'Comm 95+% Furnace - NEW'!AU30+'Comm Boiler (85%) Level 1'!AU30+'Comm Boiler (90%) Level 1'!AU30+'Comm LP&HP Steam Boilers - LV1'!AU30+'Comm WH .64 EF'!AU30+'Comm WH Storage 88% Cond'!AU30+'Comm Custom'!AU30+'Res .95+% Res Furnace - Replace'!AU30+'New Home ES'!AU30+'Low Flow Showerhead'!AU30+'Programmable Thermostats'!AU30+'New Residential 4'!AU30+'New Residential 5'!AU30+'Comm 95+% Furnace - Replace'!AU30+'Comm Boiler (85%) Level 2'!AU30+'Comm Boiler (85%) Level 3'!AU30+'Comm Boiler (90%) Level 2'!AU30+'Comm Boiler (90%) Level 3'!AU30+'Comm LP&HP Steam Boilers - LV2'!AU30+'Comm LP&HP Steam Boilers - LV3'!AU30+'New Comm 1'!AU30+'New Comm 2'!AU30+'New Comm 3'!AU30+'New Comm 4'!AU30+'New Comm 5'!AU30,0)","v":36188},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AW30+'Res .95+% Res Furnace - NEW'!AW30+'Res Boiler 85%'!AW30+'Res Boiler 90%'!AW30+'Res Furnace Tune-Up'!AW30+'Res Water Heating .62 EF'!AW30+'Res Water Heating .67 EF'!AW30+'Res Attic Insulation'!AW30+'Res Retrofit Bundle'!AW30+'Res New Home Bundle'!AW30+'Comm 92-94% Furnace'!AW30+'Comm 95+% Furnace - NEW'!AW30+'Comm Boiler (85%) Level 1'!AW30+'Comm Boiler (90%) Level 1'!AW30+'Comm LP&HP Steam Boilers - LV1'!AW30+'Comm WH .64 EF'!AW30+'Comm WH Storage 88% Cond'!AW30+'Comm Custom'!AW30+'Res .95+% Res Furnace - Replace'!AW30+'New Home ES'!AW30+'Low Flow Showerhead'!AW30+'Programmable Thermostats'!AW30+'New Residential 4'!AW30+'New Residential 5'!AW30+'Comm 95+% Furnace - Replace'!AW30+'Comm Boiler (85%) Level 2'!AW30+'Comm Boiler (85%) Level 3'!AW30+'Comm Boiler (90%) Level 2'!AW30+'Comm Boiler (90%) Level 3'!AW30+'Comm LP&HP Steam Boilers - LV2'!AW30+'Comm LP&HP Steam Boilers - LV3'!AW30+'New Comm 1'!AW30+'New Comm 2'!AW30+'New Comm 3'!AW30+'New Comm 4'!AW30+'New Comm 5'!AW30,0)","v":7046},null,null,169707,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BB30+'Res .95+% Res Furnace - NEW'!BB30+'Res Boiler 85%'!BB30+'Res Boiler 90%'!BB30+'Res Furnace Tune-Up'!BB30+'Res Water Heating .62 EF'!BB30+'Res Water Heating .67 EF'!BB30+'Res Attic Insulation'!BB30+'Res Retrofit Bundle'!BB30+'Res New Home Bundle'!BB30+'Comm 92-94% Furnace'!BB30+'Comm 95+% Furnace - NEW'!BB30+'Comm Boiler (85%) Level 1'!BB30+'Comm Boiler (90%) Level 1'!BB30+'Comm LP&HP Steam Boilers - LV1'!BB30+'Comm WH .64 EF'!BB30+'Comm WH Storage 88% Cond'!BB30+'Comm Custom'!BB30+'Res .95+% Res Furnace - Replace'!BB30+'New Home ES'!BB30+'Low Flow Showerhead'!BB30+'Programmable Thermostats'!BB30+'New Residential 4'!BB30+'New Residential 5'!BB30+'Comm 95+% Furnace - Replace'!BB30+'Comm Boiler (85%) Level 2'!BB30+'Comm Boiler (85%) Level 3'!BB30+'Comm Boiler (90%) Level 2'!BB30+'Comm Boiler (90%) Level 3'!BB30+'Comm LP&HP Steam Boilers - LV2'!BB30+'Comm LP&HP Steam Boilers - LV3'!BB30+'New Comm 1'!BB30+'New Comm 2'!BB30+'New Comm 3'!BB30+'New Comm 4'!BB30+'New Comm 5'!BB30,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BC30+'Res .95+% Res Furnace - NEW'!BC30+'Res Boiler 85%'!BC30+'Res Boiler 90%'!BC30+'Res Furnace Tune-Up'!BC30+'Res Water Heating .62 EF'!BC30+'Res Water Heating .67 EF'!BC30+'Res Attic Insulation'!BC30+'Res Retrofit Bundle'!BC30+'Res New Home Bundle'!BC30+'Comm 92-94% Furnace'!BC30+'Comm 95+% Furnace - NEW'!BC30+'Comm Boiler (85%) Level 1'!BC30+'Comm Boiler (90%) Level 1'!BC30+'Comm LP&HP Steam Boilers - LV1'!BC30+'Comm WH .64 EF'!BC30+'Comm WH Storage 88% Cond'!BC30+'Comm Custom'!BC30+'Res .95+% Res Furnace - Replace'!BC30+'New Home ES'!BC30+'Low Flow Showerhead'!BC30+'Programmable Thermostats'!BC30+'New Residential 4'!BC30+'New Residential 5'!BC30+'Comm 95+% Furnace - Replace'!BC30+'Comm Boiler (85%) Level 2'!BC30+'Comm Boiler (85%) Level 3'!BC30+'Comm Boiler (90%) Level 2'!BC30+'Comm Boiler (90%) Level 3'!BC30+'Comm LP&HP Steam Boilers - LV2'!BC30+'Comm LP&HP Steam Boilers - LV3'!BC30+'New Comm 1'!BC30+'New Comm 2'!BC30+'New Comm 3'!BC30+'New Comm 4'!BC30+'New Comm 5'!BC30,0)","v":0},0,169707,null,null,2031,{"$f":"ROUND('Res. 92-94% Res Furnace'!BI30+'Res .95+% Res Furnace - NEW'!BI30+'Res Boiler 85%'!BI30+'Res Boiler 90%'!BI30+'Res Furnace Tune-Up'!BI30+'Res Water Heating .62 EF'!BI30+'Res Water Heating .67 EF'!BI30+'Res Attic Insulation'!BI30+'Res Retrofit Bundle'!BI30+'Res New Home Bundle'!BI30+'Comm 92-94% Furnace'!BI30+'Comm 95+% Furnace - NEW'!BI30+'Comm Boiler (85%) Level 1'!BI30+'Comm Boiler (90%) Level 1'!BI30+'Comm LP&HP Steam Boilers - LV1'!BI30+'Comm WH .64 EF'!BI30+'Comm WH Storage 88% Cond'!BI30+'Comm Custom'!BI30+'Res .95+% Res Furnace - Replace'!BI30+'New Home ES'!BI30+'Low Flow Showerhead'!BI30+'Programmable Thermostats'!BI30+'New Residential 4'!BI30+'New Residential 5'!BI30+'Comm 95+% Furnace - Replace'!BI30+'Comm Boiler (85%) Level 2'!BI30+'Comm Boiler (85%) Level 3'!BI30+'Comm Boiler (90%) Level 2'!BI30+'Comm Boiler (90%) Level 3'!BI30+'Comm LP&HP Steam Boilers - LV2'!BI30+'Comm LP&HP Steam Boilers - LV3'!BI30+'New Comm 1'!BI30+'New Comm 2'!BI30+'New Comm 3'!BI30+'New Comm 4'!BI30+'New Comm 5'!BI30,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BJ30+'Res .95+% Res Furnace - NEW'!BJ30+'Res Boiler 85%'!BJ30+'Res Boiler 90%'!BJ30+'Res Furnace Tune-Up'!BJ30+'Res Water Heating .62 EF'!BJ30+'Res Water Heating .67 EF'!BJ30+'Res Attic Insulation'!BJ30+'Res Retrofit Bundle'!BJ30+'Res New Home Bundle'!BJ30+'Comm 92-94% Furnace'!BJ30+'Comm 95+% Furnace - NEW'!BJ30+'Comm Boiler (85%) Level 1'!BJ30+'Comm Boiler (90%) Level 1'!BJ30+'Comm LP&HP Steam Boilers - LV1'!BJ30+'Comm WH .64 EF'!BJ30+'Comm WH Storage 88% Cond'!BJ30+'Comm Custom'!BJ30+'Res .95+% Res Furnace - Replace'!BJ30+'New Home ES'!BJ30+'Low Flow Showerhead'!BJ30+'Programmable Thermostats'!BJ30+'New Residential 4'!BJ30+'New Residential 5'!BJ30+'Comm 95+% Furnace - Replace'!BJ30+'Comm Boiler (85%) Level 2'!BJ30+'Comm Boiler (85%) Level 3'!BJ30+'Comm Boiler (90%) Level 2'!BJ30+'Comm Boiler (90%) Level 3'!BJ30+'Comm LP&HP Steam Boilers - LV2'!BJ30+'Comm LP&HP Steam Boilers - LV3'!BJ30+'New Comm 1'!BJ30+'New Comm 2'!BJ30+'New Comm 3'!BJ30+'New Comm 4'!BJ30+'New Comm 5'!BJ30,0)","v":13682},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BL30+'Res .95+% Res Furnace - NEW'!BL30+'Res Boiler 85%'!BL30+'Res Boiler 90%'!BL30+'Res Furnace Tune-Up'!BL30+'Res Water Heating .62 EF'!BL30+'Res Water Heating .67 EF'!BL30+'Res Attic Insulation'!BL30+'Res Retrofit Bundle'!BL30+'Res New Home Bundle'!BL30+'Comm 92-94% Furnace'!BL30+'Comm 95+% Furnace - NEW'!BL30+'Comm Boiler (85%) Level 1'!BL30+'Comm Boiler (90%) Level 1'!BL30+'Comm LP&HP Steam Boilers - LV1'!BL30+'Comm WH .64 EF'!BL30+'Comm WH Storage 88% Cond'!BL30+'Comm Custom'!BL30+'Res .95+% Res Furnace - Replace'!BL30+'New Home ES'!BL30+'Low Flow Showerhead'!BL30+'Programmable Thermostats'!BL30+'New Residential 4'!BL30+'New Residential 5'!BL30+'Comm 95+% Furnace - Replace'!BL30+'Comm Boiler (85%) Level 2'!BL30+'Comm Boiler (85%) Level 3'!BL30+'Comm Boiler (90%) Level 2'!BL30+'Comm Boiler (90%) Level 3'!BL30+'Comm LP&HP Steam Boilers - LV2'!BL30+'Comm LP&HP Steam Boilers - LV3'!BL30+'New Comm 1'!BL30+'New Comm 2'!BL30+'New Comm 3'!BL30+'New Comm 4'!BL30+'New Comm 5'!BL30,0)","v":188349},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BN30+'Res .95+% Res Furnace - NEW'!BN30+'Res Boiler 85%'!BN30+'Res Boiler 90%'!BN30+'Res Furnace Tune-Up'!BN30+'Res Water Heating .62 EF'!BN30+'Res Water Heating .67 EF'!BN30+'Res Attic Insulation'!BN30+'Res Retrofit Bundle'!BN30+'Res New Home Bundle'!BN30+'Comm 92-94% Furnace'!BN30+'Comm 95+% Furnace - NEW'!BN30+'Comm Boiler (85%) Level 1'!BN30+'Comm Boiler (90%) Level 1'!BN30+'Comm LP&HP Steam Boilers - LV1'!BN30+'Comm WH .64 EF'!BN30+'Comm WH Storage 88% Cond'!BN30+'Comm Custom'!BN30+'Res .95+% Res Furnace - Replace'!BN30+'New Home ES'!BN30+'Low Flow Showerhead'!BN30+'Programmable Thermostats'!BN30+'New Residential 4'!BN30+'New Residential 5'!BN30+'Comm 95+% Furnace - Replace'!BN30+'Comm Boiler (85%) Level 2'!BN30+'Comm Boiler (85%) Level 3'!BN30+'Comm Boiler (90%) Level 2'!BN30+'Comm Boiler (90%) Level 3'!BN30+'Comm LP&HP Steam Boilers - LV2'!BN30+'Comm LP&HP Steam Boilers - LV3'!BN30+'New Comm 1'!BN30+'New Comm 2'!BN30+'New Comm 3'!BN30+'New Comm 4'!BN30+'New Comm 5'!BN30,0)","v":216330},null,404679,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BR30+'Res .95+% Res Furnace - NEW'!BR30+'Res Boiler 85%'!BR30+'Res Boiler 90%'!BR30+'Res Furnace Tune-Up'!BR30+'Res Water Heating .62 EF'!BR30+'Res Water Heating .67 EF'!BR30+'Res Attic Insulation'!BR30+'Res Retrofit Bundle'!BR30+'Res New Home Bundle'!BR30+'Comm 92-94% Furnace'!BR30+'Comm 95+% Furnace - NEW'!BR30+'Comm Boiler (85%) Level 1'!BR30+'Comm Boiler (90%) Level 1'!BR30+'Comm LP&HP Steam Boilers - LV1'!BR30+'Comm WH .64 EF'!BR30+'Comm WH Storage 88% Cond'!BR30+'Comm Custom'!BR30+'Res .95+% Res Furnace - Replace'!BR30+'New Home ES'!BR30+'Low Flow Showerhead'!BR30+'Programmable Thermostats'!BR30+'New Residential 4'!BR30+'New Residential 5'!BR30+'Comm 95+% Furnace - Replace'!BR30+'Comm Boiler (85%) Level 2'!BR30+'Comm Boiler (85%) Level 3'!BR30+'Comm Boiler (90%) Level 2'!BR30+'Comm Boiler (90%) Level 3'!BR30+'Comm LP&HP Steam Boilers - LV2'!BR30+'Comm LP&HP Steam Boilers - LV3'!BR30+'New Comm 1'!BR30+'New Comm 2'!BR30+'New Comm 3'!BR30+'New Comm 4'!BR30+'New Comm 5'!BR30,0)","v":0},null,404679,null,null,2031,102806,23667,36188,162661,null,0,0,0,null,162661,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,null,null,null,null,null,null,null,18,null,2032,{"$f":"ROUND('Res. 92-94% Res Furnace'!M31+'Res .95+% Res Furnace - NEW'!M31+'Res Boiler 85%'!M31+'Res Boiler 90%'!M31+'Res Furnace Tune-Up'!M31+'Res Water Heating .62 EF'!M31+'Res Water Heating .67 EF'!M31+'Res Attic Insulation'!M31+'Res Retrofit Bundle'!M31+'Res New Home Bundle'!M31+'Comm 92-94% Furnace'!M31+'Comm 95+% Furnace - NEW'!M31+'Comm Boiler (85%) Level 1'!M31+'Comm Boiler (90%) Level 1'!M31+'Comm LP&HP Steam Boilers - LV1'!M31+'Comm WH .64 EF'!M31+'Comm WH Storage 88% Cond'!M31+'Comm Custom'!M31+'Res .95+% Res Furnace - Replace'!M31+'New Home ES'!M31+'Low Flow Showerhead'!M31+'Programmable Thermostats'!M31+'New Residential 4'!M31+'New Residential 5'!M31+'Comm 95+% Furnace - Replace'!M31+'Comm Boiler (85%) Level 2'!M31+'Comm Boiler (85%) Level 3'!M31+'Comm Boiler (90%) Level 2'!M31+'Comm Boiler (90%) Level 3'!M31+'Comm LP&HP Steam Boilers - LV2'!M31+'Comm LP&HP Steam Boilers - LV3'!M31+'New Comm 1'!M31+'New Comm 2'!M31+'New Comm 3'!M31+'New Comm 4'!M31+'New Comm 5'!M31,0)","v":13582},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!O31+'Res .95+% Res Furnace - NEW'!O31+'Res Boiler 85%'!O31+'Res Boiler 90%'!O31+'Res Furnace Tune-Up'!O31+'Res Water Heating .62 EF'!O31+'Res Water Heating .67 EF'!O31+'Res Attic Insulation'!O31+'Res Retrofit Bundle'!O31+'Res New Home Bundle'!O31+'Comm 92-94% Furnace'!O31+'Comm 95+% Furnace - NEW'!O31+'Comm Boiler (85%) Level 1'!O31+'Comm Boiler (90%) Level 1'!O31+'Comm LP&HP Steam Boilers - LV1'!O31+'Comm WH .64 EF'!O31+'Comm WH Storage 88% Cond'!O31+'Comm Custom'!O31+'Res .95+% Res Furnace - Replace'!O31+'New Home ES'!O31+'Low Flow Showerhead'!O31+'Programmable Thermostats'!O31+'New Residential 4'!O31+'New Residential 5'!O31+'Comm 95+% Furnace - Replace'!O31+'Comm Boiler (85%) Level 2'!O31+'Comm Boiler (85%) Level 3'!O31+'Comm Boiler (90%) Level 2'!O31+'Comm Boiler (90%) Level 3'!O31+'Comm LP&HP Steam Boilers - LV2'!O31+'Comm LP&HP Steam Boilers - LV3'!O31+'New Comm 1'!O31+'New Comm 2'!O31+'New Comm 3'!O31+'New Comm 4'!O31+'New Comm 5'!O31,0)","v":105627},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!Q31+'Res .95+% Res Furnace - NEW'!Q31+'Res Boiler 85%'!Q31+'Res Boiler 90%'!Q31+'Res Furnace Tune-Up'!Q31+'Res Water Heating .62 EF'!Q31+'Res Water Heating .67 EF'!Q31+'Res Attic Insulation'!Q31+'Res Retrofit Bundle'!Q31+'Res New Home Bundle'!Q31+'Comm 92-94% Furnace'!Q31+'Comm 95+% Furnace - NEW'!Q31+'Comm Boiler (85%) Level 1'!Q31+'Comm Boiler (90%) Level 1'!Q31+'Comm LP&HP Steam Boilers - LV1'!Q31+'Comm WH .64 EF'!Q31+'Comm WH Storage 88% Cond'!Q31+'Comm Custom'!Q31+'Res .95+% Res Furnace - Replace'!Q31+'New Home ES'!Q31+'Low Flow Showerhead'!Q31+'Programmable Thermostats'!Q31+'New Residential 4'!Q31+'New Residential 5'!Q31+'Comm 95+% Furnace - Replace'!Q31+'Comm Boiler (85%) Level 2'!Q31+'Comm Boiler (85%) Level 3'!Q31+'Comm Boiler (90%) Level 2'!Q31+'Comm Boiler (90%) Level 3'!Q31+'Comm LP&HP Steam Boilers - LV2'!Q31+'Comm LP&HP Steam Boilers - LV3'!Q31+'New Comm 1'!Q31+'New Comm 2'!Q31+'New Comm 3'!Q31+'New Comm 4'!Q31+'New Comm 5'!Q31,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!R31+'Res .95+% Res Furnace - NEW'!R31+'Res Boiler 85%'!R31+'Res Boiler 90%'!R31+'Res Furnace Tune-Up'!R31+'Res Water Heating .62 EF'!R31+'Res Water Heating .67 EF'!R31+'Res Attic Insulation'!R31+'Res Retrofit Bundle'!R31+'Res New Home Bundle'!R31+'Comm 92-94% Furnace'!R31+'Comm 95+% Furnace - NEW'!R31+'Comm Boiler (85%) Level 1'!R31+'Comm Boiler (90%) Level 1'!R31+'Comm LP&HP Steam Boilers - LV1'!R31+'Comm WH .64 EF'!R31+'Comm WH Storage 88% Cond'!R31+'Comm Custom'!R31+'Res .95+% Res Furnace - Replace'!R31+'New Home ES'!R31+'Low Flow Showerhead'!R31+'Programmable Thermostats'!R31+'New Residential 4'!R31+'New Residential 5'!R31+'Comm 95+% Furnace - Replace'!R31+'Comm Boiler (85%) Level 2'!R31+'Comm Boiler (85%) Level 3'!R31+'Comm Boiler (90%) Level 2'!R31+'Comm Boiler (90%) Level 3'!R31+'Comm LP&HP Steam Boilers - LV2'!R31+'Comm LP&HP Steam Boilers - LV3'!R31+'New Comm 1'!R31+'New Comm 2'!R31+'New Comm 3'!R31+'New Comm 4'!R31+'New Comm 5'!R31,0)","v":105627},{"$f":"ROUND('Res. 92-94% Res Furnace'!S31+'Res .95+% Res Furnace - NEW'!S31+'Res Boiler 85%'!S31+'Res Boiler 90%'!S31+'Res Furnace Tune-Up'!S31+'Res Water Heating .62 EF'!S31+'Res Water Heating .67 EF'!S31+'Res Attic Insulation'!S31+'Res Retrofit Bundle'!S31+'Res New Home Bundle'!S31+'Comm 92-94% Furnace'!S31+'Comm 95+% Furnace - NEW'!S31+'Comm Boiler (85%) Level 1'!S31+'Comm Boiler (90%) Level 1'!S31+'Comm LP&HP Steam Boilers - LV1'!S31+'Comm WH .64 EF'!S31+'Comm WH Storage 88% Cond'!S31+'Comm Custom'!S31+'Res .95+% Res Furnace - Replace'!S31+'New Home ES'!S31+'Low Flow Showerhead'!S31+'Programmable Thermostats'!S31+'New Residential 4'!S31+'New Residential 5'!S31+'Comm 95+% Furnace - Replace'!S31+'Comm Boiler (85%) Level 2'!S31+'Comm Boiler (85%) Level 3'!S31+'Comm Boiler (90%) Level 2'!S31+'Comm Boiler (90%) Level 3'!S31+'Comm LP&HP Steam Boilers - LV2'!S31+'Comm LP&HP Steam Boilers - LV3'!S31+'New Comm 1'!S31+'New Comm 2'!S31+'New Comm 3'!S31+'New Comm 4'!S31+'New Comm 5'!S31,0)","v":136},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!U31+'Res .95+% Res Furnace - NEW'!U31+'Res Boiler 85%'!U31+'Res Boiler 90%'!U31+'Res Furnace Tune-Up'!U31+'Res Water Heating .62 EF'!U31+'Res Water Heating .67 EF'!U31+'Res Attic Insulation'!U31+'Res Retrofit Bundle'!U31+'Res New Home Bundle'!U31+'Comm 92-94% Furnace'!U31+'Comm 95+% Furnace - NEW'!U31+'Comm Boiler (85%) Level 1'!U31+'Comm Boiler (90%) Level 1'!U31+'Comm LP&HP Steam Boilers - LV1'!U31+'Comm WH .64 EF'!U31+'Comm WH Storage 88% Cond'!U31+'Comm Custom'!U31+'Res .95+% Res Furnace - Replace'!U31+'New Home ES'!U31+'Low Flow Showerhead'!U31+'Programmable Thermostats'!U31+'New Residential 4'!U31+'New Residential 5'!U31+'Comm 95+% Furnace - Replace'!U31+'Comm Boiler (85%) Level 2'!U31+'Comm Boiler (85%) Level 3'!U31+'Comm Boiler (90%) Level 2'!U31+'Comm Boiler (90%) Level 3'!U31+'Comm LP&HP Steam Boilers - LV2'!U31+'Comm LP&HP Steam Boilers - LV3'!U31+'New Comm 1'!U31+'New Comm 2'!U31+'New Comm 3'!U31+'New Comm 4'!U31+'New Comm 5'!U31,0)","v":23766},129393,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!X31+'Res .95+% Res Furnace - NEW'!X31+'Res Boiler 85%'!X31+'Res Boiler 90%'!X31+'Res Furnace Tune-Up'!X31+'Res Water Heating .62 EF'!X31+'Res Water Heating .67 EF'!X31+'Res Attic Insulation'!X31+'Res Retrofit Bundle'!X31+'Res New Home Bundle'!X31+'Comm 92-94% Furnace'!X31+'Comm 95+% Furnace - NEW'!X31+'Comm Boiler (85%) Level 1'!X31+'Comm Boiler (90%) Level 1'!X31+'Comm LP&HP Steam Boilers - LV1'!X31+'Comm WH .64 EF'!X31+'Comm WH Storage 88% Cond'!X31+'Comm Custom'!X31+'Res .95+% Res Furnace - Replace'!X31+'New Home ES'!X31+'Low Flow Showerhead'!X31+'Programmable Thermostats'!X31+'New Residential 4'!X31+'New Residential 5'!X31+'Comm 95+% Furnace - Replace'!X31+'Comm Boiler (85%) Level 2'!X31+'Comm Boiler (85%) Level 3'!X31+'Comm Boiler (90%) Level 2'!X31+'Comm Boiler (90%) Level 3'!X31+'Comm LP&HP Steam Boilers - LV2'!X31+'Comm LP&HP Steam Boilers - LV3'!X31+'New Comm 1'!X31+'New Comm 2'!X31+'New Comm 3'!X31+'New Comm 4'!X31+'New Comm 5'!X31,0)","v":28310},{"$f":"ROUND('Res. 92-94% Res Furnace'!Y31+'Res .95+% Res Furnace - NEW'!Y31+'Res Boiler 85%'!Y31+'Res Boiler 90%'!Y31+'Res Furnace Tune-Up'!Y31+'Res Water Heating .62 EF'!Y31+'Res Water Heating .67 EF'!Y31+'Res Attic Insulation'!Y31+'Res Retrofit Bundle'!Y31+'Res New Home Bundle'!Y31+'Comm 92-94% Furnace'!Y31+'Comm 95+% Furnace - NEW'!Y31+'Comm Boiler (85%) Level 1'!Y31+'Comm Boiler (90%) Level 1'!Y31+'Comm LP&HP Steam Boilers - LV1'!Y31+'Comm WH .64 EF'!Y31+'Comm WH Storage 88% Cond'!Y31+'Comm Custom'!Y31+'Res .95+% Res Furnace - Replace'!Y31+'New Home ES'!Y31+'Low Flow Showerhead'!Y31+'Programmable Thermostats'!Y31+'New Residential 4'!Y31+'New Residential 5'!Y31+'Comm 95+% Furnace - Replace'!Y31+'Comm Boiler (85%) Level 2'!Y31+'Comm Boiler (85%) Level 3'!Y31+'Comm Boiler (90%) Level 2'!Y31+'Comm Boiler (90%) Level 3'!Y31+'Comm LP&HP Steam Boilers - LV2'!Y31+'Comm LP&HP Steam Boilers - LV3'!Y31+'New Comm 1'!Y31+'New Comm 2'!Y31+'New Comm 3'!Y31+'New Comm 4'!Y31+'New Comm 5'!Y31,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!Z31+'Res .95+% Res Furnace - NEW'!Z31+'Res Boiler 85%'!Z31+'Res Boiler 90%'!Z31+'Res Furnace Tune-Up'!Z31+'Res Water Heating .62 EF'!Z31+'Res Water Heating .67 EF'!Z31+'Res Attic Insulation'!Z31+'Res Retrofit Bundle'!Z31+'Res New Home Bundle'!Z31+'Comm 92-94% Furnace'!Z31+'Comm 95+% Furnace - NEW'!Z31+'Comm Boiler (85%) Level 1'!Z31+'Comm Boiler (90%) Level 1'!Z31+'Comm LP&HP Steam Boilers - LV1'!Z31+'Comm WH .64 EF'!Z31+'Comm WH Storage 88% Cond'!Z31+'Comm Custom'!Z31+'Res .95+% Res Furnace - Replace'!Z31+'New Home ES'!Z31+'Low Flow Showerhead'!Z31+'Programmable Thermostats'!Z31+'New Residential 4'!Z31+'New Residential 5'!Z31+'Comm 95+% Furnace - Replace'!Z31+'Comm Boiler (85%) Level 2'!Z31+'Comm Boiler (85%) Level 3'!Z31+'Comm Boiler (90%) Level 2'!Z31+'Comm Boiler (90%) Level 3'!Z31+'Comm LP&HP Steam Boilers - LV2'!Z31+'Comm LP&HP Steam Boilers - LV3'!Z31+'New Comm 1'!Z31+'New Comm 2'!Z31+'New Comm 3'!Z31+'New Comm 4'!Z31+'New Comm 5'!Z31,0)","v":0},28310,101083,null,null,2032,105627,23766,129393,null,0,0,0,null,129393,null,null,2032,105627,23766,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AU31+'Res .95+% Res Furnace - NEW'!AU31+'Res Boiler 85%'!AU31+'Res Boiler 90%'!AU31+'Res Furnace Tune-Up'!AU31+'Res Water Heating .62 EF'!AU31+'Res Water Heating .67 EF'!AU31+'Res Attic Insulation'!AU31+'Res Retrofit Bundle'!AU31+'Res New Home Bundle'!AU31+'Comm 92-94% Furnace'!AU31+'Comm 95+% Furnace - NEW'!AU31+'Comm Boiler (85%) Level 1'!AU31+'Comm Boiler (90%) Level 1'!AU31+'Comm LP&HP Steam Boilers - LV1'!AU31+'Comm WH .64 EF'!AU31+'Comm WH Storage 88% Cond'!AU31+'Comm Custom'!AU31+'Res .95+% Res Furnace - Replace'!AU31+'New Home ES'!AU31+'Low Flow Showerhead'!AU31+'Programmable Thermostats'!AU31+'New Residential 4'!AU31+'New Residential 5'!AU31+'Comm 95+% Furnace - Replace'!AU31+'Comm Boiler (85%) Level 2'!AU31+'Comm Boiler (85%) Level 3'!AU31+'Comm Boiler (90%) Level 2'!AU31+'Comm Boiler (90%) Level 3'!AU31+'Comm LP&HP Steam Boilers - LV2'!AU31+'Comm LP&HP Steam Boilers - LV3'!AU31+'New Comm 1'!AU31+'New Comm 2'!AU31+'New Comm 3'!AU31+'New Comm 4'!AU31+'New Comm 5'!AU31,0)","v":37141},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AW31+'Res .95+% Res Furnace - NEW'!AW31+'Res Boiler 85%'!AW31+'Res Boiler 90%'!AW31+'Res Furnace Tune-Up'!AW31+'Res Water Heating .62 EF'!AW31+'Res Water Heating .67 EF'!AW31+'Res Attic Insulation'!AW31+'Res Retrofit Bundle'!AW31+'Res New Home Bundle'!AW31+'Comm 92-94% Furnace'!AW31+'Comm 95+% Furnace - NEW'!AW31+'Comm Boiler (85%) Level 1'!AW31+'Comm Boiler (90%) Level 1'!AW31+'Comm LP&HP Steam Boilers - LV1'!AW31+'Comm WH .64 EF'!AW31+'Comm WH Storage 88% Cond'!AW31+'Comm Custom'!AW31+'Res .95+% Res Furnace - Replace'!AW31+'New Home ES'!AW31+'Low Flow Showerhead'!AW31+'Programmable Thermostats'!AW31+'New Residential 4'!AW31+'New Residential 5'!AW31+'Comm 95+% Furnace - Replace'!AW31+'Comm Boiler (85%) Level 2'!AW31+'Comm Boiler (85%) Level 3'!AW31+'Comm Boiler (90%) Level 2'!AW31+'Comm Boiler (90%) Level 3'!AW31+'Comm LP&HP Steam Boilers - LV2'!AW31+'Comm LP&HP Steam Boilers - LV3'!AW31+'New Comm 1'!AW31+'New Comm 2'!AW31+'New Comm 3'!AW31+'New Comm 4'!AW31+'New Comm 5'!AW31,0)","v":7158},null,null,173692,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BB31+'Res .95+% Res Furnace - NEW'!BB31+'Res Boiler 85%'!BB31+'Res Boiler 90%'!BB31+'Res Furnace Tune-Up'!BB31+'Res Water Heating .62 EF'!BB31+'Res Water Heating .67 EF'!BB31+'Res Attic Insulation'!BB31+'Res Retrofit Bundle'!BB31+'Res New Home Bundle'!BB31+'Comm 92-94% Furnace'!BB31+'Comm 95+% Furnace - NEW'!BB31+'Comm Boiler (85%) Level 1'!BB31+'Comm Boiler (90%) Level 1'!BB31+'Comm LP&HP Steam Boilers - LV1'!BB31+'Comm WH .64 EF'!BB31+'Comm WH Storage 88% Cond'!BB31+'Comm Custom'!BB31+'Res .95+% Res Furnace - Replace'!BB31+'New Home ES'!BB31+'Low Flow Showerhead'!BB31+'Programmable Thermostats'!BB31+'New Residential 4'!BB31+'New Residential 5'!BB31+'Comm 95+% Furnace - Replace'!BB31+'Comm Boiler (85%) Level 2'!BB31+'Comm Boiler (85%) Level 3'!BB31+'Comm Boiler (90%) Level 2'!BB31+'Comm Boiler (90%) Level 3'!BB31+'Comm LP&HP Steam Boilers - LV2'!BB31+'Comm LP&HP Steam Boilers - LV3'!BB31+'New Comm 1'!BB31+'New Comm 2'!BB31+'New Comm 3'!BB31+'New Comm 4'!BB31+'New Comm 5'!BB31,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BC31+'Res .95+% Res Furnace - NEW'!BC31+'Res Boiler 85%'!BC31+'Res Boiler 90%'!BC31+'Res Furnace Tune-Up'!BC31+'Res Water Heating .62 EF'!BC31+'Res Water Heating .67 EF'!BC31+'Res Attic Insulation'!BC31+'Res Retrofit Bundle'!BC31+'Res New Home Bundle'!BC31+'Comm 92-94% Furnace'!BC31+'Comm 95+% Furnace - NEW'!BC31+'Comm Boiler (85%) Level 1'!BC31+'Comm Boiler (90%) Level 1'!BC31+'Comm LP&HP Steam Boilers - LV1'!BC31+'Comm WH .64 EF'!BC31+'Comm WH Storage 88% Cond'!BC31+'Comm Custom'!BC31+'Res .95+% Res Furnace - Replace'!BC31+'New Home ES'!BC31+'Low Flow Showerhead'!BC31+'Programmable Thermostats'!BC31+'New Residential 4'!BC31+'New Residential 5'!BC31+'Comm 95+% Furnace - Replace'!BC31+'Comm Boiler (85%) Level 2'!BC31+'Comm Boiler (85%) Level 3'!BC31+'Comm Boiler (90%) Level 2'!BC31+'Comm Boiler (90%) Level 3'!BC31+'Comm LP&HP Steam Boilers - LV2'!BC31+'Comm LP&HP Steam Boilers - LV3'!BC31+'New Comm 1'!BC31+'New Comm 2'!BC31+'New Comm 3'!BC31+'New Comm 4'!BC31+'New Comm 5'!BC31,0)","v":0},0,173692,null,null,2032,{"$f":"ROUND('Res. 92-94% Res Furnace'!BI31+'Res .95+% Res Furnace - NEW'!BI31+'Res Boiler 85%'!BI31+'Res Boiler 90%'!BI31+'Res Furnace Tune-Up'!BI31+'Res Water Heating .62 EF'!BI31+'Res Water Heating .67 EF'!BI31+'Res Attic Insulation'!BI31+'Res Retrofit Bundle'!BI31+'Res New Home Bundle'!BI31+'Comm 92-94% Furnace'!BI31+'Comm 95+% Furnace - NEW'!BI31+'Comm Boiler (85%) Level 1'!BI31+'Comm Boiler (90%) Level 1'!BI31+'Comm LP&HP Steam Boilers - LV1'!BI31+'Comm WH .64 EF'!BI31+'Comm WH Storage 88% Cond'!BI31+'Comm Custom'!BI31+'Res .95+% Res Furnace - Replace'!BI31+'New Home ES'!BI31+'Low Flow Showerhead'!BI31+'Programmable Thermostats'!BI31+'New Residential 4'!BI31+'New Residential 5'!BI31+'Comm 95+% Furnace - Replace'!BI31+'Comm Boiler (85%) Level 2'!BI31+'Comm Boiler (85%) Level 3'!BI31+'Comm Boiler (90%) Level 2'!BI31+'Comm Boiler (90%) Level 3'!BI31+'Comm LP&HP Steam Boilers - LV2'!BI31+'Comm LP&HP Steam Boilers - LV3'!BI31+'New Comm 1'!BI31+'New Comm 2'!BI31+'New Comm 3'!BI31+'New Comm 4'!BI31+'New Comm 5'!BI31,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BJ31+'Res .95+% Res Furnace - NEW'!BJ31+'Res Boiler 85%'!BJ31+'Res Boiler 90%'!BJ31+'Res Furnace Tune-Up'!BJ31+'Res Water Heating .62 EF'!BJ31+'Res Water Heating .67 EF'!BJ31+'Res Attic Insulation'!BJ31+'Res Retrofit Bundle'!BJ31+'Res New Home Bundle'!BJ31+'Comm 92-94% Furnace'!BJ31+'Comm 95+% Furnace - NEW'!BJ31+'Comm Boiler (85%) Level 1'!BJ31+'Comm Boiler (90%) Level 1'!BJ31+'Comm LP&HP Steam Boilers - LV1'!BJ31+'Comm WH .64 EF'!BJ31+'Comm WH Storage 88% Cond'!BJ31+'Comm Custom'!BJ31+'Res .95+% Res Furnace - Replace'!BJ31+'New Home ES'!BJ31+'Low Flow Showerhead'!BJ31+'Programmable Thermostats'!BJ31+'New Residential 4'!BJ31+'New Residential 5'!BJ31+'Comm 95+% Furnace - Replace'!BJ31+'Comm Boiler (85%) Level 2'!BJ31+'Comm Boiler (85%) Level 3'!BJ31+'Comm Boiler (90%) Level 2'!BJ31+'Comm Boiler (90%) Level 3'!BJ31+'Comm LP&HP Steam Boilers - LV2'!BJ31+'Comm LP&HP Steam Boilers - LV3'!BJ31+'New Comm 1'!BJ31+'New Comm 2'!BJ31+'New Comm 3'!BJ31+'New Comm 4'!BJ31+'New Comm 5'!BJ31,0)","v":13582},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BL31+'Res .95+% Res Furnace - NEW'!BL31+'Res Boiler 85%'!BL31+'Res Boiler 90%'!BL31+'Res Furnace Tune-Up'!BL31+'Res Water Heating .62 EF'!BL31+'Res Water Heating .67 EF'!BL31+'Res Attic Insulation'!BL31+'Res Retrofit Bundle'!BL31+'Res New Home Bundle'!BL31+'Comm 92-94% Furnace'!BL31+'Comm 95+% Furnace - NEW'!BL31+'Comm Boiler (85%) Level 1'!BL31+'Comm Boiler (90%) Level 1'!BL31+'Comm LP&HP Steam Boilers - LV1'!BL31+'Comm WH .64 EF'!BL31+'Comm WH Storage 88% Cond'!BL31+'Comm Custom'!BL31+'Res .95+% Res Furnace - Replace'!BL31+'New Home ES'!BL31+'Low Flow Showerhead'!BL31+'Programmable Thermostats'!BL31+'New Residential 4'!BL31+'New Residential 5'!BL31+'Comm 95+% Furnace - Replace'!BL31+'Comm Boiler (85%) Level 2'!BL31+'Comm Boiler (85%) Level 3'!BL31+'Comm Boiler (90%) Level 2'!BL31+'Comm Boiler (90%) Level 3'!BL31+'Comm LP&HP Steam Boilers - LV2'!BL31+'Comm LP&HP Steam Boilers - LV3'!BL31+'New Comm 1'!BL31+'New Comm 2'!BL31+'New Comm 3'!BL31+'New Comm 4'!BL31+'New Comm 5'!BL31,0)","v":193594},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BN31+'Res .95+% Res Furnace - NEW'!BN31+'Res Boiler 85%'!BN31+'Res Boiler 90%'!BN31+'Res Furnace Tune-Up'!BN31+'Res Water Heating .62 EF'!BN31+'Res Water Heating .67 EF'!BN31+'Res Attic Insulation'!BN31+'Res Retrofit Bundle'!BN31+'Res New Home Bundle'!BN31+'Comm 92-94% Furnace'!BN31+'Comm 95+% Furnace - NEW'!BN31+'Comm Boiler (85%) Level 1'!BN31+'Comm Boiler (90%) Level 1'!BN31+'Comm LP&HP Steam Boilers - LV1'!BN31+'Comm WH .64 EF'!BN31+'Comm WH Storage 88% Cond'!BN31+'Comm Custom'!BN31+'Res .95+% Res Furnace - Replace'!BN31+'New Home ES'!BN31+'Low Flow Showerhead'!BN31+'Programmable Thermostats'!BN31+'New Residential 4'!BN31+'New Residential 5'!BN31+'Comm 95+% Furnace - Replace'!BN31+'Comm Boiler (85%) Level 2'!BN31+'Comm Boiler (85%) Level 3'!BN31+'Comm Boiler (90%) Level 2'!BN31+'Comm Boiler (90%) Level 3'!BN31+'Comm LP&HP Steam Boilers - LV2'!BN31+'Comm LP&HP Steam Boilers - LV3'!BN31+'New Comm 1'!BN31+'New Comm 2'!BN31+'New Comm 3'!BN31+'New Comm 4'!BN31+'New Comm 5'!BN31,0)","v":223947},null,417541,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BR31+'Res .95+% Res Furnace - NEW'!BR31+'Res Boiler 85%'!BR31+'Res Boiler 90%'!BR31+'Res Furnace Tune-Up'!BR31+'Res Water Heating .62 EF'!BR31+'Res Water Heating .67 EF'!BR31+'Res Attic Insulation'!BR31+'Res Retrofit Bundle'!BR31+'Res New Home Bundle'!BR31+'Comm 92-94% Furnace'!BR31+'Comm 95+% Furnace - NEW'!BR31+'Comm Boiler (85%) Level 1'!BR31+'Comm Boiler (90%) Level 1'!BR31+'Comm LP&HP Steam Boilers - LV1'!BR31+'Comm WH .64 EF'!BR31+'Comm WH Storage 88% Cond'!BR31+'Comm Custom'!BR31+'Res .95+% Res Furnace - Replace'!BR31+'New Home ES'!BR31+'Low Flow Showerhead'!BR31+'Programmable Thermostats'!BR31+'New Residential 4'!BR31+'New Residential 5'!BR31+'Comm 95+% Furnace - Replace'!BR31+'Comm Boiler (85%) Level 2'!BR31+'Comm Boiler (85%) Level 3'!BR31+'Comm Boiler (90%) Level 2'!BR31+'Comm Boiler (90%) Level 3'!BR31+'Comm LP&HP Steam Boilers - LV2'!BR31+'Comm LP&HP Steam Boilers - LV3'!BR31+'New Comm 1'!BR31+'New Comm 2'!BR31+'New Comm 3'!BR31+'New Comm 4'!BR31+'New Comm 5'!BR31,0)","v":0},null,417541,null,null,2032,105627,23766,37141,166534,null,0,0,0,null,166534,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,null,null,null,null,null,19,null,2033,{"$f":"ROUND('Res. 92-94% Res Furnace'!M32+'Res .95+% Res Furnace - NEW'!M32+'Res Boiler 85%'!M32+'Res Boiler 90%'!M32+'Res Furnace Tune-Up'!M32+'Res Water Heating .62 EF'!M32+'Res Water Heating .67 EF'!M32+'Res Attic Insulation'!M32+'Res Retrofit Bundle'!M32+'Res New Home Bundle'!M32+'Comm 92-94% Furnace'!M32+'Comm 95+% Furnace - NEW'!M32+'Comm Boiler (85%) Level 1'!M32+'Comm Boiler (90%) Level 1'!M32+'Comm LP&HP Steam Boilers - LV1'!M32+'Comm WH .64 EF'!M32+'Comm WH Storage 88% Cond'!M32+'Comm Custom'!M32+'Res .95+% Res Furnace - Replace'!M32+'New Home ES'!M32+'Low Flow Showerhead'!M32+'Programmable Thermostats'!M32+'New Residential 4'!M32+'New Residential 5'!M32+'Comm 95+% Furnace - Replace'!M32+'Comm Boiler (85%) Level 2'!M32+'Comm Boiler (85%) Level 3'!M32+'Comm Boiler (90%) Level 2'!M32+'Comm Boiler (90%) Level 3'!M32+'Comm LP&HP Steam Boilers - LV2'!M32+'Comm LP&HP Steam Boilers - LV3'!M32+'New Comm 1'!M32+'New Comm 2'!M32+'New Comm 3'!M32+'New Comm 4'!M32+'New Comm 5'!M32,0)","v":13582},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!O32+'Res .95+% Res Furnace - NEW'!O32+'Res Boiler 85%'!O32+'Res Boiler 90%'!O32+'Res Furnace Tune-Up'!O32+'Res Water Heating .62 EF'!O32+'Res Water Heating .67 EF'!O32+'Res Attic Insulation'!O32+'Res Retrofit Bundle'!O32+'Res New Home Bundle'!O32+'Comm 92-94% Furnace'!O32+'Comm 95+% Furnace - NEW'!O32+'Comm Boiler (85%) Level 1'!O32+'Comm Boiler (90%) Level 1'!O32+'Comm LP&HP Steam Boilers - LV1'!O32+'Comm WH .64 EF'!O32+'Comm WH Storage 88% Cond'!O32+'Comm Custom'!O32+'Res .95+% Res Furnace - Replace'!O32+'New Home ES'!O32+'Low Flow Showerhead'!O32+'Programmable Thermostats'!O32+'New Residential 4'!O32+'New Residential 5'!O32+'Comm 95+% Furnace - Replace'!O32+'Comm Boiler (85%) Level 2'!O32+'Comm Boiler (85%) Level 3'!O32+'Comm Boiler (90%) Level 2'!O32+'Comm Boiler (90%) Level 3'!O32+'Comm LP&HP Steam Boilers - LV2'!O32+'Comm LP&HP Steam Boilers - LV3'!O32+'New Comm 1'!O32+'New Comm 2'!O32+'New Comm 3'!O32+'New Comm 4'!O32+'New Comm 5'!O32,0)","v":109336},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!Q32+'Res .95+% Res Furnace - NEW'!Q32+'Res Boiler 85%'!Q32+'Res Boiler 90%'!Q32+'Res Furnace Tune-Up'!Q32+'Res Water Heating .62 EF'!Q32+'Res Water Heating .67 EF'!Q32+'Res Attic Insulation'!Q32+'Res Retrofit Bundle'!Q32+'Res New Home Bundle'!Q32+'Comm 92-94% Furnace'!Q32+'Comm 95+% Furnace - NEW'!Q32+'Comm Boiler (85%) Level 1'!Q32+'Comm Boiler (90%) Level 1'!Q32+'Comm LP&HP Steam Boilers - LV1'!Q32+'Comm WH .64 EF'!Q32+'Comm WH Storage 88% Cond'!Q32+'Comm Custom'!Q32+'Res .95+% Res Furnace - Replace'!Q32+'New Home ES'!Q32+'Low Flow Showerhead'!Q32+'Programmable Thermostats'!Q32+'New Residential 4'!Q32+'New Residential 5'!Q32+'Comm 95+% Furnace - Replace'!Q32+'Comm Boiler (85%) Level 2'!Q32+'Comm Boiler (85%) Level 3'!Q32+'Comm Boiler (90%) Level 2'!Q32+'Comm Boiler (90%) Level 3'!Q32+'Comm LP&HP Steam Boilers - LV2'!Q32+'Comm LP&HP Steam Boilers - LV3'!Q32+'New Comm 1'!Q32+'New Comm 2'!Q32+'New Comm 3'!Q32+'New Comm 4'!Q32+'New Comm 5'!Q32,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!R32+'Res .95+% Res Furnace - NEW'!R32+'Res Boiler 85%'!R32+'Res Boiler 90%'!R32+'Res Furnace Tune-Up'!R32+'Res Water Heating .62 EF'!R32+'Res Water Heating .67 EF'!R32+'Res Attic Insulation'!R32+'Res Retrofit Bundle'!R32+'Res New Home Bundle'!R32+'Comm 92-94% Furnace'!R32+'Comm 95+% Furnace - NEW'!R32+'Comm Boiler (85%) Level 1'!R32+'Comm Boiler (90%) Level 1'!R32+'Comm LP&HP Steam Boilers - LV1'!R32+'Comm WH .64 EF'!R32+'Comm WH Storage 88% Cond'!R32+'Comm Custom'!R32+'Res .95+% Res Furnace - Replace'!R32+'New Home ES'!R32+'Low Flow Showerhead'!R32+'Programmable Thermostats'!R32+'New Residential 4'!R32+'New Residential 5'!R32+'Comm 95+% Furnace - Replace'!R32+'Comm Boiler (85%) Level 2'!R32+'Comm Boiler (85%) Level 3'!R32+'Comm Boiler (90%) Level 2'!R32+'Comm Boiler (90%) Level 3'!R32+'Comm LP&HP Steam Boilers - LV2'!R32+'Comm LP&HP Steam Boilers - LV3'!R32+'New Comm 1'!R32+'New Comm 2'!R32+'New Comm 3'!R32+'New Comm 4'!R32+'New Comm 5'!R32,0)","v":109336},{"$f":"ROUND('Res. 92-94% Res Furnace'!S32+'Res .95+% Res Furnace - NEW'!S32+'Res Boiler 85%'!S32+'Res Boiler 90%'!S32+'Res Furnace Tune-Up'!S32+'Res Water Heating .62 EF'!S32+'Res Water Heating .67 EF'!S32+'Res Attic Insulation'!S32+'Res Retrofit Bundle'!S32+'Res New Home Bundle'!S32+'Comm 92-94% Furnace'!S32+'Comm 95+% Furnace - NEW'!S32+'Comm Boiler (85%) Level 1'!S32+'Comm Boiler (90%) Level 1'!S32+'Comm LP&HP Steam Boilers - LV1'!S32+'Comm WH .64 EF'!S32+'Comm WH Storage 88% Cond'!S32+'Comm Custom'!S32+'Res .95+% Res Furnace - Replace'!S32+'New Home ES'!S32+'Low Flow Showerhead'!S32+'Programmable Thermostats'!S32+'New Residential 4'!S32+'New Residential 5'!S32+'Comm 95+% Furnace - Replace'!S32+'Comm Boiler (85%) Level 2'!S32+'Comm Boiler (85%) Level 3'!S32+'Comm Boiler (90%) Level 2'!S32+'Comm Boiler (90%) Level 3'!S32+'Comm LP&HP Steam Boilers - LV2'!S32+'Comm LP&HP Steam Boilers - LV3'!S32+'New Comm 1'!S32+'New Comm 2'!S32+'New Comm 3'!S32+'New Comm 4'!S32+'New Comm 5'!S32,0)","v":136},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!U32+'Res .95+% Res Furnace - NEW'!U32+'Res Boiler 85%'!U32+'Res Boiler 90%'!U32+'Res Furnace Tune-Up'!U32+'Res Water Heating .62 EF'!U32+'Res Water Heating .67 EF'!U32+'Res Attic Insulation'!U32+'Res Retrofit Bundle'!U32+'Res New Home Bundle'!U32+'Comm 92-94% Furnace'!U32+'Comm 95+% Furnace - NEW'!U32+'Comm Boiler (85%) Level 1'!U32+'Comm Boiler (90%) Level 1'!U32+'Comm LP&HP Steam Boilers - LV1'!U32+'Comm WH .64 EF'!U32+'Comm WH Storage 88% Cond'!U32+'Comm Custom'!U32+'Res .95+% Res Furnace - Replace'!U32+'New Home ES'!U32+'Low Flow Showerhead'!U32+'Programmable Thermostats'!U32+'New Residential 4'!U32+'New Residential 5'!U32+'Comm 95+% Furnace - Replace'!U32+'Comm Boiler (85%) Level 2'!U32+'Comm Boiler (85%) Level 3'!U32+'Comm Boiler (90%) Level 2'!U32+'Comm Boiler (90%) Level 3'!U32+'Comm LP&HP Steam Boilers - LV2'!U32+'Comm LP&HP Steam Boilers - LV3'!U32+'New Comm 1'!U32+'New Comm 2'!U32+'New Comm 3'!U32+'New Comm 4'!U32+'New Comm 5'!U32,0)","v":24037},133373,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!X32+'Res .95+% Res Furnace - NEW'!X32+'Res Boiler 85%'!X32+'Res Boiler 90%'!X32+'Res Furnace Tune-Up'!X32+'Res Water Heating .62 EF'!X32+'Res Water Heating .67 EF'!X32+'Res Attic Insulation'!X32+'Res Retrofit Bundle'!X32+'Res New Home Bundle'!X32+'Comm 92-94% Furnace'!X32+'Comm 95+% Furnace - NEW'!X32+'Comm Boiler (85%) Level 1'!X32+'Comm Boiler (90%) Level 1'!X32+'Comm LP&HP Steam Boilers - LV1'!X32+'Comm WH .64 EF'!X32+'Comm WH Storage 88% Cond'!X32+'Comm Custom'!X32+'Res .95+% Res Furnace - Replace'!X32+'New Home ES'!X32+'Low Flow Showerhead'!X32+'Programmable Thermostats'!X32+'New Residential 4'!X32+'New Residential 5'!X32+'Comm 95+% Furnace - Replace'!X32+'Comm Boiler (85%) Level 2'!X32+'Comm Boiler (85%) Level 3'!X32+'Comm Boiler (90%) Level 2'!X32+'Comm Boiler (90%) Level 3'!X32+'Comm LP&HP Steam Boilers - LV2'!X32+'Comm LP&HP Steam Boilers - LV3'!X32+'New Comm 1'!X32+'New Comm 2'!X32+'New Comm 3'!X32+'New Comm 4'!X32+'New Comm 5'!X32,0)","v":29305},{"$f":"ROUND('Res. 92-94% Res Furnace'!Y32+'Res .95+% Res Furnace - NEW'!Y32+'Res Boiler 85%'!Y32+'Res Boiler 90%'!Y32+'Res Furnace Tune-Up'!Y32+'Res Water Heating .62 EF'!Y32+'Res Water Heating .67 EF'!Y32+'Res Attic Insulation'!Y32+'Res Retrofit Bundle'!Y32+'Res New Home Bundle'!Y32+'Comm 92-94% Furnace'!Y32+'Comm 95+% Furnace - NEW'!Y32+'Comm Boiler (85%) Level 1'!Y32+'Comm Boiler (90%) Level 1'!Y32+'Comm LP&HP Steam Boilers - LV1'!Y32+'Comm WH .64 EF'!Y32+'Comm WH Storage 88% Cond'!Y32+'Comm Custom'!Y32+'Res .95+% Res Furnace - Replace'!Y32+'New Home ES'!Y32+'Low Flow Showerhead'!Y32+'Programmable Thermostats'!Y32+'New Residential 4'!Y32+'New Residential 5'!Y32+'Comm 95+% Furnace - Replace'!Y32+'Comm Boiler (85%) Level 2'!Y32+'Comm Boiler (85%) Level 3'!Y32+'Comm Boiler (90%) Level 2'!Y32+'Comm Boiler (90%) Level 3'!Y32+'Comm LP&HP Steam Boilers - LV2'!Y32+'Comm LP&HP Steam Boilers - LV3'!Y32+'New Comm 1'!Y32+'New Comm 2'!Y32+'New Comm 3'!Y32+'New Comm 4'!Y32+'New Comm 5'!Y32,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!Z32+'Res .95+% Res Furnace - NEW'!Z32+'Res Boiler 85%'!Z32+'Res Boiler 90%'!Z32+'Res Furnace Tune-Up'!Z32+'Res Water Heating .62 EF'!Z32+'Res Water Heating .67 EF'!Z32+'Res Attic Insulation'!Z32+'Res Retrofit Bundle'!Z32+'Res New Home Bundle'!Z32+'Comm 92-94% Furnace'!Z32+'Comm 95+% Furnace - NEW'!Z32+'Comm Boiler (85%) Level 1'!Z32+'Comm Boiler (90%) Level 1'!Z32+'Comm LP&HP Steam Boilers - LV1'!Z32+'Comm WH .64 EF'!Z32+'Comm WH Storage 88% Cond'!Z32+'Comm Custom'!Z32+'Res .95+% Res Furnace - Replace'!Z32+'New Home ES'!Z32+'Low Flow Showerhead'!Z32+'Programmable Thermostats'!Z32+'New Residential 4'!Z32+'New Residential 5'!Z32+'Comm 95+% Furnace - Replace'!Z32+'Comm Boiler (85%) Level 2'!Z32+'Comm Boiler (85%) Level 3'!Z32+'Comm Boiler (90%) Level 2'!Z32+'Comm Boiler (90%) Level 3'!Z32+'Comm LP&HP Steam Boilers - LV2'!Z32+'Comm LP&HP Steam Boilers - LV3'!Z32+'New Comm 1'!Z32+'New Comm 2'!Z32+'New Comm 3'!Z32+'New Comm 4'!Z32+'New Comm 5'!Z32,0)","v":0},29305,104068,null,null,2033,109336,24037,133373,null,0,0,0,null,133373,null,null,2033,109336,24037,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AU32+'Res .95+% Res Furnace - NEW'!AU32+'Res Boiler 85%'!AU32+'Res Boiler 90%'!AU32+'Res Furnace Tune-Up'!AU32+'Res Water Heating .62 EF'!AU32+'Res Water Heating .67 EF'!AU32+'Res Attic Insulation'!AU32+'Res Retrofit Bundle'!AU32+'Res New Home Bundle'!AU32+'Comm 92-94% Furnace'!AU32+'Comm 95+% Furnace - NEW'!AU32+'Comm Boiler (85%) Level 1'!AU32+'Comm Boiler (90%) Level 1'!AU32+'Comm LP&HP Steam Boilers - LV1'!AU32+'Comm WH .64 EF'!AU32+'Comm WH Storage 88% Cond'!AU32+'Comm Custom'!AU32+'Res .95+% Res Furnace - Replace'!AU32+'New Home ES'!AU32+'Low Flow Showerhead'!AU32+'Programmable Thermostats'!AU32+'New Residential 4'!AU32+'New Residential 5'!AU32+'Comm 95+% Furnace - Replace'!AU32+'Comm Boiler (85%) Level 2'!AU32+'Comm Boiler (85%) Level 3'!AU32+'Comm Boiler (90%) Level 2'!AU32+'Comm Boiler (90%) Level 3'!AU32+'Comm LP&HP Steam Boilers - LV2'!AU32+'Comm LP&HP Steam Boilers - LV3'!AU32+'New Comm 1'!AU32+'New Comm 2'!AU32+'New Comm 3'!AU32+'New Comm 4'!AU32+'New Comm 5'!AU32,0)","v":38093},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AW32+'Res .95+% Res Furnace - NEW'!AW32+'Res Boiler 85%'!AW32+'Res Boiler 90%'!AW32+'Res Furnace Tune-Up'!AW32+'Res Water Heating .62 EF'!AW32+'Res Water Heating .67 EF'!AW32+'Res Attic Insulation'!AW32+'Res Retrofit Bundle'!AW32+'Res New Home Bundle'!AW32+'Comm 92-94% Furnace'!AW32+'Comm 95+% Furnace - NEW'!AW32+'Comm Boiler (85%) Level 1'!AW32+'Comm Boiler (90%) Level 1'!AW32+'Comm LP&HP Steam Boilers - LV1'!AW32+'Comm WH .64 EF'!AW32+'Comm WH Storage 88% Cond'!AW32+'Comm Custom'!AW32+'Res .95+% Res Furnace - Replace'!AW32+'New Home ES'!AW32+'Low Flow Showerhead'!AW32+'Programmable Thermostats'!AW32+'New Residential 4'!AW32+'New Residential 5'!AW32+'Comm 95+% Furnace - Replace'!AW32+'Comm Boiler (85%) Level 2'!AW32+'Comm Boiler (85%) Level 3'!AW32+'Comm Boiler (90%) Level 2'!AW32+'Comm Boiler (90%) Level 3'!AW32+'Comm LP&HP Steam Boilers - LV2'!AW32+'Comm LP&HP Steam Boilers - LV3'!AW32+'New Comm 1'!AW32+'New Comm 2'!AW32+'New Comm 3'!AW32+'New Comm 4'!AW32+'New Comm 5'!AW32,0)","v":7320},null,null,178786,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BB32+'Res .95+% Res Furnace - NEW'!BB32+'Res Boiler 85%'!BB32+'Res Boiler 90%'!BB32+'Res Furnace Tune-Up'!BB32+'Res Water Heating .62 EF'!BB32+'Res Water Heating .67 EF'!BB32+'Res Attic Insulation'!BB32+'Res Retrofit Bundle'!BB32+'Res New Home Bundle'!BB32+'Comm 92-94% Furnace'!BB32+'Comm 95+% Furnace - NEW'!BB32+'Comm Boiler (85%) Level 1'!BB32+'Comm Boiler (90%) Level 1'!BB32+'Comm LP&HP Steam Boilers - LV1'!BB32+'Comm WH .64 EF'!BB32+'Comm WH Storage 88% Cond'!BB32+'Comm Custom'!BB32+'Res .95+% Res Furnace - Replace'!BB32+'New Home ES'!BB32+'Low Flow Showerhead'!BB32+'Programmable Thermostats'!BB32+'New Residential 4'!BB32+'New Residential 5'!BB32+'Comm 95+% Furnace - Replace'!BB32+'Comm Boiler (85%) Level 2'!BB32+'Comm Boiler (85%) Level 3'!BB32+'Comm Boiler (90%) Level 2'!BB32+'Comm Boiler (90%) Level 3'!BB32+'Comm LP&HP Steam Boilers - LV2'!BB32+'Comm LP&HP Steam Boilers - LV3'!BB32+'New Comm 1'!BB32+'New Comm 2'!BB32+'New Comm 3'!BB32+'New Comm 4'!BB32+'New Comm 5'!BB32,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BC32+'Res .95+% Res Furnace - NEW'!BC32+'Res Boiler 85%'!BC32+'Res Boiler 90%'!BC32+'Res Furnace Tune-Up'!BC32+'Res Water Heating .62 EF'!BC32+'Res Water Heating .67 EF'!BC32+'Res Attic Insulation'!BC32+'Res Retrofit Bundle'!BC32+'Res New Home Bundle'!BC32+'Comm 92-94% Furnace'!BC32+'Comm 95+% Furnace - NEW'!BC32+'Comm Boiler (85%) Level 1'!BC32+'Comm Boiler (90%) Level 1'!BC32+'Comm LP&HP Steam Boilers - LV1'!BC32+'Comm WH .64 EF'!BC32+'Comm WH Storage 88% Cond'!BC32+'Comm Custom'!BC32+'Res .95+% Res Furnace - Replace'!BC32+'New Home ES'!BC32+'Low Flow Showerhead'!BC32+'Programmable Thermostats'!BC32+'New Residential 4'!BC32+'New Residential 5'!BC32+'Comm 95+% Furnace - Replace'!BC32+'Comm Boiler (85%) Level 2'!BC32+'Comm Boiler (85%) Level 3'!BC32+'Comm Boiler (90%) Level 2'!BC32+'Comm Boiler (90%) Level 3'!BC32+'Comm LP&HP Steam Boilers - LV2'!BC32+'Comm LP&HP Steam Boilers - LV3'!BC32+'New Comm 1'!BC32+'New Comm 2'!BC32+'New Comm 3'!BC32+'New Comm 4'!BC32+'New Comm 5'!BC32,0)","v":0},0,178786,null,null,2033,{"$f":"ROUND('Res. 92-94% Res Furnace'!BI32+'Res .95+% Res Furnace - NEW'!BI32+'Res Boiler 85%'!BI32+'Res Boiler 90%'!BI32+'Res Furnace Tune-Up'!BI32+'Res Water Heating .62 EF'!BI32+'Res Water Heating .67 EF'!BI32+'Res Attic Insulation'!BI32+'Res Retrofit Bundle'!BI32+'Res New Home Bundle'!BI32+'Comm 92-94% Furnace'!BI32+'Comm 95+% Furnace - NEW'!BI32+'Comm Boiler (85%) Level 1'!BI32+'Comm Boiler (90%) Level 1'!BI32+'Comm LP&HP Steam Boilers - LV1'!BI32+'Comm WH .64 EF'!BI32+'Comm WH Storage 88% Cond'!BI32+'Comm Custom'!BI32+'Res .95+% Res Furnace - Replace'!BI32+'New Home ES'!BI32+'Low Flow Showerhead'!BI32+'Programmable Thermostats'!BI32+'New Residential 4'!BI32+'New Residential 5'!BI32+'Comm 95+% Furnace - Replace'!BI32+'Comm Boiler (85%) Level 2'!BI32+'Comm Boiler (85%) Level 3'!BI32+'Comm Boiler (90%) Level 2'!BI32+'Comm Boiler (90%) Level 3'!BI32+'Comm LP&HP Steam Boilers - LV2'!BI32+'Comm LP&HP Steam Boilers - LV3'!BI32+'New Comm 1'!BI32+'New Comm 2'!BI32+'New Comm 3'!BI32+'New Comm 4'!BI32+'New Comm 5'!BI32,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BJ32+'Res .95+% Res Furnace - NEW'!BJ32+'Res Boiler 85%'!BJ32+'Res Boiler 90%'!BJ32+'Res Furnace Tune-Up'!BJ32+'Res Water Heating .62 EF'!BJ32+'Res Water Heating .67 EF'!BJ32+'Res Attic Insulation'!BJ32+'Res Retrofit Bundle'!BJ32+'Res New Home Bundle'!BJ32+'Comm 92-94% Furnace'!BJ32+'Comm 95+% Furnace - NEW'!BJ32+'Comm Boiler (85%) Level 1'!BJ32+'Comm Boiler (90%) Level 1'!BJ32+'Comm LP&HP Steam Boilers - LV1'!BJ32+'Comm WH .64 EF'!BJ32+'Comm WH Storage 88% Cond'!BJ32+'Comm Custom'!BJ32+'Res .95+% Res Furnace - Replace'!BJ32+'New Home ES'!BJ32+'Low Flow Showerhead'!BJ32+'Programmable Thermostats'!BJ32+'New Residential 4'!BJ32+'New Residential 5'!BJ32+'Comm 95+% Furnace - Replace'!BJ32+'Comm Boiler (85%) Level 2'!BJ32+'Comm Boiler (85%) Level 3'!BJ32+'Comm Boiler (90%) Level 2'!BJ32+'Comm Boiler (90%) Level 3'!BJ32+'Comm LP&HP Steam Boilers - LV2'!BJ32+'Comm LP&HP Steam Boilers - LV3'!BJ32+'New Comm 1'!BJ32+'New Comm 2'!BJ32+'New Comm 3'!BJ32+'New Comm 4'!BJ32+'New Comm 5'!BJ32,0)","v":13582},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BL32+'Res .95+% Res Furnace - NEW'!BL32+'Res Boiler 85%'!BL32+'Res Boiler 90%'!BL32+'Res Furnace Tune-Up'!BL32+'Res Water Heating .62 EF'!BL32+'Res Water Heating .67 EF'!BL32+'Res Attic Insulation'!BL32+'Res Retrofit Bundle'!BL32+'Res New Home Bundle'!BL32+'Comm 92-94% Furnace'!BL32+'Comm 95+% Furnace - NEW'!BL32+'Comm Boiler (85%) Level 1'!BL32+'Comm Boiler (90%) Level 1'!BL32+'Comm LP&HP Steam Boilers - LV1'!BL32+'Comm WH .64 EF'!BL32+'Comm WH Storage 88% Cond'!BL32+'Comm Custom'!BL32+'Res .95+% Res Furnace - Replace'!BL32+'New Home ES'!BL32+'Low Flow Showerhead'!BL32+'Programmable Thermostats'!BL32+'New Residential 4'!BL32+'New Residential 5'!BL32+'Comm 95+% Furnace - Replace'!BL32+'Comm Boiler (85%) Level 2'!BL32+'Comm Boiler (85%) Level 3'!BL32+'Comm Boiler (90%) Level 2'!BL32+'Comm Boiler (90%) Level 3'!BL32+'Comm LP&HP Steam Boilers - LV2'!BL32+'Comm LP&HP Steam Boilers - LV3'!BL32+'New Comm 1'!BL32+'New Comm 2'!BL32+'New Comm 3'!BL32+'New Comm 4'!BL32+'New Comm 5'!BL32,0)","v":200368},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BN32+'Res .95+% Res Furnace - NEW'!BN32+'Res Boiler 85%'!BN32+'Res Boiler 90%'!BN32+'Res Furnace Tune-Up'!BN32+'Res Water Heating .62 EF'!BN32+'Res Water Heating .67 EF'!BN32+'Res Attic Insulation'!BN32+'Res Retrofit Bundle'!BN32+'Res New Home Bundle'!BN32+'Comm 92-94% Furnace'!BN32+'Comm 95+% Furnace - NEW'!BN32+'Comm Boiler (85%) Level 1'!BN32+'Comm Boiler (90%) Level 1'!BN32+'Comm LP&HP Steam Boilers - LV1'!BN32+'Comm WH .64 EF'!BN32+'Comm WH Storage 88% Cond'!BN32+'Comm Custom'!BN32+'Res .95+% Res Furnace - Replace'!BN32+'New Home ES'!BN32+'Low Flow Showerhead'!BN32+'Programmable Thermostats'!BN32+'New Residential 4'!BN32+'New Residential 5'!BN32+'Comm 95+% Furnace - Replace'!BN32+'Comm Boiler (85%) Level 2'!BN32+'Comm Boiler (85%) Level 3'!BN32+'Comm Boiler (90%) Level 2'!BN32+'Comm Boiler (90%) Level 3'!BN32+'Comm LP&HP Steam Boilers - LV2'!BN32+'Comm LP&HP Steam Boilers - LV3'!BN32+'New Comm 1'!BN32+'New Comm 2'!BN32+'New Comm 3'!BN32+'New Comm 4'!BN32+'New Comm 5'!BN32,0)","v":231597},null,431965,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BR32+'Res .95+% Res Furnace - NEW'!BR32+'Res Boiler 85%'!BR32+'Res Boiler 90%'!BR32+'Res Furnace Tune-Up'!BR32+'Res Water Heating .62 EF'!BR32+'Res Water Heating .67 EF'!BR32+'Res Attic Insulation'!BR32+'Res Retrofit Bundle'!BR32+'Res New Home Bundle'!BR32+'Comm 92-94% Furnace'!BR32+'Comm 95+% Furnace - NEW'!BR32+'Comm Boiler (85%) Level 1'!BR32+'Comm Boiler (90%) Level 1'!BR32+'Comm LP&HP Steam Boilers - LV1'!BR32+'Comm WH .64 EF'!BR32+'Comm WH Storage 88% Cond'!BR32+'Comm Custom'!BR32+'Res .95+% Res Furnace - Replace'!BR32+'New Home ES'!BR32+'Low Flow Showerhead'!BR32+'Programmable Thermostats'!BR32+'New Residential 4'!BR32+'New Residential 5'!BR32+'Comm 95+% Furnace - Replace'!BR32+'Comm Boiler (85%) Level 2'!BR32+'Comm Boiler (85%) Level 3'!BR32+'Comm Boiler (90%) Level 2'!BR32+'Comm Boiler (90%) Level 3'!BR32+'Comm LP&HP Steam Boilers - LV2'!BR32+'Comm LP&HP Steam Boilers - LV3'!BR32+'New Comm 1'!BR32+'New Comm 2'!BR32+'New Comm 3'!BR32+'New Comm 4'!BR32+'New Comm 5'!BR32,0)","v":0},null,431965,null,null,2033,109336,24037,38093,171466,null,0,0,0,null,171466]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Res. 92-94% Res Furnace'!F34+'Res .95+% Res Furnace - NEW'!F32+'Res .95+% Res Furnace - Replace'!F32+'Res Boiler 90%'!F34+'Res Furnace Tune-Up'!F34+'Res Water Heating .62 EF'!F34+'Res Water Heating .67 EF'!F34+'Res Attic Insulation'!F34+'Res Retrofit Bundle'!F34+'Res New Home Bundle'!F34+'Low Flow Showerhead'!F34+'Comm 92-94% Furnace'!F34+'Comm 95+% Furnace - NEW'!F32+'Comm 95+% Furnace - Replace'!F33+'Comm Boiler (85%) Level 1'!F34+'Comm Boiler (85%) Level 2'!F34+'Comm Boiler (85%) Level 3'!F34+'Comm Boiler (90%) Level 1'!F34+'Comm Boiler (90%) Level 2'!F34+'Comm Boiler (90%) Level 3'!F34+'Comm LP&HP Steam Boilers - LV1'!F34+'Comm LP&HP Steam Boilers - LV2'!F34+'Comm LP&HP Steam Boilers - LV3'!F34+'Comm Custom'!F32+'Res Boiler 85%'!F34+'New Home ES'!F34+'Programmable Thermostats'!F32+'New Residential 4'!F34+'New Residential 5'!F34+'Comm WH .64 EF'!F34+'Comm WH Storage 88% Cond'!F34+'New Comm 1'!F34+'New Comm 2'!F34+'New Comm 3'!F34+'New Comm 4'!F34","v":4525},{"$f":"+'Res. 92-94% Res Furnace'!G34+'Res .95+% Res Furnace - NEW'!G32+'Res .95+% Res Furnace - Replace'!G32+'Res Boiler 90%'!G34+'Res Furnace Tune-Up'!G34+'Res Water Heating .62 EF'!G34+'Res Water Heating .67 EF'!G34+'Res Attic Insulation'!G34+'Res Retrofit Bundle'!G34+'Res New Home Bundle'!G34+'Low Flow Showerhead'!G34+'Comm 92-94% Furnace'!G34+'Comm 95+% Furnace - NEW'!G32+'Comm 95+% Furnace - Replace'!G33+'Comm Boiler (85%) Level 1'!G34+'Comm Boiler (85%) Level 2'!G34+'Comm Boiler (85%) Level 3'!G34+'Comm Boiler (90%) Level 1'!G34+'Comm Boiler (90%) Level 2'!G34+'Comm Boiler (90%) Level 3'!G34+'Comm LP&HP Steam Boilers - LV1'!G34+'Comm LP&HP Steam Boilers - LV2'!G34+'Comm LP&HP Steam Boilers - LV3'!G34+'Comm Custom'!G32+'Res Boiler 85%'!G34+'New Home ES'!G34+'Programmable Thermostats'!G32+'New Residential 4'!G34+'New Residential 5'!G34+'Comm WH .64 EF'!G34+'Comm WH Storage 88% Cond'!G34+'New Comm 1'!G34+'New Comm 2'!G34+'New Comm 3'!G34+'New Comm 4'!G34","v":5048},{"$f":"+'Res. 92-94% Res Furnace'!H34+'Res .95+% Res Furnace - NEW'!H32+'Res .95+% Res Furnace - Replace'!H32+'Res Boiler 90%'!H34+'Res Furnace Tune-Up'!H34+'Res Water Heating .62 EF'!H34+'Res Water Heating .67 EF'!H34+'Res Attic Insulation'!H34+'Res Retrofit Bundle'!H34+'Res New Home Bundle'!H34+'Low Flow Showerhead'!H34+'Comm 92-94% Furnace'!H34+'Comm 95+% Furnace - NEW'!H32+'Comm 95+% Furnace - Replace'!H33+'Comm Boiler (85%) Level 1'!H34+'Comm Boiler (85%) Level 2'!H34+'Comm Boiler (85%) Level 3'!H34+'Comm Boiler (90%) Level 1'!H34+'Comm Boiler (90%) Level 2'!H34+'Comm Boiler (90%) Level 3'!H34+'Comm LP&HP Steam Boilers - LV1'!H34+'Comm LP&HP Steam Boilers - LV2'!H34+'Comm LP&HP Steam Boilers - LV3'!H34+'Comm Custom'!H32+'Res Boiler 85%'!H34+'New Home ES'!H34+'Programmable Thermostats'!H32+'New Residential 4'!H34+'New Residential 5'!H34+'Comm WH .64 EF'!H34+'Comm WH Storage 88% Cond'!H34+'New Comm 1'!H34+'New Comm 2'!H34+'New Comm 3'!H34+'New Comm 4'!H34","v":5568},null,20,null,2034,{"$f":"ROUND('Res. 92-94% Res Furnace'!M33+'Res .95+% Res Furnace - NEW'!M33+'Res Boiler 85%'!M33+'Res Boiler 90%'!M33+'Res Furnace Tune-Up'!M33+'Res Water Heating .62 EF'!M33+'Res Water Heating .67 EF'!M33+'Res Attic Insulation'!M33+'Res Retrofit Bundle'!M33+'Res New Home Bundle'!M33+'Comm 92-94% Furnace'!M33+'Comm 95+% Furnace - NEW'!M33+'Comm Boiler (85%) Level 1'!M33+'Comm Boiler (90%) Level 1'!M33+'Comm LP&HP Steam Boilers - LV1'!M33+'Comm WH .64 EF'!M33+'Comm WH Storage 88% Cond'!M33+'Comm Custom'!M33+'Res .95+% Res Furnace - Replace'!M33+'New Home ES'!M33+'Low Flow Showerhead'!M33+'Programmable Thermostats'!M33+'New Residential 4'!M33+'New Residential 5'!M33+'Comm 95+% Furnace - Replace'!M33+'Comm Boiler (85%) Level 2'!M33+'Comm Boiler (85%) Level 3'!M33+'Comm Boiler (90%) Level 2'!M33+'Comm Boiler (90%) Level 3'!M33+'Comm LP&HP Steam Boilers - LV2'!M33+'Comm LP&HP Steam Boilers - LV3'!M33+'New Comm 1'!M33+'New Comm 2'!M33+'New Comm 3'!M33+'New Comm 4'!M33+'New Comm 5'!M33,0)","v":13582},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!O33+'Res .95+% Res Furnace - NEW'!O33+'Res Boiler 85%'!O33+'Res Boiler 90%'!O33+'Res Furnace Tune-Up'!O33+'Res Water Heating .62 EF'!O33+'Res Water Heating .67 EF'!O33+'Res Attic Insulation'!O33+'Res Retrofit Bundle'!O33+'Res New Home Bundle'!O33+'Comm 92-94% Furnace'!O33+'Comm 95+% Furnace - NEW'!O33+'Comm Boiler (85%) Level 1'!O33+'Comm Boiler (90%) Level 1'!O33+'Comm LP&HP Steam Boilers - LV1'!O33+'Comm WH .64 EF'!O33+'Comm WH Storage 88% Cond'!O33+'Comm Custom'!O33+'Res .95+% Res Furnace - Replace'!O33+'New Home ES'!O33+'Low Flow Showerhead'!O33+'Programmable Thermostats'!O33+'New Residential 4'!O33+'New Residential 5'!O33+'Comm 95+% Furnace - Replace'!O33+'Comm Boiler (85%) Level 2'!O33+'Comm Boiler (85%) Level 3'!O33+'Comm Boiler (90%) Level 2'!O33+'Comm Boiler (90%) Level 3'!O33+'Comm LP&HP Steam Boilers - LV2'!O33+'Comm LP&HP Steam Boilers - LV3'!O33+'New Comm 1'!O33+'New Comm 2'!O33+'New Comm 3'!O33+'New Comm 4'!O33+'New Comm 5'!O33,0)","v":113151},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!Q33+'Res .95+% Res Furnace - NEW'!Q33+'Res Boiler 85%'!Q33+'Res Boiler 90%'!Q33+'Res Furnace Tune-Up'!Q33+'Res Water Heating .62 EF'!Q33+'Res Water Heating .67 EF'!Q33+'Res Attic Insulation'!Q33+'Res Retrofit Bundle'!Q33+'Res New Home Bundle'!Q33+'Comm 92-94% Furnace'!Q33+'Comm 95+% Furnace - NEW'!Q33+'Comm Boiler (85%) Level 1'!Q33+'Comm Boiler (90%) Level 1'!Q33+'Comm LP&HP Steam Boilers - LV1'!Q33+'Comm WH .64 EF'!Q33+'Comm WH Storage 88% Cond'!Q33+'Comm Custom'!Q33+'Res .95+% Res Furnace - Replace'!Q33+'New Home ES'!Q33+'Low Flow Showerhead'!Q33+'Programmable Thermostats'!Q33+'New Residential 4'!Q33+'New Residential 5'!Q33+'Comm 95+% Furnace - Replace'!Q33+'Comm Boiler (85%) Level 2'!Q33+'Comm Boiler (85%) Level 3'!Q33+'Comm Boiler (90%) Level 2'!Q33+'Comm Boiler (90%) Level 3'!Q33+'Comm LP&HP Steam Boilers - LV2'!Q33+'Comm LP&HP Steam Boilers - LV3'!Q33+'New Comm 1'!Q33+'New Comm 2'!Q33+'New Comm 3'!Q33+'New Comm 4'!Q33+'New Comm 5'!Q33,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!R33+'Res .95+% Res Furnace - NEW'!R33+'Res Boiler 85%'!R33+'Res Boiler 90%'!R33+'Res Furnace Tune-Up'!R33+'Res Water Heating .62 EF'!R33+'Res Water Heating .67 EF'!R33+'Res Attic Insulation'!R33+'Res Retrofit Bundle'!R33+'Res New Home Bundle'!R33+'Comm 92-94% Furnace'!R33+'Comm 95+% Furnace - NEW'!R33+'Comm Boiler (85%) Level 1'!R33+'Comm Boiler (90%) Level 1'!R33+'Comm LP&HP Steam Boilers - LV1'!R33+'Comm WH .64 EF'!R33+'Comm WH Storage 88% Cond'!R33+'Comm Custom'!R33+'Res .95+% Res Furnace - Replace'!R33+'New Home ES'!R33+'Low Flow Showerhead'!R33+'Programmable Thermostats'!R33+'New Residential 4'!R33+'New Residential 5'!R33+'Comm 95+% Furnace - Replace'!R33+'Comm Boiler (85%) Level 2'!R33+'Comm Boiler (85%) Level 3'!R33+'Comm Boiler (90%) Level 2'!R33+'Comm Boiler (90%) Level 3'!R33+'Comm LP&HP Steam Boilers - LV2'!R33+'Comm LP&HP Steam Boilers - LV3'!R33+'New Comm 1'!R33+'New Comm 2'!R33+'New Comm 3'!R33+'New Comm 4'!R33+'New Comm 5'!R33,0)","v":113151},{"$f":"ROUND('Res. 92-94% Res Furnace'!S33+'Res .95+% Res Furnace - NEW'!S33+'Res Boiler 85%'!S33+'Res Boiler 90%'!S33+'Res Furnace Tune-Up'!S33+'Res Water Heating .62 EF'!S33+'Res Water Heating .67 EF'!S33+'Res Attic Insulation'!S33+'Res Retrofit Bundle'!S33+'Res New Home Bundle'!S33+'Comm 92-94% Furnace'!S33+'Comm 95+% Furnace - NEW'!S33+'Comm Boiler (85%) Level 1'!S33+'Comm Boiler (90%) Level 1'!S33+'Comm LP&HP Steam Boilers - LV1'!S33+'Comm WH .64 EF'!S33+'Comm WH Storage 88% Cond'!S33+'Comm Custom'!S33+'Res .95+% Res Furnace - Replace'!S33+'New Home ES'!S33+'Low Flow Showerhead'!S33+'Programmable Thermostats'!S33+'New Residential 4'!S33+'New Residential 5'!S33+'Comm 95+% Furnace - Replace'!S33+'Comm Boiler (85%) Level 2'!S33+'Comm Boiler (85%) Level 3'!S33+'Comm Boiler (90%) Level 2'!S33+'Comm Boiler (90%) Level 3'!S33+'Comm LP&HP Steam Boilers - LV2'!S33+'Comm LP&HP Steam Boilers - LV3'!S33+'New Comm 1'!S33+'New Comm 2'!S33+'New Comm 3'!S33+'New Comm 4'!S33+'New Comm 5'!S33,0)","v":136},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!U33+'Res .95+% Res Furnace - NEW'!U33+'Res Boiler 85%'!U33+'Res Boiler 90%'!U33+'Res Furnace Tune-Up'!U33+'Res Water Heating .62 EF'!U33+'Res Water Heating .67 EF'!U33+'Res Attic Insulation'!U33+'Res Retrofit Bundle'!U33+'Res New Home Bundle'!U33+'Comm 92-94% Furnace'!U33+'Comm 95+% Furnace - NEW'!U33+'Comm Boiler (85%) Level 1'!U33+'Comm Boiler (90%) Level 1'!U33+'Comm LP&HP Steam Boilers - LV1'!U33+'Comm WH .64 EF'!U33+'Comm WH Storage 88% Cond'!U33+'Comm Custom'!U33+'Res .95+% Res Furnace - Replace'!U33+'New Home ES'!U33+'Low Flow Showerhead'!U33+'Programmable Thermostats'!U33+'New Residential 4'!U33+'New Residential 5'!U33+'Comm 95+% Furnace - Replace'!U33+'Comm Boiler (85%) Level 2'!U33+'Comm Boiler (85%) Level 3'!U33+'Comm Boiler (90%) Level 2'!U33+'Comm Boiler (90%) Level 3'!U33+'Comm LP&HP Steam Boilers - LV2'!U33+'Comm LP&HP Steam Boilers - LV3'!U33+'New Comm 1'!U33+'New Comm 2'!U33+'New Comm 3'!U33+'New Comm 4'!U33+'New Comm 5'!U33,0)","v":24173},137324,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!X33+'Res .95+% Res Furnace - NEW'!X33+'Res Boiler 85%'!X33+'Res Boiler 90%'!X33+'Res Furnace Tune-Up'!X33+'Res Water Heating .62 EF'!X33+'Res Water Heating .67 EF'!X33+'Res Attic Insulation'!X33+'Res Retrofit Bundle'!X33+'Res New Home Bundle'!X33+'Comm 92-94% Furnace'!X33+'Comm 95+% Furnace - NEW'!X33+'Comm Boiler (85%) Level 1'!X33+'Comm Boiler (90%) Level 1'!X33+'Comm LP&HP Steam Boilers - LV1'!X33+'Comm WH .64 EF'!X33+'Comm WH Storage 88% Cond'!X33+'Comm Custom'!X33+'Res .95+% Res Furnace - Replace'!X33+'New Home ES'!X33+'Low Flow Showerhead'!X33+'Programmable Thermostats'!X33+'New Residential 4'!X33+'New Residential 5'!X33+'Comm 95+% Furnace - Replace'!X33+'Comm Boiler (85%) Level 2'!X33+'Comm Boiler (85%) Level 3'!X33+'Comm Boiler (90%) Level 2'!X33+'Comm Boiler (90%) Level 3'!X33+'Comm LP&HP Steam Boilers - LV2'!X33+'Comm LP&HP Steam Boilers - LV3'!X33+'New Comm 1'!X33+'New Comm 2'!X33+'New Comm 3'!X33+'New Comm 4'!X33+'New Comm 5'!X33,0)","v":30328},{"$f":"ROUND('Res. 92-94% Res Furnace'!Y33+'Res .95+% Res Furnace - NEW'!Y33+'Res Boiler 85%'!Y33+'Res Boiler 90%'!Y33+'Res Furnace Tune-Up'!Y33+'Res Water Heating .62 EF'!Y33+'Res Water Heating .67 EF'!Y33+'Res Attic Insulation'!Y33+'Res Retrofit Bundle'!Y33+'Res New Home Bundle'!Y33+'Comm 92-94% Furnace'!Y33+'Comm 95+% Furnace - NEW'!Y33+'Comm Boiler (85%) Level 1'!Y33+'Comm Boiler (90%) Level 1'!Y33+'Comm LP&HP Steam Boilers - LV1'!Y33+'Comm WH .64 EF'!Y33+'Comm WH Storage 88% Cond'!Y33+'Comm Custom'!Y33+'Res .95+% Res Furnace - Replace'!Y33+'New Home ES'!Y33+'Low Flow Showerhead'!Y33+'Programmable Thermostats'!Y33+'New Residential 4'!Y33+'New Residential 5'!Y33+'Comm 95+% Furnace - Replace'!Y33+'Comm Boiler (85%) Level 2'!Y33+'Comm Boiler (85%) Level 3'!Y33+'Comm Boiler (90%) Level 2'!Y33+'Comm Boiler (90%) Level 3'!Y33+'Comm LP&HP Steam Boilers - LV2'!Y33+'Comm LP&HP Steam Boilers - LV3'!Y33+'New Comm 1'!Y33+'New Comm 2'!Y33+'New Comm 3'!Y33+'New Comm 4'!Y33+'New Comm 5'!Y33,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!Z33+'Res .95+% Res Furnace - NEW'!Z33+'Res Boiler 85%'!Z33+'Res Boiler 90%'!Z33+'Res Furnace Tune-Up'!Z33+'Res Water Heating .62 EF'!Z33+'Res Water Heating .67 EF'!Z33+'Res Attic Insulation'!Z33+'Res Retrofit Bundle'!Z33+'Res New Home Bundle'!Z33+'Comm 92-94% Furnace'!Z33+'Comm 95+% Furnace - NEW'!Z33+'Comm Boiler (85%) Level 1'!Z33+'Comm Boiler (90%) Level 1'!Z33+'Comm LP&HP Steam Boilers - LV1'!Z33+'Comm WH .64 EF'!Z33+'Comm WH Storage 88% Cond'!Z33+'Comm Custom'!Z33+'Res .95+% Res Furnace - Replace'!Z33+'New Home ES'!Z33+'Low Flow Showerhead'!Z33+'Programmable Thermostats'!Z33+'New Residential 4'!Z33+'New Residential 5'!Z33+'Comm 95+% Furnace - Replace'!Z33+'Comm Boiler (85%) Level 2'!Z33+'Comm Boiler (85%) Level 3'!Z33+'Comm Boiler (90%) Level 2'!Z33+'Comm Boiler (90%) Level 3'!Z33+'Comm LP&HP Steam Boilers - LV2'!Z33+'Comm LP&HP Steam Boilers - LV3'!Z33+'New Comm 1'!Z33+'New Comm 2'!Z33+'New Comm 3'!Z33+'New Comm 4'!Z33+'New Comm 5'!Z33,0)","v":0},30328,106996,null,null,2034,113151,24173,137324,null,0,0,0,null,137324,null,null,2034,113151,24173,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AU33+'Res .95+% Res Furnace - NEW'!AU33+'Res Boiler 85%'!AU33+'Res Boiler 90%'!AU33+'Res Furnace Tune-Up'!AU33+'Res Water Heating .62 EF'!AU33+'Res Water Heating .67 EF'!AU33+'Res Attic Insulation'!AU33+'Res Retrofit Bundle'!AU33+'Res New Home Bundle'!AU33+'Comm 92-94% Furnace'!AU33+'Comm 95+% Furnace - NEW'!AU33+'Comm Boiler (85%) Level 1'!AU33+'Comm Boiler (90%) Level 1'!AU33+'Comm LP&HP Steam Boilers - LV1'!AU33+'Comm WH .64 EF'!AU33+'Comm WH Storage 88% Cond'!AU33+'Comm Custom'!AU33+'Res .95+% Res Furnace - Replace'!AU33+'New Home ES'!AU33+'Low Flow Showerhead'!AU33+'Programmable Thermostats'!AU33+'New Residential 4'!AU33+'New Residential 5'!AU33+'Comm 95+% Furnace - Replace'!AU33+'Comm Boiler (85%) Level 2'!AU33+'Comm Boiler (85%) Level 3'!AU33+'Comm Boiler (90%) Level 2'!AU33+'Comm Boiler (90%) Level 3'!AU33+'Comm LP&HP Steam Boilers - LV2'!AU33+'Comm LP&HP Steam Boilers - LV3'!AU33+'New Comm 1'!AU33+'New Comm 2'!AU33+'New Comm 3'!AU33+'New Comm 4'!AU33+'New Comm 5'!AU33,0)","v":39998},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AW33+'Res .95+% Res Furnace - NEW'!AW33+'Res Boiler 85%'!AW33+'Res Boiler 90%'!AW33+'Res Furnace Tune-Up'!AW33+'Res Water Heating .62 EF'!AW33+'Res Water Heating .67 EF'!AW33+'Res Attic Insulation'!AW33+'Res Retrofit Bundle'!AW33+'Res New Home Bundle'!AW33+'Comm 92-94% Furnace'!AW33+'Comm 95+% Furnace - NEW'!AW33+'Comm Boiler (85%) Level 1'!AW33+'Comm Boiler (90%) Level 1'!AW33+'Comm LP&HP Steam Boilers - LV1'!AW33+'Comm WH .64 EF'!AW33+'Comm WH Storage 88% Cond'!AW33+'Comm Custom'!AW33+'Res .95+% Res Furnace - Replace'!AW33+'New Home ES'!AW33+'Low Flow Showerhead'!AW33+'Programmable Thermostats'!AW33+'New Residential 4'!AW33+'New Residential 5'!AW33+'Comm 95+% Furnace - Replace'!AW33+'Comm Boiler (85%) Level 2'!AW33+'Comm Boiler (85%) Level 3'!AW33+'Comm Boiler (90%) Level 2'!AW33+'Comm Boiler (90%) Level 3'!AW33+'Comm LP&HP Steam Boilers - LV2'!AW33+'Comm LP&HP Steam Boilers - LV3'!AW33+'New Comm 1'!AW33+'New Comm 2'!AW33+'New Comm 3'!AW33+'New Comm 4'!AW33+'New Comm 5'!AW33,0)","v":7497},null,null,184819,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BB33+'Res .95+% Res Furnace - NEW'!BB33+'Res Boiler 85%'!BB33+'Res Boiler 90%'!BB33+'Res Furnace Tune-Up'!BB33+'Res Water Heating .62 EF'!BB33+'Res Water Heating .67 EF'!BB33+'Res Attic Insulation'!BB33+'Res Retrofit Bundle'!BB33+'Res New Home Bundle'!BB33+'Comm 92-94% Furnace'!BB33+'Comm 95+% Furnace - NEW'!BB33+'Comm Boiler (85%) Level 1'!BB33+'Comm Boiler (90%) Level 1'!BB33+'Comm LP&HP Steam Boilers - LV1'!BB33+'Comm WH .64 EF'!BB33+'Comm WH Storage 88% Cond'!BB33+'Comm Custom'!BB33+'Res .95+% Res Furnace - Replace'!BB33+'New Home ES'!BB33+'Low Flow Showerhead'!BB33+'Programmable Thermostats'!BB33+'New Residential 4'!BB33+'New Residential 5'!BB33+'Comm 95+% Furnace - Replace'!BB33+'Comm Boiler (85%) Level 2'!BB33+'Comm Boiler (85%) Level 3'!BB33+'Comm Boiler (90%) Level 2'!BB33+'Comm Boiler (90%) Level 3'!BB33+'Comm LP&HP Steam Boilers - LV2'!BB33+'Comm LP&HP Steam Boilers - LV3'!BB33+'New Comm 1'!BB33+'New Comm 2'!BB33+'New Comm 3'!BB33+'New Comm 4'!BB33+'New Comm 5'!BB33,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BC33+'Res .95+% Res Furnace - NEW'!BC33+'Res Boiler 85%'!BC33+'Res Boiler 90%'!BC33+'Res Furnace Tune-Up'!BC33+'Res Water Heating .62 EF'!BC33+'Res Water Heating .67 EF'!BC33+'Res Attic Insulation'!BC33+'Res Retrofit Bundle'!BC33+'Res New Home Bundle'!BC33+'Comm 92-94% Furnace'!BC33+'Comm 95+% Furnace - NEW'!BC33+'Comm Boiler (85%) Level 1'!BC33+'Comm Boiler (90%) Level 1'!BC33+'Comm LP&HP Steam Boilers - LV1'!BC33+'Comm WH .64 EF'!BC33+'Comm WH Storage 88% Cond'!BC33+'Comm Custom'!BC33+'Res .95+% Res Furnace - Replace'!BC33+'New Home ES'!BC33+'Low Flow Showerhead'!BC33+'Programmable Thermostats'!BC33+'New Residential 4'!BC33+'New Residential 5'!BC33+'Comm 95+% Furnace - Replace'!BC33+'Comm Boiler (85%) Level 2'!BC33+'Comm Boiler (85%) Level 3'!BC33+'Comm Boiler (90%) Level 2'!BC33+'Comm Boiler (90%) Level 3'!BC33+'Comm LP&HP Steam Boilers - LV2'!BC33+'Comm LP&HP Steam Boilers - LV3'!BC33+'New Comm 1'!BC33+'New Comm 2'!BC33+'New Comm 3'!BC33+'New Comm 4'!BC33+'New Comm 5'!BC33,0)","v":0},0,184819,null,null,2034,{"$f":"ROUND('Res. 92-94% Res Furnace'!BI33+'Res .95+% Res Furnace - NEW'!BI33+'Res Boiler 85%'!BI33+'Res Boiler 90%'!BI33+'Res Furnace Tune-Up'!BI33+'Res Water Heating .62 EF'!BI33+'Res Water Heating .67 EF'!BI33+'Res Attic Insulation'!BI33+'Res Retrofit Bundle'!BI33+'Res New Home Bundle'!BI33+'Comm 92-94% Furnace'!BI33+'Comm 95+% Furnace - NEW'!BI33+'Comm Boiler (85%) Level 1'!BI33+'Comm Boiler (90%) Level 1'!BI33+'Comm LP&HP Steam Boilers - LV1'!BI33+'Comm WH .64 EF'!BI33+'Comm WH Storage 88% Cond'!BI33+'Comm Custom'!BI33+'Res .95+% Res Furnace - Replace'!BI33+'New Home ES'!BI33+'Low Flow Showerhead'!BI33+'Programmable Thermostats'!BI33+'New Residential 4'!BI33+'New Residential 5'!BI33+'Comm 95+% Furnace - Replace'!BI33+'Comm Boiler (85%) Level 2'!BI33+'Comm Boiler (85%) Level 3'!BI33+'Comm Boiler (90%) Level 2'!BI33+'Comm Boiler (90%) Level 3'!BI33+'Comm LP&HP Steam Boilers - LV2'!BI33+'Comm LP&HP Steam Boilers - LV3'!BI33+'New Comm 1'!BI33+'New Comm 2'!BI33+'New Comm 3'!BI33+'New Comm 4'!BI33+'New Comm 5'!BI33,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BJ33+'Res .95+% Res Furnace - NEW'!BJ33+'Res Boiler 85%'!BJ33+'Res Boiler 90%'!BJ33+'Res Furnace Tune-Up'!BJ33+'Res Water Heating .62 EF'!BJ33+'Res Water Heating .67 EF'!BJ33+'Res Attic Insulation'!BJ33+'Res Retrofit Bundle'!BJ33+'Res New Home Bundle'!BJ33+'Comm 92-94% Furnace'!BJ33+'Comm 95+% Furnace - NEW'!BJ33+'Comm Boiler (85%) Level 1'!BJ33+'Comm Boiler (90%) Level 1'!BJ33+'Comm LP&HP Steam Boilers - LV1'!BJ33+'Comm WH .64 EF'!BJ33+'Comm WH Storage 88% Cond'!BJ33+'Comm Custom'!BJ33+'Res .95+% Res Furnace - Replace'!BJ33+'New Home ES'!BJ33+'Low Flow Showerhead'!BJ33+'Programmable Thermostats'!BJ33+'New Residential 4'!BJ33+'New Residential 5'!BJ33+'Comm 95+% Furnace - Replace'!BJ33+'Comm Boiler (85%) Level 2'!BJ33+'Comm Boiler (85%) Level 3'!BJ33+'Comm Boiler (90%) Level 2'!BJ33+'Comm Boiler (90%) Level 3'!BJ33+'Comm LP&HP Steam Boilers - LV2'!BJ33+'Comm LP&HP Steam Boilers - LV3'!BJ33+'New Comm 1'!BJ33+'New Comm 2'!BJ33+'New Comm 3'!BJ33+'New Comm 4'!BJ33+'New Comm 5'!BJ33,0)","v":13582},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BL33+'Res .95+% Res Furnace - NEW'!BL33+'Res Boiler 85%'!BL33+'Res Boiler 90%'!BL33+'Res Furnace Tune-Up'!BL33+'Res Water Heating .62 EF'!BL33+'Res Water Heating .67 EF'!BL33+'Res Attic Insulation'!BL33+'Res Retrofit Bundle'!BL33+'Res New Home Bundle'!BL33+'Comm 92-94% Furnace'!BL33+'Comm 95+% Furnace - NEW'!BL33+'Comm Boiler (85%) Level 1'!BL33+'Comm Boiler (90%) Level 1'!BL33+'Comm LP&HP Steam Boilers - LV1'!BL33+'Comm WH .64 EF'!BL33+'Comm WH Storage 88% Cond'!BL33+'Comm Custom'!BL33+'Res .95+% Res Furnace - Replace'!BL33+'New Home ES'!BL33+'Low Flow Showerhead'!BL33+'Programmable Thermostats'!BL33+'New Residential 4'!BL33+'New Residential 5'!BL33+'Comm 95+% Furnace - Replace'!BL33+'Comm Boiler (85%) Level 2'!BL33+'Comm Boiler (85%) Level 3'!BL33+'Comm Boiler (90%) Level 2'!BL33+'Comm Boiler (90%) Level 3'!BL33+'Comm LP&HP Steam Boilers - LV2'!BL33+'Comm LP&HP Steam Boilers - LV3'!BL33+'New Comm 1'!BL33+'New Comm 2'!BL33+'New Comm 3'!BL33+'New Comm 4'!BL33+'New Comm 5'!BL33,0)","v":207375},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BN33+'Res .95+% Res Furnace - NEW'!BN33+'Res Boiler 85%'!BN33+'Res Boiler 90%'!BN33+'Res Furnace Tune-Up'!BN33+'Res Water Heating .62 EF'!BN33+'Res Water Heating .67 EF'!BN33+'Res Attic Insulation'!BN33+'Res Retrofit Bundle'!BN33+'Res New Home Bundle'!BN33+'Comm 92-94% Furnace'!BN33+'Comm 95+% Furnace - NEW'!BN33+'Comm Boiler (85%) Level 1'!BN33+'Comm Boiler (90%) Level 1'!BN33+'Comm LP&HP Steam Boilers - LV1'!BN33+'Comm WH .64 EF'!BN33+'Comm WH Storage 88% Cond'!BN33+'Comm Custom'!BN33+'Res .95+% Res Furnace - Replace'!BN33+'New Home ES'!BN33+'Low Flow Showerhead'!BN33+'Programmable Thermostats'!BN33+'New Residential 4'!BN33+'New Residential 5'!BN33+'Comm 95+% Furnace - Replace'!BN33+'Comm Boiler (85%) Level 2'!BN33+'Comm Boiler (85%) Level 3'!BN33+'Comm Boiler (90%) Level 2'!BN33+'Comm Boiler (90%) Level 3'!BN33+'Comm LP&HP Steam Boilers - LV2'!BN33+'Comm LP&HP Steam Boilers - LV3'!BN33+'New Comm 1'!BN33+'New Comm 2'!BN33+'New Comm 3'!BN33+'New Comm 4'!BN33+'New Comm 5'!BN33,0)","v":240138},null,447513,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BR33+'Res .95+% Res Furnace - NEW'!BR33+'Res Boiler 85%'!BR33+'Res Boiler 90%'!BR33+'Res Furnace Tune-Up'!BR33+'Res Water Heating .62 EF'!BR33+'Res Water Heating .67 EF'!BR33+'Res Attic Insulation'!BR33+'Res Retrofit Bundle'!BR33+'Res New Home Bundle'!BR33+'Comm 92-94% Furnace'!BR33+'Comm 95+% Furnace - NEW'!BR33+'Comm Boiler (85%) Level 1'!BR33+'Comm Boiler (90%) Level 1'!BR33+'Comm LP&HP Steam Boilers - LV1'!BR33+'Comm WH .64 EF'!BR33+'Comm WH Storage 88% Cond'!BR33+'Comm Custom'!BR33+'Res .95+% Res Furnace - Replace'!BR33+'New Home ES'!BR33+'Low Flow Showerhead'!BR33+'Programmable Thermostats'!BR33+'New Residential 4'!BR33+'New Residential 5'!BR33+'Comm 95+% Furnace - Replace'!BR33+'Comm Boiler (85%) Level 2'!BR33+'Comm Boiler (85%) Level 3'!BR33+'Comm Boiler (90%) Level 2'!BR33+'Comm Boiler (90%) Level 3'!BR33+'Comm LP&HP Steam Boilers - LV2'!BR33+'Comm LP&HP Steam Boilers - LV3'!BR33+'New Comm 1'!BR33+'New Comm 2'!BR33+'New Comm 3'!BR33+'New Comm 4'!BR33+'New Comm 5'!BR33,0)","v":0},null,447513,null,null,2034,113151,24173,39998,177322,null,0,0,0,null,177322]
["9) Gas Environmental Damage Factor =",null,null,null,null,null,null,null,null,21,null,2035,{"$f":"ROUND('Res. 92-94% Res Furnace'!M34+'Res .95+% Res Furnace - NEW'!M34+'Res Boiler 85%'!M34+'Res Boiler 90%'!M34+'Res Furnace Tune-Up'!M34+'Res Water Heating .62 EF'!M34+'Res Water Heating .67 EF'!M34+'Res Attic Insulation'!M34+'Res Retrofit Bundle'!M34+'Res New Home Bundle'!M34+'Comm 92-94% Furnace'!M34+'Comm 95+% Furnace - NEW'!M34+'Comm Boiler (85%) Level 1'!M34+'Comm Boiler (90%) Level 1'!M34+'Comm LP&HP Steam Boilers - LV1'!M34+'Comm WH .64 EF'!M34+'Comm WH Storage 88% Cond'!M34+'Comm Custom'!M34+'Res .95+% Res Furnace - Replace'!M34+'New Home ES'!M34+'Low Flow Showerhead'!M34+'Programmable Thermostats'!M34+'New Residential 4'!M34+'New Residential 5'!M34+'Comm 95+% Furnace - Replace'!M34+'Comm Boiler (85%) Level 2'!M34+'Comm Boiler (85%) Level 3'!M34+'Comm Boiler (90%) Level 2'!M34+'Comm Boiler (90%) Level 3'!M34+'Comm LP&HP Steam Boilers - LV2'!M34+'Comm LP&HP Steam Boilers - LV3'!M34+'New Comm 1'!M34+'New Comm 2'!M34+'New Comm 3'!M34+'New Comm 4'!M34+'New Comm 5'!M34,0)","v":9535},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!O34+'Res .95+% Res Furnace - NEW'!O34+'Res Boiler 85%'!O34+'Res Boiler 90%'!O34+'Res Furnace Tune-Up'!O34+'Res Water Heating .62 EF'!O34+'Res Water Heating .67 EF'!O34+'Res Attic Insulation'!O34+'Res Retrofit Bundle'!O34+'Res New Home Bundle'!O34+'Comm 92-94% Furnace'!O34+'Comm 95+% Furnace - NEW'!O34+'Comm Boiler (85%) Level 1'!O34+'Comm Boiler (90%) Level 1'!O34+'Comm LP&HP Steam Boilers - LV1'!O34+'Comm WH .64 EF'!O34+'Comm WH Storage 88% Cond'!O34+'Comm Custom'!O34+'Res .95+% Res Furnace - Replace'!O34+'New Home ES'!O34+'Low Flow Showerhead'!O34+'Programmable Thermostats'!O34+'New Residential 4'!O34+'New Residential 5'!O34+'Comm 95+% Furnace - Replace'!O34+'Comm Boiler (85%) Level 2'!O34+'Comm Boiler (85%) Level 3'!O34+'Comm Boiler (90%) Level 2'!O34+'Comm Boiler (90%) Level 3'!O34+'Comm LP&HP Steam Boilers - LV2'!O34+'Comm LP&HP Steam Boilers - LV3'!O34+'New Comm 1'!O34+'New Comm 2'!O34+'New Comm 3'!O34+'New Comm 4'!O34+'New Comm 5'!O34,0)","v":82220},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!Q34+'Res .95+% Res Furnace - NEW'!Q34+'Res Boiler 85%'!Q34+'Res Boiler 90%'!Q34+'Res Furnace Tune-Up'!Q34+'Res Water Heating .62 EF'!Q34+'Res Water Heating .67 EF'!Q34+'Res Attic Insulation'!Q34+'Res Retrofit Bundle'!Q34+'Res New Home Bundle'!Q34+'Comm 92-94% Furnace'!Q34+'Comm 95+% Furnace - NEW'!Q34+'Comm Boiler (85%) Level 1'!Q34+'Comm Boiler (90%) Level 1'!Q34+'Comm LP&HP Steam Boilers - LV1'!Q34+'Comm WH .64 EF'!Q34+'Comm WH Storage 88% Cond'!Q34+'Comm Custom'!Q34+'Res .95+% Res Furnace - Replace'!Q34+'New Home ES'!Q34+'Low Flow Showerhead'!Q34+'Programmable Thermostats'!Q34+'New Residential 4'!Q34+'New Residential 5'!Q34+'Comm 95+% Furnace - Replace'!Q34+'Comm Boiler (85%) Level 2'!Q34+'Comm Boiler (85%) Level 3'!Q34+'Comm Boiler (90%) Level 2'!Q34+'Comm Boiler (90%) Level 3'!Q34+'Comm LP&HP Steam Boilers - LV2'!Q34+'Comm LP&HP Steam Boilers - LV3'!Q34+'New Comm 1'!Q34+'New Comm 2'!Q34+'New Comm 3'!Q34+'New Comm 4'!Q34+'New Comm 5'!Q34,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!R34+'Res .95+% Res Furnace - NEW'!R34+'Res Boiler 85%'!R34+'Res Boiler 90%'!R34+'Res Furnace Tune-Up'!R34+'Res Water Heating .62 EF'!R34+'Res Water Heating .67 EF'!R34+'Res Attic Insulation'!R34+'Res Retrofit Bundle'!R34+'Res New Home Bundle'!R34+'Comm 92-94% Furnace'!R34+'Comm 95+% Furnace - NEW'!R34+'Comm Boiler (85%) Level 1'!R34+'Comm Boiler (90%) Level 1'!R34+'Comm LP&HP Steam Boilers - LV1'!R34+'Comm WH .64 EF'!R34+'Comm WH Storage 88% Cond'!R34+'Comm Custom'!R34+'Res .95+% Res Furnace - Replace'!R34+'New Home ES'!R34+'Low Flow Showerhead'!R34+'Programmable Thermostats'!R34+'New Residential 4'!R34+'New Residential 5'!R34+'Comm 95+% Furnace - Replace'!R34+'Comm Boiler (85%) Level 2'!R34+'Comm Boiler (85%) Level 3'!R34+'Comm Boiler (90%) Level 2'!R34+'Comm Boiler (90%) Level 3'!R34+'Comm LP&HP Steam Boilers - LV2'!R34+'Comm LP&HP Steam Boilers - LV3'!R34+'New Comm 1'!R34+'New Comm 2'!R34+'New Comm 3'!R34+'New Comm 4'!R34+'New Comm 5'!R34,0)","v":82220},{"$f":"ROUND('Res. 92-94% Res Furnace'!S34+'Res .95+% Res Furnace - NEW'!S34+'Res Boiler 85%'!S34+'Res Boiler 90%'!S34+'Res Furnace Tune-Up'!S34+'Res Water Heating .62 EF'!S34+'Res Water Heating .67 EF'!S34+'Res Attic Insulation'!S34+'Res Retrofit Bundle'!S34+'Res New Home Bundle'!S34+'Comm 92-94% Furnace'!S34+'Comm 95+% Furnace - NEW'!S34+'Comm Boiler (85%) Level 1'!S34+'Comm Boiler (90%) Level 1'!S34+'Comm LP&HP Steam Boilers - LV1'!S34+'Comm WH .64 EF'!S34+'Comm WH Storage 88% Cond'!S34+'Comm Custom'!S34+'Res .95+% Res Furnace - Replace'!S34+'New Home ES'!S34+'Low Flow Showerhead'!S34+'Programmable Thermostats'!S34+'New Residential 4'!S34+'New Residential 5'!S34+'Comm 95+% Furnace - Replace'!S34+'Comm Boiler (85%) Level 2'!S34+'Comm Boiler (85%) Level 3'!S34+'Comm Boiler (90%) Level 2'!S34+'Comm Boiler (90%) Level 3'!S34+'Comm LP&HP Steam Boilers - LV2'!S34+'Comm LP&HP Steam Boilers - LV3'!S34+'New Comm 1'!S34+'New Comm 2'!S34+'New Comm 3'!S34+'New Comm 4'!S34+'New Comm 5'!S34,0)","v":95},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!U34+'Res .95+% Res Furnace - NEW'!U34+'Res Boiler 85%'!U34+'Res Boiler 90%'!U34+'Res Furnace Tune-Up'!U34+'Res Water Heating .62 EF'!U34+'Res Water Heating .67 EF'!U34+'Res Attic Insulation'!U34+'Res Retrofit Bundle'!U34+'Res New Home Bundle'!U34+'Comm 92-94% Furnace'!U34+'Comm 95+% Furnace - NEW'!U34+'Comm Boiler (85%) Level 1'!U34+'Comm Boiler (90%) Level 1'!U34+'Comm LP&HP Steam Boilers - LV1'!U34+'Comm WH .64 EF'!U34+'Comm WH Storage 88% Cond'!U34+'Comm Custom'!U34+'Res .95+% Res Furnace - Replace'!U34+'New Home ES'!U34+'Low Flow Showerhead'!U34+'Programmable Thermostats'!U34+'New Residential 4'!U34+'New Residential 5'!U34+'Comm 95+% Furnace - Replace'!U34+'Comm Boiler (85%) Level 2'!U34+'Comm Boiler (85%) Level 3'!U34+'Comm Boiler (90%) Level 2'!U34+'Comm Boiler (90%) Level 3'!U34+'Comm LP&HP Steam Boilers - LV2'!U34+'Comm LP&HP Steam Boilers - LV3'!U34+'New Comm 1'!U34+'New Comm 2'!U34+'New Comm 3'!U34+'New Comm 4'!U34+'New Comm 5'!U34,0)","v":17172},99392,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!X34+'Res .95+% Res Furnace - NEW'!X34+'Res Boiler 85%'!X34+'Res Boiler 90%'!X34+'Res Furnace Tune-Up'!X34+'Res Water Heating .62 EF'!X34+'Res Water Heating .67 EF'!X34+'Res Attic Insulation'!X34+'Res Retrofit Bundle'!X34+'Res New Home Bundle'!X34+'Comm 92-94% Furnace'!X34+'Comm 95+% Furnace - NEW'!X34+'Comm Boiler (85%) Level 1'!X34+'Comm Boiler (90%) Level 1'!X34+'Comm LP&HP Steam Boilers - LV1'!X34+'Comm WH .64 EF'!X34+'Comm WH Storage 88% Cond'!X34+'Comm Custom'!X34+'Res .95+% Res Furnace - Replace'!X34+'New Home ES'!X34+'Low Flow Showerhead'!X34+'Programmable Thermostats'!X34+'New Residential 4'!X34+'New Residential 5'!X34+'Comm 95+% Furnace - Replace'!X34+'Comm Boiler (85%) Level 2'!X34+'Comm Boiler (85%) Level 3'!X34+'Comm Boiler (90%) Level 2'!X34+'Comm Boiler (90%) Level 3'!X34+'Comm LP&HP Steam Boilers - LV2'!X34+'Comm LP&HP Steam Boilers - LV3'!X34+'New Comm 1'!X34+'New Comm 2'!X34+'New Comm 3'!X34+'New Comm 4'!X34+'New Comm 5'!X34,0)","v":22032},{"$f":"ROUND('Res. 92-94% Res Furnace'!Y34+'Res .95+% Res Furnace - NEW'!Y34+'Res Boiler 85%'!Y34+'Res Boiler 90%'!Y34+'Res Furnace Tune-Up'!Y34+'Res Water Heating .62 EF'!Y34+'Res Water Heating .67 EF'!Y34+'Res Attic Insulation'!Y34+'Res Retrofit Bundle'!Y34+'Res New Home Bundle'!Y34+'Comm 92-94% Furnace'!Y34+'Comm 95+% Furnace - NEW'!Y34+'Comm Boiler (85%) Level 1'!Y34+'Comm Boiler (90%) Level 1'!Y34+'Comm LP&HP Steam Boilers - LV1'!Y34+'Comm WH .64 EF'!Y34+'Comm WH Storage 88% Cond'!Y34+'Comm Custom'!Y34+'Res .95+% Res Furnace - Replace'!Y34+'New Home ES'!Y34+'Low Flow Showerhead'!Y34+'Programmable Thermostats'!Y34+'New Residential 4'!Y34+'New Residential 5'!Y34+'Comm 95+% Furnace - Replace'!Y34+'Comm Boiler (85%) Level 2'!Y34+'Comm Boiler (85%) Level 3'!Y34+'Comm Boiler (90%) Level 2'!Y34+'Comm Boiler (90%) Level 3'!Y34+'Comm LP&HP Steam Boilers - LV2'!Y34+'Comm LP&HP Steam Boilers - LV3'!Y34+'New Comm 1'!Y34+'New Comm 2'!Y34+'New Comm 3'!Y34+'New Comm 4'!Y34+'New Comm 5'!Y34,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!Z34+'Res .95+% Res Furnace - NEW'!Z34+'Res Boiler 85%'!Z34+'Res Boiler 90%'!Z34+'Res Furnace Tune-Up'!Z34+'Res Water Heating .62 EF'!Z34+'Res Water Heating .67 EF'!Z34+'Res Attic Insulation'!Z34+'Res Retrofit Bundle'!Z34+'Res New Home Bundle'!Z34+'Comm 92-94% Furnace'!Z34+'Comm 95+% Furnace - NEW'!Z34+'Comm Boiler (85%) Level 1'!Z34+'Comm Boiler (90%) Level 1'!Z34+'Comm LP&HP Steam Boilers - LV1'!Z34+'Comm WH .64 EF'!Z34+'Comm WH Storage 88% Cond'!Z34+'Comm Custom'!Z34+'Res .95+% Res Furnace - Replace'!Z34+'New Home ES'!Z34+'Low Flow Showerhead'!Z34+'Programmable Thermostats'!Z34+'New Residential 4'!Z34+'New Residential 5'!Z34+'Comm 95+% Furnace - Replace'!Z34+'Comm Boiler (85%) Level 2'!Z34+'Comm Boiler (85%) Level 3'!Z34+'Comm Boiler (90%) Level 2'!Z34+'Comm Boiler (90%) Level 3'!Z34+'Comm LP&HP Steam Boilers - LV2'!Z34+'Comm LP&HP Steam Boilers - LV3'!Z34+'New Comm 1'!Z34+'New Comm 2'!Z34+'New Comm 3'!Z34+'New Comm 4'!Z34+'New Comm 5'!Z34,0)","v":0},22032,77360,null,null,2035,82220,17172,99392,null,0,0,0,null,99392,null,null,2035,82220,17172,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AU34+'Res .95+% Res Furnace - NEW'!AU34+'Res Boiler 85%'!AU34+'Res Boiler 90%'!AU34+'Res Furnace Tune-Up'!AU34+'Res Water Heating .62 EF'!AU34+'Res Water Heating .67 EF'!AU34+'Res Attic Insulation'!AU34+'Res Retrofit Bundle'!AU34+'Res New Home Bundle'!AU34+'Comm 92-94% Furnace'!AU34+'Comm 95+% Furnace - NEW'!AU34+'Comm Boiler (85%) Level 1'!AU34+'Comm Boiler (90%) Level 1'!AU34+'Comm LP&HP Steam Boilers - LV1'!AU34+'Comm WH .64 EF'!AU34+'Comm WH Storage 88% Cond'!AU34+'Comm Custom'!AU34+'Res .95+% Res Furnace - Replace'!AU34+'New Home ES'!AU34+'Low Flow Showerhead'!AU34+'Programmable Thermostats'!AU34+'New Residential 4'!AU34+'New Residential 5'!AU34+'Comm 95+% Furnace - Replace'!AU34+'Comm Boiler (85%) Level 2'!AU34+'Comm Boiler (85%) Level 3'!AU34+'Comm Boiler (90%) Level 2'!AU34+'Comm Boiler (90%) Level 3'!AU34+'Comm LP&HP Steam Boilers - LV2'!AU34+'Comm LP&HP Steam Boilers - LV3'!AU34+'New Comm 1'!AU34+'New Comm 2'!AU34+'New Comm 3'!AU34+'New Comm 4'!AU34+'New Comm 5'!AU34,0)","v":28800},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AW34+'Res .95+% Res Furnace - NEW'!AW34+'Res Boiler 85%'!AW34+'Res Boiler 90%'!AW34+'Res Furnace Tune-Up'!AW34+'Res Water Heating .62 EF'!AW34+'Res Water Heating .67 EF'!AW34+'Res Attic Insulation'!AW34+'Res Retrofit Bundle'!AW34+'Res New Home Bundle'!AW34+'Comm 92-94% Furnace'!AW34+'Comm 95+% Furnace - NEW'!AW34+'Comm Boiler (85%) Level 1'!AW34+'Comm Boiler (90%) Level 1'!AW34+'Comm LP&HP Steam Boilers - LV1'!AW34+'Comm WH .64 EF'!AW34+'Comm WH Storage 88% Cond'!AW34+'Comm Custom'!AW34+'Res .95+% Res Furnace - Replace'!AW34+'New Home ES'!AW34+'Low Flow Showerhead'!AW34+'Programmable Thermostats'!AW34+'New Residential 4'!AW34+'New Residential 5'!AW34+'Comm 95+% Furnace - Replace'!AW34+'Comm Boiler (85%) Level 2'!AW34+'Comm Boiler (85%) Level 3'!AW34+'Comm Boiler (90%) Level 2'!AW34+'Comm Boiler (90%) Level 3'!AW34+'Comm LP&HP Steam Boilers - LV2'!AW34+'Comm LP&HP Steam Boilers - LV3'!AW34+'New Comm 1'!AW34+'New Comm 2'!AW34+'New Comm 3'!AW34+'New Comm 4'!AW34+'New Comm 5'!AW34,0)","v":5378},null,null,133570,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BB34+'Res .95+% Res Furnace - NEW'!BB34+'Res Boiler 85%'!BB34+'Res Boiler 90%'!BB34+'Res Furnace Tune-Up'!BB34+'Res Water Heating .62 EF'!BB34+'Res Water Heating .67 EF'!BB34+'Res Attic Insulation'!BB34+'Res Retrofit Bundle'!BB34+'Res New Home Bundle'!BB34+'Comm 92-94% Furnace'!BB34+'Comm 95+% Furnace - NEW'!BB34+'Comm Boiler (85%) Level 1'!BB34+'Comm Boiler (90%) Level 1'!BB34+'Comm LP&HP Steam Boilers - LV1'!BB34+'Comm WH .64 EF'!BB34+'Comm WH Storage 88% Cond'!BB34+'Comm Custom'!BB34+'Res .95+% Res Furnace - Replace'!BB34+'New Home ES'!BB34+'Low Flow Showerhead'!BB34+'Programmable Thermostats'!BB34+'New Residential 4'!BB34+'New Residential 5'!BB34+'Comm 95+% Furnace - Replace'!BB34+'Comm Boiler (85%) Level 2'!BB34+'Comm Boiler (85%) Level 3'!BB34+'Comm Boiler (90%) Level 2'!BB34+'Comm Boiler (90%) Level 3'!BB34+'Comm LP&HP Steam Boilers - LV2'!BB34+'Comm LP&HP Steam Boilers - LV3'!BB34+'New Comm 1'!BB34+'New Comm 2'!BB34+'New Comm 3'!BB34+'New Comm 4'!BB34+'New Comm 5'!BB34,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BC34+'Res .95+% Res Furnace - NEW'!BC34+'Res Boiler 85%'!BC34+'Res Boiler 90%'!BC34+'Res Furnace Tune-Up'!BC34+'Res Water Heating .62 EF'!BC34+'Res Water Heating .67 EF'!BC34+'Res Attic Insulation'!BC34+'Res Retrofit Bundle'!BC34+'Res New Home Bundle'!BC34+'Comm 92-94% Furnace'!BC34+'Comm 95+% Furnace - NEW'!BC34+'Comm Boiler (85%) Level 1'!BC34+'Comm Boiler (90%) Level 1'!BC34+'Comm LP&HP Steam Boilers - LV1'!BC34+'Comm WH .64 EF'!BC34+'Comm WH Storage 88% Cond'!BC34+'Comm Custom'!BC34+'Res .95+% Res Furnace - Replace'!BC34+'New Home ES'!BC34+'Low Flow Showerhead'!BC34+'Programmable Thermostats'!BC34+'New Residential 4'!BC34+'New Residential 5'!BC34+'Comm 95+% Furnace - Replace'!BC34+'Comm Boiler (85%) Level 2'!BC34+'Comm Boiler (85%) Level 3'!BC34+'Comm Boiler (90%) Level 2'!BC34+'Comm Boiler (90%) Level 3'!BC34+'Comm LP&HP Steam Boilers - LV2'!BC34+'Comm LP&HP Steam Boilers - LV3'!BC34+'New Comm 1'!BC34+'New Comm 2'!BC34+'New Comm 3'!BC34+'New Comm 4'!BC34+'New Comm 5'!BC34,0)","v":0},0,133570,null,null,2035,{"$f":"ROUND('Res. 92-94% Res Furnace'!BI34+'Res .95+% Res Furnace - NEW'!BI34+'Res Boiler 85%'!BI34+'Res Boiler 90%'!BI34+'Res Furnace Tune-Up'!BI34+'Res Water Heating .62 EF'!BI34+'Res Water Heating .67 EF'!BI34+'Res Attic Insulation'!BI34+'Res Retrofit Bundle'!BI34+'Res New Home Bundle'!BI34+'Comm 92-94% Furnace'!BI34+'Comm 95+% Furnace - NEW'!BI34+'Comm Boiler (85%) Level 1'!BI34+'Comm Boiler (90%) Level 1'!BI34+'Comm LP&HP Steam Boilers - LV1'!BI34+'Comm WH .64 EF'!BI34+'Comm WH Storage 88% Cond'!BI34+'Comm Custom'!BI34+'Res .95+% Res Furnace - Replace'!BI34+'New Home ES'!BI34+'Low Flow Showerhead'!BI34+'Programmable Thermostats'!BI34+'New Residential 4'!BI34+'New Residential 5'!BI34+'Comm 95+% Furnace - Replace'!BI34+'Comm Boiler (85%) Level 2'!BI34+'Comm Boiler (85%) Level 3'!BI34+'Comm Boiler (90%) Level 2'!BI34+'Comm Boiler (90%) Level 3'!BI34+'Comm LP&HP Steam Boilers - LV2'!BI34+'Comm LP&HP Steam Boilers - LV3'!BI34+'New Comm 1'!BI34+'New Comm 2'!BI34+'New Comm 3'!BI34+'New Comm 4'!BI34+'New Comm 5'!BI34,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BJ34+'Res .95+% Res Furnace - NEW'!BJ34+'Res Boiler 85%'!BJ34+'Res Boiler 90%'!BJ34+'Res Furnace Tune-Up'!BJ34+'Res Water Heating .62 EF'!BJ34+'Res Water Heating .67 EF'!BJ34+'Res Attic Insulation'!BJ34+'Res Retrofit Bundle'!BJ34+'Res New Home Bundle'!BJ34+'Comm 92-94% Furnace'!BJ34+'Comm 95+% Furnace - NEW'!BJ34+'Comm Boiler (85%) Level 1'!BJ34+'Comm Boiler (90%) Level 1'!BJ34+'Comm LP&HP Steam Boilers - LV1'!BJ34+'Comm WH .64 EF'!BJ34+'Comm WH Storage 88% Cond'!BJ34+'Comm Custom'!BJ34+'Res .95+% Res Furnace - Replace'!BJ34+'New Home ES'!BJ34+'Low Flow Showerhead'!BJ34+'Programmable Thermostats'!BJ34+'New Residential 4'!BJ34+'New Residential 5'!BJ34+'Comm 95+% Furnace - Replace'!BJ34+'Comm Boiler (85%) Level 2'!BJ34+'Comm Boiler (85%) Level 3'!BJ34+'Comm Boiler (90%) Level 2'!BJ34+'Comm Boiler (90%) Level 3'!BJ34+'Comm LP&HP Steam Boilers - LV2'!BJ34+'Comm LP&HP Steam Boilers - LV3'!BJ34+'New Comm 1'!BJ34+'New Comm 2'!BJ34+'New Comm 3'!BJ34+'New Comm 4'!BJ34+'New Comm 5'!BJ34,0)","v":9535},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BL34+'Res .95+% Res Furnace - NEW'!BL34+'Res Boiler 85%'!BL34+'Res Boiler 90%'!BL34+'Res Furnace Tune-Up'!BL34+'Res Water Heating .62 EF'!BL34+'Res Water Heating .67 EF'!BL34+'Res Attic Insulation'!BL34+'Res Retrofit Bundle'!BL34+'Res New Home Bundle'!BL34+'Comm 92-94% Furnace'!BL34+'Comm 95+% Furnace - NEW'!BL34+'Comm Boiler (85%) Level 1'!BL34+'Comm Boiler (90%) Level 1'!BL34+'Comm LP&HP Steam Boilers - LV1'!BL34+'Comm WH .64 EF'!BL34+'Comm WH Storage 88% Cond'!BL34+'Comm Custom'!BL34+'Res .95+% Res Furnace - Replace'!BL34+'New Home ES'!BL34+'Low Flow Showerhead'!BL34+'Programmable Thermostats'!BL34+'New Residential 4'!BL34+'New Residential 5'!BL34+'Comm 95+% Furnace - Replace'!BL34+'Comm Boiler (85%) Level 2'!BL34+'Comm Boiler (85%) Level 3'!BL34+'Comm Boiler (90%) Level 2'!BL34+'Comm Boiler (90%) Level 3'!BL34+'Comm LP&HP Steam Boilers - LV2'!BL34+'Comm LP&HP Steam Boilers - LV3'!BL34+'New Comm 1'!BL34+'New Comm 2'!BL34+'New Comm 3'!BL34+'New Comm 4'!BL34+'New Comm 5'!BL34,0)","v":150673},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BN34+'Res .95+% Res Furnace - NEW'!BN34+'Res Boiler 85%'!BN34+'Res Boiler 90%'!BN34+'Res Furnace Tune-Up'!BN34+'Res Water Heating .62 EF'!BN34+'Res Water Heating .67 EF'!BN34+'Res Attic Insulation'!BN34+'Res Retrofit Bundle'!BN34+'Res New Home Bundle'!BN34+'Comm 92-94% Furnace'!BN34+'Comm 95+% Furnace - NEW'!BN34+'Comm Boiler (85%) Level 1'!BN34+'Comm Boiler (90%) Level 1'!BN34+'Comm LP&HP Steam Boilers - LV1'!BN34+'Comm WH .64 EF'!BN34+'Comm WH Storage 88% Cond'!BN34+'Comm Custom'!BN34+'Res .95+% Res Furnace - Replace'!BN34+'New Home ES'!BN34+'Low Flow Showerhead'!BN34+'Programmable Thermostats'!BN34+'New Residential 4'!BN34+'New Residential 5'!BN34+'Comm 95+% Furnace - Replace'!BN34+'Comm Boiler (85%) Level 2'!BN34+'Comm Boiler (85%) Level 3'!BN34+'Comm Boiler (90%) Level 2'!BN34+'Comm Boiler (90%) Level 3'!BN34+'Comm LP&HP Steam Boilers - LV2'!BN34+'Comm LP&HP Steam Boilers - LV3'!BN34+'New Comm 1'!BN34+'New Comm 2'!BN34+'New Comm 3'!BN34+'New Comm 4'!BN34+'New Comm 5'!BN34,0)","v":174275},null,324948,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BR34+'Res .95+% Res Furnace - NEW'!BR34+'Res Boiler 85%'!BR34+'Res Boiler 90%'!BR34+'Res Furnace Tune-Up'!BR34+'Res Water Heating .62 EF'!BR34+'Res Water Heating .67 EF'!BR34+'Res Attic Insulation'!BR34+'Res Retrofit Bundle'!BR34+'Res New Home Bundle'!BR34+'Comm 92-94% Furnace'!BR34+'Comm 95+% Furnace - NEW'!BR34+'Comm Boiler (85%) Level 1'!BR34+'Comm Boiler (90%) Level 1'!BR34+'Comm LP&HP Steam Boilers - LV1'!BR34+'Comm WH .64 EF'!BR34+'Comm WH Storage 88% Cond'!BR34+'Comm Custom'!BR34+'Res .95+% Res Furnace - Replace'!BR34+'New Home ES'!BR34+'Low Flow Showerhead'!BR34+'Programmable Thermostats'!BR34+'New Residential 4'!BR34+'New Residential 5'!BR34+'Comm 95+% Furnace - Replace'!BR34+'Comm Boiler (85%) Level 2'!BR34+'Comm Boiler (85%) Level 3'!BR34+'Comm Boiler (90%) Level 2'!BR34+'Comm Boiler (90%) Level 3'!BR34+'Comm LP&HP Steam Boilers - LV2'!BR34+'Comm LP&HP Steam Boilers - LV3'!BR34+'New Comm 1'!BR34+'New Comm 2'!BR34+'New Comm 3'!BR34+'New Comm 4'!BR34+'New Comm 5'!BR34,0)","v":0},null,324948,null,null,2035,82220,17172,28800,128192,null,0,0,0,null,128192,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
["     Escalation Rate =",null,null,null,"25) Incentive/Participant =",null,null,null,null,22,null,2036,{"$f":"ROUND('Res. 92-94% Res Furnace'!M35+'Res .95+% Res Furnace - NEW'!M35+'Res Boiler 85%'!M35+'Res Boiler 90%'!M35+'Res Furnace Tune-Up'!M35+'Res Water Heating .62 EF'!M35+'Res Water Heating .67 EF'!M35+'Res Attic Insulation'!M35+'Res Retrofit Bundle'!M35+'Res New Home Bundle'!M35+'Comm 92-94% Furnace'!M35+'Comm 95+% Furnace - NEW'!M35+'Comm Boiler (85%) Level 1'!M35+'Comm Boiler (90%) Level 1'!M35+'Comm LP&HP Steam Boilers - LV1'!M35+'Comm WH .64 EF'!M35+'Comm WH Storage 88% Cond'!M35+'Comm Custom'!M35+'Res .95+% Res Furnace - Replace'!M35+'New Home ES'!M35+'Low Flow Showerhead'!M35+'Programmable Thermostats'!M35+'New Residential 4'!M35+'New Residential 5'!M35+'Comm 95+% Furnace - Replace'!M35+'Comm Boiler (85%) Level 2'!M35+'Comm Boiler (85%) Level 3'!M35+'Comm Boiler (90%) Level 2'!M35+'Comm Boiler (90%) Level 3'!M35+'Comm LP&HP Steam Boilers - LV2'!M35+'Comm LP&HP Steam Boilers - LV3'!M35+'New Comm 1'!M35+'New Comm 2'!M35+'New Comm 3'!M35+'New Comm 4'!M35+'New Comm 5'!M35,0)","v":5006},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!O35+'Res .95+% Res Furnace - NEW'!O35+'Res Boiler 85%'!O35+'Res Boiler 90%'!O35+'Res Furnace Tune-Up'!O35+'Res Water Heating .62 EF'!O35+'Res Water Heating .67 EF'!O35+'Res Attic Insulation'!O35+'Res Retrofit Bundle'!O35+'Res New Home Bundle'!O35+'Comm 92-94% Furnace'!O35+'Comm 95+% Furnace - NEW'!O35+'Comm Boiler (85%) Level 1'!O35+'Comm Boiler (90%) Level 1'!O35+'Comm LP&HP Steam Boilers - LV1'!O35+'Comm WH .64 EF'!O35+'Comm WH Storage 88% Cond'!O35+'Comm Custom'!O35+'Res .95+% Res Furnace - Replace'!O35+'New Home ES'!O35+'Low Flow Showerhead'!O35+'Programmable Thermostats'!O35+'New Residential 4'!O35+'New Residential 5'!O35+'Comm 95+% Furnace - Replace'!O35+'Comm Boiler (85%) Level 2'!O35+'Comm Boiler (85%) Level 3'!O35+'Comm Boiler (90%) Level 2'!O35+'Comm Boiler (90%) Level 3'!O35+'Comm LP&HP Steam Boilers - LV2'!O35+'Comm LP&HP Steam Boilers - LV3'!O35+'New Comm 1'!O35+'New Comm 2'!O35+'New Comm 3'!O35+'New Comm 4'!O35+'New Comm 5'!O35,0)","v":44678},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!Q35+'Res .95+% Res Furnace - NEW'!Q35+'Res Boiler 85%'!Q35+'Res Boiler 90%'!Q35+'Res Furnace Tune-Up'!Q35+'Res Water Heating .62 EF'!Q35+'Res Water Heating .67 EF'!Q35+'Res Attic Insulation'!Q35+'Res Retrofit Bundle'!Q35+'Res New Home Bundle'!Q35+'Comm 92-94% Furnace'!Q35+'Comm 95+% Furnace - NEW'!Q35+'Comm Boiler (85%) Level 1'!Q35+'Comm Boiler (90%) Level 1'!Q35+'Comm LP&HP Steam Boilers - LV1'!Q35+'Comm WH .64 EF'!Q35+'Comm WH Storage 88% Cond'!Q35+'Comm Custom'!Q35+'Res .95+% Res Furnace - Replace'!Q35+'New Home ES'!Q35+'Low Flow Showerhead'!Q35+'Programmable Thermostats'!Q35+'New Residential 4'!Q35+'New Residential 5'!Q35+'Comm 95+% Furnace - Replace'!Q35+'Comm Boiler (85%) Level 2'!Q35+'Comm Boiler (85%) Level 3'!Q35+'Comm Boiler (90%) Level 2'!Q35+'Comm Boiler (90%) Level 3'!Q35+'Comm LP&HP Steam Boilers - LV2'!Q35+'Comm LP&HP Steam Boilers - LV3'!Q35+'New Comm 1'!Q35+'New Comm 2'!Q35+'New Comm 3'!Q35+'New Comm 4'!Q35+'New Comm 5'!Q35,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!R35+'Res .95+% Res Furnace - NEW'!R35+'Res Boiler 85%'!R35+'Res Boiler 90%'!R35+'Res Furnace Tune-Up'!R35+'Res Water Heating .62 EF'!R35+'Res Water Heating .67 EF'!R35+'Res Attic Insulation'!R35+'Res Retrofit Bundle'!R35+'Res New Home Bundle'!R35+'Comm 92-94% Furnace'!R35+'Comm 95+% Furnace - NEW'!R35+'Comm Boiler (85%) Level 1'!R35+'Comm Boiler (90%) Level 1'!R35+'Comm LP&HP Steam Boilers - LV1'!R35+'Comm WH .64 EF'!R35+'Comm WH Storage 88% Cond'!R35+'Comm Custom'!R35+'Res .95+% Res Furnace - Replace'!R35+'New Home ES'!R35+'Low Flow Showerhead'!R35+'Programmable Thermostats'!R35+'New Residential 4'!R35+'New Residential 5'!R35+'Comm 95+% Furnace - Replace'!R35+'Comm Boiler (85%) Level 2'!R35+'Comm Boiler (85%) Level 3'!R35+'Comm Boiler (90%) Level 2'!R35+'Comm Boiler (90%) Level 3'!R35+'Comm LP&HP Steam Boilers - LV2'!R35+'Comm LP&HP Steam Boilers - LV3'!R35+'New Comm 1'!R35+'New Comm 2'!R35+'New Comm 3'!R35+'New Comm 4'!R35+'New Comm 5'!R35,0)","v":44678},{"$f":"ROUND('Res. 92-94% Res Furnace'!S35+'Res .95+% Res Furnace - NEW'!S35+'Res Boiler 85%'!S35+'Res Boiler 90%'!S35+'Res Furnace Tune-Up'!S35+'Res Water Heating .62 EF'!S35+'Res Water Heating .67 EF'!S35+'Res Attic Insulation'!S35+'Res Retrofit Bundle'!S35+'Res New Home Bundle'!S35+'Comm 92-94% Furnace'!S35+'Comm 95+% Furnace - NEW'!S35+'Comm Boiler (85%) Level 1'!S35+'Comm Boiler (90%) Level 1'!S35+'Comm LP&HP Steam Boilers - LV1'!S35+'Comm WH .64 EF'!S35+'Comm WH Storage 88% Cond'!S35+'Comm Custom'!S35+'Res .95+% Res Furnace - Replace'!S35+'New Home ES'!S35+'Low Flow Showerhead'!S35+'Programmable Thermostats'!S35+'New Residential 4'!S35+'New Residential 5'!S35+'Comm 95+% Furnace - Replace'!S35+'Comm Boiler (85%) Level 2'!S35+'Comm Boiler (85%) Level 3'!S35+'Comm Boiler (90%) Level 2'!S35+'Comm Boiler (90%) Level 3'!S35+'Comm LP&HP Steam Boilers - LV2'!S35+'Comm LP&HP Steam Boilers - LV3'!S35+'New Comm 1'!S35+'New Comm 2'!S35+'New Comm 3'!S35+'New Comm 4'!S35+'New Comm 5'!S35,0)","v":50},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!U35+'Res .95+% Res Furnace - NEW'!U35+'Res Boiler 85%'!U35+'Res Boiler 90%'!U35+'Res Furnace Tune-Up'!U35+'Res Water Heating .62 EF'!U35+'Res Water Heating .67 EF'!U35+'Res Attic Insulation'!U35+'Res Retrofit Bundle'!U35+'Res New Home Bundle'!U35+'Comm 92-94% Furnace'!U35+'Comm 95+% Furnace - NEW'!U35+'Comm Boiler (85%) Level 1'!U35+'Comm Boiler (90%) Level 1'!U35+'Comm LP&HP Steam Boilers - LV1'!U35+'Comm WH .64 EF'!U35+'Comm WH Storage 88% Cond'!U35+'Comm Custom'!U35+'Res .95+% Res Furnace - Replace'!U35+'New Home ES'!U35+'Low Flow Showerhead'!U35+'Programmable Thermostats'!U35+'New Residential 4'!U35+'New Residential 5'!U35+'Comm 95+% Furnace - Replace'!U35+'Comm Boiler (85%) Level 2'!U35+'Comm Boiler (85%) Level 3'!U35+'Comm Boiler (90%) Level 2'!U35+'Comm Boiler (90%) Level 3'!U35+'Comm LP&HP Steam Boilers - LV2'!U35+'Comm LP&HP Steam Boilers - LV3'!U35+'New Comm 1'!U35+'New Comm 2'!U35+'New Comm 3'!U35+'New Comm 4'!U35+'New Comm 5'!U35,0)","v":9118},53796,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!X35+'Res .95+% Res Furnace - NEW'!X35+'Res Boiler 85%'!X35+'Res Boiler 90%'!X35+'Res Furnace Tune-Up'!X35+'Res Water Heating .62 EF'!X35+'Res Water Heating .67 EF'!X35+'Res Attic Insulation'!X35+'Res Retrofit Bundle'!X35+'Res New Home Bundle'!X35+'Comm 92-94% Furnace'!X35+'Comm 95+% Furnace - NEW'!X35+'Comm Boiler (85%) Level 1'!X35+'Comm Boiler (90%) Level 1'!X35+'Comm LP&HP Steam Boilers - LV1'!X35+'Comm WH .64 EF'!X35+'Comm WH Storage 88% Cond'!X35+'Comm Custom'!X35+'Res .95+% Res Furnace - Replace'!X35+'New Home ES'!X35+'Low Flow Showerhead'!X35+'Programmable Thermostats'!X35+'New Residential 4'!X35+'New Residential 5'!X35+'Comm 95+% Furnace - Replace'!X35+'Comm Boiler (85%) Level 2'!X35+'Comm Boiler (85%) Level 3'!X35+'Comm Boiler (90%) Level 2'!X35+'Comm Boiler (90%) Level 3'!X35+'Comm LP&HP Steam Boilers - LV2'!X35+'Comm LP&HP Steam Boilers - LV3'!X35+'New Comm 1'!X35+'New Comm 2'!X35+'New Comm 3'!X35+'New Comm 4'!X35+'New Comm 5'!X35,0)","v":11968},{"$f":"ROUND('Res. 92-94% Res Furnace'!Y35+'Res .95+% Res Furnace - NEW'!Y35+'Res Boiler 85%'!Y35+'Res Boiler 90%'!Y35+'Res Furnace Tune-Up'!Y35+'Res Water Heating .62 EF'!Y35+'Res Water Heating .67 EF'!Y35+'Res Attic Insulation'!Y35+'Res Retrofit Bundle'!Y35+'Res New Home Bundle'!Y35+'Comm 92-94% Furnace'!Y35+'Comm 95+% Furnace - NEW'!Y35+'Comm Boiler (85%) Level 1'!Y35+'Comm Boiler (90%) Level 1'!Y35+'Comm LP&HP Steam Boilers - LV1'!Y35+'Comm WH .64 EF'!Y35+'Comm WH Storage 88% Cond'!Y35+'Comm Custom'!Y35+'Res .95+% Res Furnace - Replace'!Y35+'New Home ES'!Y35+'Low Flow Showerhead'!Y35+'Programmable Thermostats'!Y35+'New Residential 4'!Y35+'New Residential 5'!Y35+'Comm 95+% Furnace - Replace'!Y35+'Comm Boiler (85%) Level 2'!Y35+'Comm Boiler (85%) Level 3'!Y35+'Comm Boiler (90%) Level 2'!Y35+'Comm Boiler (90%) Level 3'!Y35+'Comm LP&HP Steam Boilers - LV2'!Y35+'Comm LP&HP Steam Boilers - LV3'!Y35+'New Comm 1'!Y35+'New Comm 2'!Y35+'New Comm 3'!Y35+'New Comm 4'!Y35+'New Comm 5'!Y35,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!Z35+'Res .95+% Res Furnace - NEW'!Z35+'Res Boiler 85%'!Z35+'Res Boiler 90%'!Z35+'Res Furnace Tune-Up'!Z35+'Res Water Heating .62 EF'!Z35+'Res Water Heating .67 EF'!Z35+'Res Attic Insulation'!Z35+'Res Retrofit Bundle'!Z35+'Res New Home Bundle'!Z35+'Comm 92-94% Furnace'!Z35+'Comm 95+% Furnace - NEW'!Z35+'Comm Boiler (85%) Level 1'!Z35+'Comm Boiler (90%) Level 1'!Z35+'Comm LP&HP Steam Boilers - LV1'!Z35+'Comm WH .64 EF'!Z35+'Comm WH Storage 88% Cond'!Z35+'Comm Custom'!Z35+'Res .95+% Res Furnace - Replace'!Z35+'New Home ES'!Z35+'Low Flow Showerhead'!Z35+'Programmable Thermostats'!Z35+'New Residential 4'!Z35+'New Residential 5'!Z35+'Comm 95+% Furnace - Replace'!Z35+'Comm Boiler (85%) Level 2'!Z35+'Comm Boiler (85%) Level 3'!Z35+'Comm Boiler (90%) Level 2'!Z35+'Comm Boiler (90%) Level 3'!Z35+'Comm LP&HP Steam Boilers - LV2'!Z35+'Comm LP&HP Steam Boilers - LV3'!Z35+'New Comm 1'!Z35+'New Comm 2'!Z35+'New Comm 3'!Z35+'New Comm 4'!Z35+'New Comm 5'!Z35,0)","v":0},11968,41828,null,null,2036,44678,9118,53796,null,0,0,0,null,53796,null,null,2036,44678,9118,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AU35+'Res .95+% Res Furnace - NEW'!AU35+'Res Boiler 85%'!AU35+'Res Boiler 90%'!AU35+'Res Furnace Tune-Up'!AU35+'Res Water Heating .62 EF'!AU35+'Res Water Heating .67 EF'!AU35+'Res Attic Insulation'!AU35+'Res Retrofit Bundle'!AU35+'Res New Home Bundle'!AU35+'Comm 92-94% Furnace'!AU35+'Comm 95+% Furnace - NEW'!AU35+'Comm Boiler (85%) Level 1'!AU35+'Comm Boiler (90%) Level 1'!AU35+'Comm LP&HP Steam Boilers - LV1'!AU35+'Comm WH .64 EF'!AU35+'Comm WH Storage 88% Cond'!AU35+'Comm Custom'!AU35+'Res .95+% Res Furnace - Replace'!AU35+'New Home ES'!AU35+'Low Flow Showerhead'!AU35+'Programmable Thermostats'!AU35+'New Residential 4'!AU35+'New Residential 5'!AU35+'Comm 95+% Furnace - Replace'!AU35+'Comm Boiler (85%) Level 2'!AU35+'Comm Boiler (85%) Level 3'!AU35+'Comm Boiler (90%) Level 2'!AU35+'Comm Boiler (90%) Level 3'!AU35+'Comm LP&HP Steam Boilers - LV2'!AU35+'Comm LP&HP Steam Boilers - LV3'!AU35+'New Comm 1'!AU35+'New Comm 2'!AU35+'New Comm 3'!AU35+'New Comm 4'!AU35+'New Comm 5'!AU35,0)","v":15845},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AW35+'Res .95+% Res Furnace - NEW'!AW35+'Res Boiler 85%'!AW35+'Res Boiler 90%'!AW35+'Res Furnace Tune-Up'!AW35+'Res Water Heating .62 EF'!AW35+'Res Water Heating .67 EF'!AW35+'Res Attic Insulation'!AW35+'Res Retrofit Bundle'!AW35+'Res New Home Bundle'!AW35+'Comm 92-94% Furnace'!AW35+'Comm 95+% Furnace - NEW'!AW35+'Comm Boiler (85%) Level 1'!AW35+'Comm Boiler (90%) Level 1'!AW35+'Comm LP&HP Steam Boilers - LV1'!AW35+'Comm WH .64 EF'!AW35+'Comm WH Storage 88% Cond'!AW35+'Comm Custom'!AW35+'Res .95+% Res Furnace - Replace'!AW35+'New Home ES'!AW35+'Low Flow Showerhead'!AW35+'Programmable Thermostats'!AW35+'New Residential 4'!AW35+'New Residential 5'!AW35+'Comm 95+% Furnace - Replace'!AW35+'Comm Boiler (85%) Level 2'!AW35+'Comm Boiler (85%) Level 3'!AW35+'Comm Boiler (90%) Level 2'!AW35+'Comm Boiler (90%) Level 3'!AW35+'Comm LP&HP Steam Boilers - LV2'!AW35+'Comm LP&HP Steam Boilers - LV3'!AW35+'New Comm 1'!AW35+'New Comm 2'!AW35+'New Comm 3'!AW35+'New Comm 4'!AW35+'New Comm 5'!AW35,0)","v":2888},null,null,72529,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BB35+'Res .95+% Res Furnace - NEW'!BB35+'Res Boiler 85%'!BB35+'Res Boiler 90%'!BB35+'Res Furnace Tune-Up'!BB35+'Res Water Heating .62 EF'!BB35+'Res Water Heating .67 EF'!BB35+'Res Attic Insulation'!BB35+'Res Retrofit Bundle'!BB35+'Res New Home Bundle'!BB35+'Comm 92-94% Furnace'!BB35+'Comm 95+% Furnace - NEW'!BB35+'Comm Boiler (85%) Level 1'!BB35+'Comm Boiler (90%) Level 1'!BB35+'Comm LP&HP Steam Boilers - LV1'!BB35+'Comm WH .64 EF'!BB35+'Comm WH Storage 88% Cond'!BB35+'Comm Custom'!BB35+'Res .95+% Res Furnace - Replace'!BB35+'New Home ES'!BB35+'Low Flow Showerhead'!BB35+'Programmable Thermostats'!BB35+'New Residential 4'!BB35+'New Residential 5'!BB35+'Comm 95+% Furnace - Replace'!BB35+'Comm Boiler (85%) Level 2'!BB35+'Comm Boiler (85%) Level 3'!BB35+'Comm Boiler (90%) Level 2'!BB35+'Comm Boiler (90%) Level 3'!BB35+'Comm LP&HP Steam Boilers - LV2'!BB35+'Comm LP&HP Steam Boilers - LV3'!BB35+'New Comm 1'!BB35+'New Comm 2'!BB35+'New Comm 3'!BB35+'New Comm 4'!BB35+'New Comm 5'!BB35,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BC35+'Res .95+% Res Furnace - NEW'!BC35+'Res Boiler 85%'!BC35+'Res Boiler 90%'!BC35+'Res Furnace Tune-Up'!BC35+'Res Water Heating .62 EF'!BC35+'Res Water Heating .67 EF'!BC35+'Res Attic Insulation'!BC35+'Res Retrofit Bundle'!BC35+'Res New Home Bundle'!BC35+'Comm 92-94% Furnace'!BC35+'Comm 95+% Furnace - NEW'!BC35+'Comm Boiler (85%) Level 1'!BC35+'Comm Boiler (90%) Level 1'!BC35+'Comm LP&HP Steam Boilers - LV1'!BC35+'Comm WH .64 EF'!BC35+'Comm WH Storage 88% Cond'!BC35+'Comm Custom'!BC35+'Res .95+% Res Furnace - Replace'!BC35+'New Home ES'!BC35+'Low Flow Showerhead'!BC35+'Programmable Thermostats'!BC35+'New Residential 4'!BC35+'New Residential 5'!BC35+'Comm 95+% Furnace - Replace'!BC35+'Comm Boiler (85%) Level 2'!BC35+'Comm Boiler (85%) Level 3'!BC35+'Comm Boiler (90%) Level 2'!BC35+'Comm Boiler (90%) Level 3'!BC35+'Comm LP&HP Steam Boilers - LV2'!BC35+'Comm LP&HP Steam Boilers - LV3'!BC35+'New Comm 1'!BC35+'New Comm 2'!BC35+'New Comm 3'!BC35+'New Comm 4'!BC35+'New Comm 5'!BC35,0)","v":0},0,72529,null,null,2036,{"$f":"ROUND('Res. 92-94% Res Furnace'!BI35+'Res .95+% Res Furnace - NEW'!BI35+'Res Boiler 85%'!BI35+'Res Boiler 90%'!BI35+'Res Furnace Tune-Up'!BI35+'Res Water Heating .62 EF'!BI35+'Res Water Heating .67 EF'!BI35+'Res Attic Insulation'!BI35+'Res Retrofit Bundle'!BI35+'Res New Home Bundle'!BI35+'Comm 92-94% Furnace'!BI35+'Comm 95+% Furnace - NEW'!BI35+'Comm Boiler (85%) Level 1'!BI35+'Comm Boiler (90%) Level 1'!BI35+'Comm LP&HP Steam Boilers - LV1'!BI35+'Comm WH .64 EF'!BI35+'Comm WH Storage 88% Cond'!BI35+'Comm Custom'!BI35+'Res .95+% Res Furnace - Replace'!BI35+'New Home ES'!BI35+'Low Flow Showerhead'!BI35+'Programmable Thermostats'!BI35+'New Residential 4'!BI35+'New Residential 5'!BI35+'Comm 95+% Furnace - Replace'!BI35+'Comm Boiler (85%) Level 2'!BI35+'Comm Boiler (85%) Level 3'!BI35+'Comm Boiler (90%) Level 2'!BI35+'Comm Boiler (90%) Level 3'!BI35+'Comm LP&HP Steam Boilers - LV2'!BI35+'Comm LP&HP Steam Boilers - LV3'!BI35+'New Comm 1'!BI35+'New Comm 2'!BI35+'New Comm 3'!BI35+'New Comm 4'!BI35+'New Comm 5'!BI35,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BJ35+'Res .95+% Res Furnace - NEW'!BJ35+'Res Boiler 85%'!BJ35+'Res Boiler 90%'!BJ35+'Res Furnace Tune-Up'!BJ35+'Res Water Heating .62 EF'!BJ35+'Res Water Heating .67 EF'!BJ35+'Res Attic Insulation'!BJ35+'Res Retrofit Bundle'!BJ35+'Res New Home Bundle'!BJ35+'Comm 92-94% Furnace'!BJ35+'Comm 95+% Furnace - NEW'!BJ35+'Comm Boiler (85%) Level 1'!BJ35+'Comm Boiler (90%) Level 1'!BJ35+'Comm LP&HP Steam Boilers - LV1'!BJ35+'Comm WH .64 EF'!BJ35+'Comm WH Storage 88% Cond'!BJ35+'Comm Custom'!BJ35+'Res .95+% Res Furnace - Replace'!BJ35+'New Home ES'!BJ35+'Low Flow Showerhead'!BJ35+'Programmable Thermostats'!BJ35+'New Residential 4'!BJ35+'New Residential 5'!BJ35+'Comm 95+% Furnace - Replace'!BJ35+'Comm Boiler (85%) Level 2'!BJ35+'Comm Boiler (85%) Level 3'!BJ35+'Comm Boiler (90%) Level 2'!BJ35+'Comm Boiler (90%) Level 3'!BJ35+'Comm LP&HP Steam Boilers - LV2'!BJ35+'Comm LP&HP Steam Boilers - LV3'!BJ35+'New Comm 1'!BJ35+'New Comm 2'!BJ35+'New Comm 3'!BJ35+'New Comm 4'!BJ35+'New Comm 5'!BJ35,0)","v":5006},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BL35+'Res .95+% Res Furnace - NEW'!BL35+'Res Boiler 85%'!BL35+'Res Boiler 90%'!BL35+'Res Furnace Tune-Up'!BL35+'Res Water Heating .62 EF'!BL35+'Res Water Heating .67 EF'!BL35+'Res Attic Insulation'!BL35+'Res Retrofit Bundle'!BL35+'Res New Home Bundle'!BL35+'Comm 92-94% Furnace'!BL35+'Comm 95+% Furnace - NEW'!BL35+'Comm Boiler (85%) Level 1'!BL35+'Comm Boiler (90%) Level 1'!BL35+'Comm LP&HP Steam Boilers - LV1'!BL35+'Comm WH .64 EF'!BL35+'Comm WH Storage 88% Cond'!BL35+'Comm Custom'!BL35+'Res .95+% Res Furnace - Replace'!BL35+'New Home ES'!BL35+'Low Flow Showerhead'!BL35+'Programmable Thermostats'!BL35+'New Residential 4'!BL35+'New Residential 5'!BL35+'Comm 95+% Furnace - Replace'!BL35+'Comm Boiler (85%) Level 2'!BL35+'Comm Boiler (85%) Level 3'!BL35+'Comm Boiler (90%) Level 2'!BL35+'Comm Boiler (90%) Level 3'!BL35+'Comm LP&HP Steam Boilers - LV2'!BL35+'Comm LP&HP Steam Boilers - LV3'!BL35+'New Comm 1'!BL35+'New Comm 2'!BL35+'New Comm 3'!BL35+'New Comm 4'!BL35+'New Comm 5'!BL35,0)","v":81868},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BN35+'Res .95+% Res Furnace - NEW'!BN35+'Res Boiler 85%'!BN35+'Res Boiler 90%'!BN35+'Res Furnace Tune-Up'!BN35+'Res Water Heating .62 EF'!BN35+'Res Water Heating .67 EF'!BN35+'Res Attic Insulation'!BN35+'Res Retrofit Bundle'!BN35+'Res New Home Bundle'!BN35+'Comm 92-94% Furnace'!BN35+'Comm 95+% Furnace - NEW'!BN35+'Comm Boiler (85%) Level 1'!BN35+'Comm Boiler (90%) Level 1'!BN35+'Comm LP&HP Steam Boilers - LV1'!BN35+'Comm WH .64 EF'!BN35+'Comm WH Storage 88% Cond'!BN35+'Comm Custom'!BN35+'Res .95+% Res Furnace - Replace'!BN35+'New Home ES'!BN35+'Low Flow Showerhead'!BN35+'Programmable Thermostats'!BN35+'New Residential 4'!BN35+'New Residential 5'!BN35+'Comm 95+% Furnace - Replace'!BN35+'Comm Boiler (85%) Level 2'!BN35+'Comm Boiler (85%) Level 3'!BN35+'Comm Boiler (90%) Level 2'!BN35+'Comm Boiler (90%) Level 3'!BN35+'Comm LP&HP Steam Boilers - LV2'!BN35+'Comm LP&HP Steam Boilers - LV3'!BN35+'New Comm 1'!BN35+'New Comm 2'!BN35+'New Comm 3'!BN35+'New Comm 4'!BN35+'New Comm 5'!BN35,0)","v":94795},null,176663,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BR35+'Res .95+% Res Furnace - NEW'!BR35+'Res Boiler 85%'!BR35+'Res Boiler 90%'!BR35+'Res Furnace Tune-Up'!BR35+'Res Water Heating .62 EF'!BR35+'Res Water Heating .67 EF'!BR35+'Res Attic Insulation'!BR35+'Res Retrofit Bundle'!BR35+'Res New Home Bundle'!BR35+'Comm 92-94% Furnace'!BR35+'Comm 95+% Furnace - NEW'!BR35+'Comm Boiler (85%) Level 1'!BR35+'Comm Boiler (90%) Level 1'!BR35+'Comm LP&HP Steam Boilers - LV1'!BR35+'Comm WH .64 EF'!BR35+'Comm WH Storage 88% Cond'!BR35+'Comm Custom'!BR35+'Res .95+% Res Furnace - Replace'!BR35+'New Home ES'!BR35+'Low Flow Showerhead'!BR35+'Programmable Thermostats'!BR35+'New Residential 4'!BR35+'New Residential 5'!BR35+'Comm 95+% Furnace - Replace'!BR35+'Comm Boiler (85%) Level 2'!BR35+'Comm Boiler (85%) Level 3'!BR35+'Comm Boiler (90%) Level 2'!BR35+'Comm Boiler (90%) Level 3'!BR35+'Comm LP&HP Steam Boilers - LV2'!BR35+'Comm LP&HP Steam Boilers - LV3'!BR35+'New Comm 1'!BR35+'New Comm 2'!BR35+'New Comm 3'!BR35+'New Comm 4'!BR35+'New Comm 5'!BR35,0)","v":0},null,176663,null,null,2036,44678,9118,15845,69641,null,0,0,0,null,69641]
[null,null,null,null,null,null,null,null,null,23,null,2037,{"$f":"ROUND('Res. 92-94% Res Furnace'!M36+'Res .95+% Res Furnace - NEW'!M36+'Res Boiler 85%'!M36+'Res Boiler 90%'!M36+'Res Furnace Tune-Up'!M36+'Res Water Heating .62 EF'!M36+'Res Water Heating .67 EF'!M36+'Res Attic Insulation'!M36+'Res Retrofit Bundle'!M36+'Res New Home Bundle'!M36+'Comm 92-94% Furnace'!M36+'Comm 95+% Furnace - NEW'!M36+'Comm Boiler (85%) Level 1'!M36+'Comm Boiler (90%) Level 1'!M36+'Comm LP&HP Steam Boilers - LV1'!M36+'Comm WH .64 EF'!M36+'Comm WH Storage 88% Cond'!M36+'Comm Custom'!M36+'Res .95+% Res Furnace - Replace'!M36+'New Home ES'!M36+'Low Flow Showerhead'!M36+'Programmable Thermostats'!M36+'New Residential 4'!M36+'New Residential 5'!M36+'Comm 95+% Furnace - Replace'!M36+'Comm Boiler (85%) Level 2'!M36+'Comm Boiler (85%) Level 3'!M36+'Comm Boiler (90%) Level 2'!M36+'Comm Boiler (90%) Level 3'!M36+'Comm LP&HP Steam Boilers - LV2'!M36+'Comm LP&HP Steam Boilers - LV3'!M36+'New Comm 1'!M36+'New Comm 2'!M36+'New Comm 3'!M36+'New Comm 4'!M36+'New Comm 5'!M36,0)","v":0},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!O36+'Res .95+% Res Furnace - NEW'!O36+'Res Boiler 85%'!O36+'Res Boiler 90%'!O36+'Res Furnace Tune-Up'!O36+'Res Water Heating .62 EF'!O36+'Res Water Heating .67 EF'!O36+'Res Attic Insulation'!O36+'Res Retrofit Bundle'!O36+'Res New Home Bundle'!O36+'Comm 92-94% Furnace'!O36+'Comm 95+% Furnace - NEW'!O36+'Comm Boiler (85%) Level 1'!O36+'Comm Boiler (90%) Level 1'!O36+'Comm LP&HP Steam Boilers - LV1'!O36+'Comm WH .64 EF'!O36+'Comm WH Storage 88% Cond'!O36+'Comm Custom'!O36+'Res .95+% Res Furnace - Replace'!O36+'New Home ES'!O36+'Low Flow Showerhead'!O36+'Programmable Thermostats'!O36+'New Residential 4'!O36+'New Residential 5'!O36+'Comm 95+% Furnace - Replace'!O36+'Comm Boiler (85%) Level 2'!O36+'Comm Boiler (85%) Level 3'!O36+'Comm Boiler (90%) Level 2'!O36+'Comm Boiler (90%) Level 3'!O36+'Comm LP&HP Steam Boilers - LV2'!O36+'Comm LP&HP Steam Boilers - LV3'!O36+'New Comm 1'!O36+'New Comm 2'!O36+'New Comm 3'!O36+'New Comm 4'!O36+'New Comm 5'!O36,0)","v":0},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!Q36+'Res .95+% Res Furnace - NEW'!Q36+'Res Boiler 85%'!Q36+'Res Boiler 90%'!Q36+'Res Furnace Tune-Up'!Q36+'Res Water Heating .62 EF'!Q36+'Res Water Heating .67 EF'!Q36+'Res Attic Insulation'!Q36+'Res Retrofit Bundle'!Q36+'Res New Home Bundle'!Q36+'Comm 92-94% Furnace'!Q36+'Comm 95+% Furnace - NEW'!Q36+'Comm Boiler (85%) Level 1'!Q36+'Comm Boiler (90%) Level 1'!Q36+'Comm LP&HP Steam Boilers - LV1'!Q36+'Comm WH .64 EF'!Q36+'Comm WH Storage 88% Cond'!Q36+'Comm Custom'!Q36+'Res .95+% Res Furnace - Replace'!Q36+'New Home ES'!Q36+'Low Flow Showerhead'!Q36+'Programmable Thermostats'!Q36+'New Residential 4'!Q36+'New Residential 5'!Q36+'Comm 95+% Furnace - Replace'!Q36+'Comm Boiler (85%) Level 2'!Q36+'Comm Boiler (85%) Level 3'!Q36+'Comm Boiler (90%) Level 2'!Q36+'Comm Boiler (90%) Level 3'!Q36+'Comm LP&HP Steam Boilers - LV2'!Q36+'Comm LP&HP Steam Boilers - LV3'!Q36+'New Comm 1'!Q36+'New Comm 2'!Q36+'New Comm 3'!Q36+'New Comm 4'!Q36+'New Comm 5'!Q36,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!R36+'Res .95+% Res Furnace - NEW'!R36+'Res Boiler 85%'!R36+'Res Boiler 90%'!R36+'Res Furnace Tune-Up'!R36+'Res Water Heating .62 EF'!R36+'Res Water Heating .67 EF'!R36+'Res Attic Insulation'!R36+'Res Retrofit Bundle'!R36+'Res New Home Bundle'!R36+'Comm 92-94% Furnace'!R36+'Comm 95+% Furnace - NEW'!R36+'Comm Boiler (85%) Level 1'!R36+'Comm Boiler (90%) Level 1'!R36+'Comm LP&HP Steam Boilers - LV1'!R36+'Comm WH .64 EF'!R36+'Comm WH Storage 88% Cond'!R36+'Comm Custom'!R36+'Res .95+% Res Furnace - Replace'!R36+'New Home ES'!R36+'Low Flow Showerhead'!R36+'Programmable Thermostats'!R36+'New Residential 4'!R36+'New Residential 5'!R36+'Comm 95+% Furnace - Replace'!R36+'Comm Boiler (85%) Level 2'!R36+'Comm Boiler (85%) Level 3'!R36+'Comm Boiler (90%) Level 2'!R36+'Comm Boiler (90%) Level 3'!R36+'Comm LP&HP Steam Boilers - LV2'!R36+'Comm LP&HP Steam Boilers - LV3'!R36+'New Comm 1'!R36+'New Comm 2'!R36+'New Comm 3'!R36+'New Comm 4'!R36+'New Comm 5'!R36,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!S36+'Res .95+% Res Furnace - NEW'!S36+'Res Boiler 85%'!S36+'Res Boiler 90%'!S36+'Res Furnace Tune-Up'!S36+'Res Water Heating .62 EF'!S36+'Res Water Heating .67 EF'!S36+'Res Attic Insulation'!S36+'Res Retrofit Bundle'!S36+'Res New Home Bundle'!S36+'Comm 92-94% Furnace'!S36+'Comm 95+% Furnace - NEW'!S36+'Comm Boiler (85%) Level 1'!S36+'Comm Boiler (90%) Level 1'!S36+'Comm LP&HP Steam Boilers - LV1'!S36+'Comm WH .64 EF'!S36+'Comm WH Storage 88% Cond'!S36+'Comm Custom'!S36+'Res .95+% Res Furnace - Replace'!S36+'New Home ES'!S36+'Low Flow Showerhead'!S36+'Programmable Thermostats'!S36+'New Residential 4'!S36+'New Residential 5'!S36+'Comm 95+% Furnace - Replace'!S36+'Comm Boiler (85%) Level 2'!S36+'Comm Boiler (85%) Level 3'!S36+'Comm Boiler (90%) Level 2'!S36+'Comm Boiler (90%) Level 3'!S36+'Comm LP&HP Steam Boilers - LV2'!S36+'Comm LP&HP Steam Boilers - LV3'!S36+'New Comm 1'!S36+'New Comm 2'!S36+'New Comm 3'!S36+'New Comm 4'!S36+'New Comm 5'!S36,0)","v":0},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!U36+'Res .95+% Res Furnace - NEW'!U36+'Res Boiler 85%'!U36+'Res Boiler 90%'!U36+'Res Furnace Tune-Up'!U36+'Res Water Heating .62 EF'!U36+'Res Water Heating .67 EF'!U36+'Res Attic Insulation'!U36+'Res Retrofit Bundle'!U36+'Res New Home Bundle'!U36+'Comm 92-94% Furnace'!U36+'Comm 95+% Furnace - NEW'!U36+'Comm Boiler (85%) Level 1'!U36+'Comm Boiler (90%) Level 1'!U36+'Comm LP&HP Steam Boilers - LV1'!U36+'Comm WH .64 EF'!U36+'Comm WH Storage 88% Cond'!U36+'Comm Custom'!U36+'Res .95+% Res Furnace - Replace'!U36+'New Home ES'!U36+'Low Flow Showerhead'!U36+'Programmable Thermostats'!U36+'New Residential 4'!U36+'New Residential 5'!U36+'Comm 95+% Furnace - Replace'!U36+'Comm Boiler (85%) Level 2'!U36+'Comm Boiler (85%) Level 3'!U36+'Comm Boiler (90%) Level 2'!U36+'Comm Boiler (90%) Level 3'!U36+'Comm LP&HP Steam Boilers - LV2'!U36+'Comm LP&HP Steam Boilers - LV3'!U36+'New Comm 1'!U36+'New Comm 2'!U36+'New Comm 3'!U36+'New Comm 4'!U36+'New Comm 5'!U36,0)","v":0},0,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!X36+'Res .95+% Res Furnace - NEW'!X36+'Res Boiler 85%'!X36+'Res Boiler 90%'!X36+'Res Furnace Tune-Up'!X36+'Res Water Heating .62 EF'!X36+'Res Water Heating .67 EF'!X36+'Res Attic Insulation'!X36+'Res Retrofit Bundle'!X36+'Res New Home Bundle'!X36+'Comm 92-94% Furnace'!X36+'Comm 95+% Furnace - NEW'!X36+'Comm Boiler (85%) Level 1'!X36+'Comm Boiler (90%) Level 1'!X36+'Comm LP&HP Steam Boilers - LV1'!X36+'Comm WH .64 EF'!X36+'Comm WH Storage 88% Cond'!X36+'Comm Custom'!X36+'Res .95+% Res Furnace - Replace'!X36+'New Home ES'!X36+'Low Flow Showerhead'!X36+'Programmable Thermostats'!X36+'New Residential 4'!X36+'New Residential 5'!X36+'Comm 95+% Furnace - Replace'!X36+'Comm Boiler (85%) Level 2'!X36+'Comm Boiler (85%) Level 3'!X36+'Comm Boiler (90%) Level 2'!X36+'Comm Boiler (90%) Level 3'!X36+'Comm LP&HP Steam Boilers - LV2'!X36+'Comm LP&HP Steam Boilers - LV3'!X36+'New Comm 1'!X36+'New Comm 2'!X36+'New Comm 3'!X36+'New Comm 4'!X36+'New Comm 5'!X36,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!Y36+'Res .95+% Res Furnace - NEW'!Y36+'Res Boiler 85%'!Y36+'Res Boiler 90%'!Y36+'Res Furnace Tune-Up'!Y36+'Res Water Heating .62 EF'!Y36+'Res Water Heating .67 EF'!Y36+'Res Attic Insulation'!Y36+'Res Retrofit Bundle'!Y36+'Res New Home Bundle'!Y36+'Comm 92-94% Furnace'!Y36+'Comm 95+% Furnace - NEW'!Y36+'Comm Boiler (85%) Level 1'!Y36+'Comm Boiler (90%) Level 1'!Y36+'Comm LP&HP Steam Boilers - LV1'!Y36+'Comm WH .64 EF'!Y36+'Comm WH Storage 88% Cond'!Y36+'Comm Custom'!Y36+'Res .95+% Res Furnace - Replace'!Y36+'New Home ES'!Y36+'Low Flow Showerhead'!Y36+'Programmable Thermostats'!Y36+'New Residential 4'!Y36+'New Residential 5'!Y36+'Comm 95+% Furnace - Replace'!Y36+'Comm Boiler (85%) Level 2'!Y36+'Comm Boiler (85%) Level 3'!Y36+'Comm Boiler (90%) Level 2'!Y36+'Comm Boiler (90%) Level 3'!Y36+'Comm LP&HP Steam Boilers - LV2'!Y36+'Comm LP&HP Steam Boilers - LV3'!Y36+'New Comm 1'!Y36+'New Comm 2'!Y36+'New Comm 3'!Y36+'New Comm 4'!Y36+'New Comm 5'!Y36,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!Z36+'Res .95+% Res Furnace - NEW'!Z36+'Res Boiler 85%'!Z36+'Res Boiler 90%'!Z36+'Res Furnace Tune-Up'!Z36+'Res Water Heating .62 EF'!Z36+'Res Water Heating .67 EF'!Z36+'Res Attic Insulation'!Z36+'Res Retrofit Bundle'!Z36+'Res New Home Bundle'!Z36+'Comm 92-94% Furnace'!Z36+'Comm 95+% Furnace - NEW'!Z36+'Comm Boiler (85%) Level 1'!Z36+'Comm Boiler (90%) Level 1'!Z36+'Comm LP&HP Steam Boilers - LV1'!Z36+'Comm WH .64 EF'!Z36+'Comm WH Storage 88% Cond'!Z36+'Comm Custom'!Z36+'Res .95+% Res Furnace - Replace'!Z36+'New Home ES'!Z36+'Low Flow Showerhead'!Z36+'Programmable Thermostats'!Z36+'New Residential 4'!Z36+'New Residential 5'!Z36+'Comm 95+% Furnace - Replace'!Z36+'Comm Boiler (85%) Level 2'!Z36+'Comm Boiler (85%) Level 3'!Z36+'Comm Boiler (90%) Level 2'!Z36+'Comm Boiler (90%) Level 3'!Z36+'Comm LP&HP Steam Boilers - LV2'!Z36+'Comm LP&HP Steam Boilers - LV3'!Z36+'New Comm 1'!Z36+'New Comm 2'!Z36+'New Comm 3'!Z36+'New Comm 4'!Z36+'New Comm 5'!Z36,0)","v":0},0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AU36+'Res .95+% Res Furnace - NEW'!AU36+'Res Boiler 85%'!AU36+'Res Boiler 90%'!AU36+'Res Furnace Tune-Up'!AU36+'Res Water Heating .62 EF'!AU36+'Res Water Heating .67 EF'!AU36+'Res Attic Insulation'!AU36+'Res Retrofit Bundle'!AU36+'Res New Home Bundle'!AU36+'Comm 92-94% Furnace'!AU36+'Comm 95+% Furnace - NEW'!AU36+'Comm Boiler (85%) Level 1'!AU36+'Comm Boiler (90%) Level 1'!AU36+'Comm LP&HP Steam Boilers - LV1'!AU36+'Comm WH .64 EF'!AU36+'Comm WH Storage 88% Cond'!AU36+'Comm Custom'!AU36+'Res .95+% Res Furnace - Replace'!AU36+'New Home ES'!AU36+'Low Flow Showerhead'!AU36+'Programmable Thermostats'!AU36+'New Residential 4'!AU36+'New Residential 5'!AU36+'Comm 95+% Furnace - Replace'!AU36+'Comm Boiler (85%) Level 2'!AU36+'Comm Boiler (85%) Level 3'!AU36+'Comm Boiler (90%) Level 2'!AU36+'Comm Boiler (90%) Level 3'!AU36+'Comm LP&HP Steam Boilers - LV2'!AU36+'Comm LP&HP Steam Boilers - LV3'!AU36+'New Comm 1'!AU36+'New Comm 2'!AU36+'New Comm 3'!AU36+'New Comm 4'!AU36+'New Comm 5'!AU36,0)","v":0},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!AW36+'Res .95+% Res Furnace - NEW'!AW36+'Res Boiler 85%'!AW36+'Res Boiler 90%'!AW36+'Res Furnace Tune-Up'!AW36+'Res Water Heating .62 EF'!AW36+'Res Water Heating .67 EF'!AW36+'Res Attic Insulation'!AW36+'Res Retrofit Bundle'!AW36+'Res New Home Bundle'!AW36+'Comm 92-94% Furnace'!AW36+'Comm 95+% Furnace - NEW'!AW36+'Comm Boiler (85%) Level 1'!AW36+'Comm Boiler (90%) Level 1'!AW36+'Comm LP&HP Steam Boilers - LV1'!AW36+'Comm WH .64 EF'!AW36+'Comm WH Storage 88% Cond'!AW36+'Comm Custom'!AW36+'Res .95+% Res Furnace - Replace'!AW36+'New Home ES'!AW36+'Low Flow Showerhead'!AW36+'Programmable Thermostats'!AW36+'New Residential 4'!AW36+'New Residential 5'!AW36+'Comm 95+% Furnace - Replace'!AW36+'Comm Boiler (85%) Level 2'!AW36+'Comm Boiler (85%) Level 3'!AW36+'Comm Boiler (90%) Level 2'!AW36+'Comm Boiler (90%) Level 3'!AW36+'Comm LP&HP Steam Boilers - LV2'!AW36+'Comm LP&HP Steam Boilers - LV3'!AW36+'New Comm 1'!AW36+'New Comm 2'!AW36+'New Comm 3'!AW36+'New Comm 4'!AW36+'New Comm 5'!AW36,0)","v":0},null,null,0,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BB36+'Res .95+% Res Furnace - NEW'!BB36+'Res Boiler 85%'!BB36+'Res Boiler 90%'!BB36+'Res Furnace Tune-Up'!BB36+'Res Water Heating .62 EF'!BB36+'Res Water Heating .67 EF'!BB36+'Res Attic Insulation'!BB36+'Res Retrofit Bundle'!BB36+'Res New Home Bundle'!BB36+'Comm 92-94% Furnace'!BB36+'Comm 95+% Furnace - NEW'!BB36+'Comm Boiler (85%) Level 1'!BB36+'Comm Boiler (90%) Level 1'!BB36+'Comm LP&HP Steam Boilers - LV1'!BB36+'Comm WH .64 EF'!BB36+'Comm WH Storage 88% Cond'!BB36+'Comm Custom'!BB36+'Res .95+% Res Furnace - Replace'!BB36+'New Home ES'!BB36+'Low Flow Showerhead'!BB36+'Programmable Thermostats'!BB36+'New Residential 4'!BB36+'New Residential 5'!BB36+'Comm 95+% Furnace - Replace'!BB36+'Comm Boiler (85%) Level 2'!BB36+'Comm Boiler (85%) Level 3'!BB36+'Comm Boiler (90%) Level 2'!BB36+'Comm Boiler (90%) Level 3'!BB36+'Comm LP&HP Steam Boilers - LV2'!BB36+'Comm LP&HP Steam Boilers - LV3'!BB36+'New Comm 1'!BB36+'New Comm 2'!BB36+'New Comm 3'!BB36+'New Comm 4'!BB36+'New Comm 5'!BB36,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BC36+'Res .95+% Res Furnace - NEW'!BC36+'Res Boiler 85%'!BC36+'Res Boiler 90%'!BC36+'Res Furnace Tune-Up'!BC36+'Res Water Heating .62 EF'!BC36+'Res Water Heating .67 EF'!BC36+'Res Attic Insulation'!BC36+'Res Retrofit Bundle'!BC36+'Res New Home Bundle'!BC36+'Comm 92-94% Furnace'!BC36+'Comm 95+% Furnace - NEW'!BC36+'Comm Boiler (85%) Level 1'!BC36+'Comm Boiler (90%) Level 1'!BC36+'Comm LP&HP Steam Boilers - LV1'!BC36+'Comm WH .64 EF'!BC36+'Comm WH Storage 88% Cond'!BC36+'Comm Custom'!BC36+'Res .95+% Res Furnace - Replace'!BC36+'New Home ES'!BC36+'Low Flow Showerhead'!BC36+'Programmable Thermostats'!BC36+'New Residential 4'!BC36+'New Residential 5'!BC36+'Comm 95+% Furnace - Replace'!BC36+'Comm Boiler (85%) Level 2'!BC36+'Comm Boiler (85%) Level 3'!BC36+'Comm Boiler (90%) Level 2'!BC36+'Comm Boiler (90%) Level 3'!BC36+'Comm LP&HP Steam Boilers - LV2'!BC36+'Comm LP&HP Steam Boilers - LV3'!BC36+'New Comm 1'!BC36+'New Comm 2'!BC36+'New Comm 3'!BC36+'New Comm 4'!BC36+'New Comm 5'!BC36,0)","v":0},0,0,null,null,2037,{"$f":"ROUND('Res. 92-94% Res Furnace'!BI36+'Res .95+% Res Furnace - NEW'!BI36+'Res Boiler 85%'!BI36+'Res Boiler 90%'!BI36+'Res Furnace Tune-Up'!BI36+'Res Water Heating .62 EF'!BI36+'Res Water Heating .67 EF'!BI36+'Res Attic Insulation'!BI36+'Res Retrofit Bundle'!BI36+'Res New Home Bundle'!BI36+'Comm 92-94% Furnace'!BI36+'Comm 95+% Furnace - NEW'!BI36+'Comm Boiler (85%) Level 1'!BI36+'Comm Boiler (90%) Level 1'!BI36+'Comm LP&HP Steam Boilers - LV1'!BI36+'Comm WH .64 EF'!BI36+'Comm WH Storage 88% Cond'!BI36+'Comm Custom'!BI36+'Res .95+% Res Furnace - Replace'!BI36+'New Home ES'!BI36+'Low Flow Showerhead'!BI36+'Programmable Thermostats'!BI36+'New Residential 4'!BI36+'New Residential 5'!BI36+'Comm 95+% Furnace - Replace'!BI36+'Comm Boiler (85%) Level 2'!BI36+'Comm Boiler (85%) Level 3'!BI36+'Comm Boiler (90%) Level 2'!BI36+'Comm Boiler (90%) Level 3'!BI36+'Comm LP&HP Steam Boilers - LV2'!BI36+'Comm LP&HP Steam Boilers - LV3'!BI36+'New Comm 1'!BI36+'New Comm 2'!BI36+'New Comm 3'!BI36+'New Comm 4'!BI36+'New Comm 5'!BI36,0)","v":0},{"$f":"ROUND('Res. 92-94% Res Furnace'!BJ36+'Res .95+% Res Furnace - NEW'!BJ36+'Res Boiler 85%'!BJ36+'Res Boiler 90%'!BJ36+'Res Furnace Tune-Up'!BJ36+'Res Water Heating .62 EF'!BJ36+'Res Water Heating .67 EF'!BJ36+'Res Attic Insulation'!BJ36+'Res Retrofit Bundle'!BJ36+'Res New Home Bundle'!BJ36+'Comm 92-94% Furnace'!BJ36+'Comm 95+% Furnace - NEW'!BJ36+'Comm Boiler (85%) Level 1'!BJ36+'Comm Boiler (90%) Level 1'!BJ36+'Comm LP&HP Steam Boilers - LV1'!BJ36+'Comm WH .64 EF'!BJ36+'Comm WH Storage 88% Cond'!BJ36+'Comm Custom'!BJ36+'Res .95+% Res Furnace - Replace'!BJ36+'New Home ES'!BJ36+'Low Flow Showerhead'!BJ36+'Programmable Thermostats'!BJ36+'New Residential 4'!BJ36+'New Residential 5'!BJ36+'Comm 95+% Furnace - Replace'!BJ36+'Comm Boiler (85%) Level 2'!BJ36+'Comm Boiler (85%) Level 3'!BJ36+'Comm Boiler (90%) Level 2'!BJ36+'Comm Boiler (90%) Level 3'!BJ36+'Comm LP&HP Steam Boilers - LV2'!BJ36+'Comm LP&HP Steam Boilers - LV3'!BJ36+'New Comm 1'!BJ36+'New Comm 2'!BJ36+'New Comm 3'!BJ36+'New Comm 4'!BJ36+'New Comm 5'!BJ36,0)","v":0},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BL36+'Res .95+% Res Furnace - NEW'!BL36+'Res Boiler 85%'!BL36+'Res Boiler 90%'!BL36+'Res Furnace Tune-Up'!BL36+'Res Water Heating .62 EF'!BL36+'Res Water Heating .67 EF'!BL36+'Res Attic Insulation'!BL36+'Res Retrofit Bundle'!BL36+'Res New Home Bundle'!BL36+'Comm 92-94% Furnace'!BL36+'Comm 95+% Furnace - NEW'!BL36+'Comm Boiler (85%) Level 1'!BL36+'Comm Boiler (90%) Level 1'!BL36+'Comm LP&HP Steam Boilers - LV1'!BL36+'Comm WH .64 EF'!BL36+'Comm WH Storage 88% Cond'!BL36+'Comm Custom'!BL36+'Res .95+% Res Furnace - Replace'!BL36+'New Home ES'!BL36+'Low Flow Showerhead'!BL36+'Programmable Thermostats'!BL36+'New Residential 4'!BL36+'New Residential 5'!BL36+'Comm 95+% Furnace - Replace'!BL36+'Comm Boiler (85%) Level 2'!BL36+'Comm Boiler (85%) Level 3'!BL36+'Comm Boiler (90%) Level 2'!BL36+'Comm Boiler (90%) Level 3'!BL36+'Comm LP&HP Steam Boilers - LV2'!BL36+'Comm LP&HP Steam Boilers - LV3'!BL36+'New Comm 1'!BL36+'New Comm 2'!BL36+'New Comm 3'!BL36+'New Comm 4'!BL36+'New Comm 5'!BL36,0)","v":0},null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BN36+'Res .95+% Res Furnace - NEW'!BN36+'Res Boiler 85%'!BN36+'Res Boiler 90%'!BN36+'Res Furnace Tune-Up'!BN36+'Res Water Heating .62 EF'!BN36+'Res Water Heating .67 EF'!BN36+'Res Attic Insulation'!BN36+'Res Retrofit Bundle'!BN36+'Res New Home Bundle'!BN36+'Comm 92-94% Furnace'!BN36+'Comm 95+% Furnace - NEW'!BN36+'Comm Boiler (85%) Level 1'!BN36+'Comm Boiler (90%) Level 1'!BN36+'Comm LP&HP Steam Boilers - LV1'!BN36+'Comm WH .64 EF'!BN36+'Comm WH Storage 88% Cond'!BN36+'Comm Custom'!BN36+'Res .95+% Res Furnace - Replace'!BN36+'New Home ES'!BN36+'Low Flow Showerhead'!BN36+'Programmable Thermostats'!BN36+'New Residential 4'!BN36+'New Residential 5'!BN36+'Comm 95+% Furnace - Replace'!BN36+'Comm Boiler (85%) Level 2'!BN36+'Comm Boiler (85%) Level 3'!BN36+'Comm Boiler (90%) Level 2'!BN36+'Comm Boiler (90%) Level 3'!BN36+'Comm LP&HP Steam Boilers - LV2'!BN36+'Comm LP&HP Steam Boilers - LV3'!BN36+'New Comm 1'!BN36+'New Comm 2'!BN36+'New Comm 3'!BN36+'New Comm 4'!BN36+'New Comm 5'!BN36,0)","v":0},null,0,null,{"$f":"ROUND('Res. 92-94% Res Furnace'!BR36+'Res .95+% Res Furnace - NEW'!BR36+'Res Boiler 85%'!BR36+'Res Boiler 90%'!BR36+'Res Furnace Tune-Up'!BR36+'Res Water Heating .62 EF'!BR36+'Res Water Heating .67 EF'!BR36+'Res Attic Insulation'!BR36+'Res Retrofit Bundle'!BR36+'Res New Home Bundle'!BR36+'Comm 92-94% Furnace'!BR36+'Comm 95+% Furnace - NEW'!BR36+'Comm Boiler (85%) Level 1'!BR36+'Comm Boiler (90%) Level 1'!BR36+'Comm LP&HP Steam Boilers - LV1'!BR36+'Comm WH .64 EF'!BR36+'Comm WH Storage 88% Cond'!BR36+'Comm Custom'!BR36+'Res .95+% Res Furnace - Replace'!BR36+'New Home ES'!BR36+'Low Flow Showerhead'!BR36+'Programmable Thermostats'!BR36+'New Residential 4'!BR36+'New Residential 5'!BR36+'Comm 95+% Furnace - Replace'!BR36+'Comm Boiler (85%) Level 2'!BR36+'Comm Boiler (85%) Level 3'!BR36+'Comm Boiler (90%) Level 2'!BR36+'Comm Boiler (90%) Level 3'!BR36+'Comm LP&HP Steam Boilers - LV2'!BR36+'Comm LP&HP Steam Boilers - LV3'!BR36+'New Comm 1'!BR36+'New Comm 2'!BR36+'New Comm 3'!BR36+'New Comm 4'!BR36+'New Comm 5'!BR36,0)","v":0},null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
["10) Non Gas Fuel Environmental Damage Factor =",null,null,null,"26) Distribution Delivery Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
["    Escalation Rate ="]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,null,null,null,"Total = ",null,{"$f":"SUM(M14:M37)","v":288739},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V37)","v":2293428},null,null,null,null,{"$f":"SUM(AA14:AA37)","v":953410},{"$f":"SUM(AB14:AB37)","v":1340018},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH37)","v":2293428},null,null,null,{"$f":"SUM(AL14:AL37)","v":467100},null,{"$f":"SUM(AN14:AN37)","v":1826328},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ37)","v":3034046},null,null,null,{"$f":"SUM(BD14:BD37)","v":774430},{"$f":"SUM(BE14:BE37)","v":2259616},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ37)","v":288739},null,null,null,null,null,{"$f":"SUM(BP14:BP37)","v":7397214},null,{"$f":"SUM(BR14:BR37)","v":711430},null,{"$f":"SUM(BT14:BT37)","v":6685784},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA37)","v":2902227},null,null,null,{"$f":"SUM(CE14:CE37)","v":774430},null,{"$f":"SUM(CG14:CG37)","v":2127797},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!D26","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$42,V15:V37),0)","v":1096881},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$42,AA15:AA37),0)","v":662061},{"$f":"ROUND(AB14+NPV($C$42,AB15:AB37),0)","v":434819},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$42,AH15:AH37),0)","v":1096881},null,null,null,{"$f":"ROUND(AL14+NPV($C$42,AL15:AL37),0)","v":432479},null,{"$f":"+AH40-AL40","v":664402},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$44,AZ15:AZ37),0)","v":2080422},null,null,null,{"$f":"ROUND(BD14+NPV($C$44,BD15:BD37),0)","v":746225},{"$f":"AZ40-BD40","v":1334197},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$40,BP15:BP37),0)","v":3059070},null,{"$f":"ROUND(BR14+NPV($C$40,BR15:BR37),0)","v":644385},null,{"$f":"ROUND(BT14+NPV($C$40,BT15:BT37),0)","v":2414685},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$42,CA15:CA37),0)","v":1379070},null,null,null,{"$f":"ROUND(CE14+NPV($C$42,CE15:CE37),0)","v":717210},null,{"$f":"ROUND(CG14+NPV($C$42,CG15:CG37),0)","v":661860}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT40","v":2414685}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!D27","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",null,null,null,"Total NPV =",null,null,{"$f":"AB40","v":434819},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN40","v":664402},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE40","v":1334197},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP40/BR40,20)","v":4.7472706534137199},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG40","v":661860},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,{"$f":"$J23","v":10}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N42","v":434819},{"$f":"N43","v":1.66},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V40/AA40,2)","v":1.66},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH40/AL40,2)","v":2.54},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ40/BD40,2)","v":2.79},null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA40/CE40,2)","v":1.92},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,{"$f":"$J24","v":11}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!D28","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG42","v":664402},{"$f":"AG43","v":2.54},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
[null,null,null,null,"Societal Test",{"$f":"AS42","v":1334197},{"$f":"AS43","v":2.79},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":13}]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!D29","v":2014},null,"Participant Test",{"$f":"BJ41","v":2414685},{"$f":"BJ42","v":4.7472706534137199},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null," ",null,null,null,null,null,"(B)","= Table 1 (T)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY42","v":661860},{"$f":"BY43","v":1.92},null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Gas Input Table Summary'!D30","v":2015},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 2 =",null,{"$f":"+'Gas Input Table Summary'!D31","v":2016},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
["      Project Analysis Year 3 =",null,{"$f":"+'Gas Input Table Summary'!D32","v":2017},null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)"]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":14}]
["1/  Energy Audit program costs of $25,000 per year included with Total Program tests only.",null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(I)","= (G) - (H)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":16}]

{"sheet":"Res .95+% Res Furnace - NEW","index":8,"n_rows":53,"n_cols":106,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:","Residential 95+% AFUE Furnace - New",null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Residential 95+% AFUE Furnace - New"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Residential 95+% AFUE Furnace - New"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Residential 95+% AFUE Furnace - New"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Residential 95+% AFUE Furnace - New"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Residential 95+% AFUE Furnace - New"}]
["Program Years:",{"$f":"'Res. 92-94% Res Furnace'!B6","v":"2015 - 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$7","v":7.6909999999999998},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+ROUND('Adminstrative Costs'!H9+'Adminstrative Costs'!L9,0)","v":6750},{"$f":"+ROUND('Adminstrative Costs'!I9+'Adminstrative Costs'!M9,0)","v":7945},{"$f":"+ROUND('Adminstrative Costs'!J9+'Adminstrative Costs'!N9,0)","v":9163},null,null,null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F35,0)","v":45000},{"$f":"ROUND(G30*G35,0)","v":51000},{"$f":"ROUND(H30*H35,0)","v":57000},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$9","v":0.12640000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":51750},{"$f":"SUM(G11:G12)","v":58945},{"$f":"SUM(H11:H12)","v":66163}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$48-$C$46","v":1},null,{"$f":"$C$48","v":2015},{"$f":"ROUND(IF($C$48+$F$23>L14,F25*F30,0),0)","v":705},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":3055},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":3055},{"$f":"ROUND(M14*$C$23,1)","v":7.1},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":1051},{"$f":"ROUND(+U14+R14,0)","v":4106},{"$f":"ROUND($H$37*(1+$C$11)^J14,3)","v":1.8049999999999999},{"$f":"ROUND((1-$H$39)*(W14*M14),0)","v":827},{"$f":"ROUND($F$11,0)","v":6750},{"$f":"ROUND($F$12,0)","v":45000},{"$f":"SUM(X14:Z14)","v":52577},{"$f":"V14-AA14","v":-48471},null,null,{"$f":"$C$48","v":2015},{"$f":"+R14","v":3055},{"$f":"+U14","v":1051},{"$f":"+AG14+AF14","v":4106},null,{"$f":"ROUND(Y14,0)","v":6750},{"$f":"ROUND(Z14,0)","v":45000},{"$f":"SUM(AJ14:AK14)","v":51750},null,{"$f":"+AH14-AL14","v":-47644},null,null,{"$f":"$C$48","v":2015},{"$f":"AF14","v":3055},{"$f":"+AG14","v":1051},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$48+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":2416},{"$f":"ROUND($C$34*(1+$C$35)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":252},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":6774},null,{"$f":"ROUND($F$13,0)","v":51750},{"$f":"ROUND((F15*F30)-Z14,0)","v":300},{"$f":"BB14+BC14","v":52050},{"$f":"AZ14-BD14","v":-45276},null,null,{"$f":"$C$48","v":2015},{"$f":"+F12","v":45000},{"$f":"+M14","v":705},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.96},{"$f":"ROUND(BJ14*BK14,0)","v":5612},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13100000000000001},{"$f":"ROUND(IF($C$48+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":14384},null,{"$f":"BI14+BL14+BN14+BO14","v":64996},null,{"$f":"ROUND(F15*F30,0)","v":45300},null,{"$f":"BP14-BR14","v":19696},null,null,{"$f":"$C$48","v":2015},{"$f":"$R14","v":3055},{"$f":"U14","v":1051},{"$f":"AU14","v":2416},{"$f":"SUM(BX14:BZ14)","v":6522},null,{"$f":"BB14","v":51750},{"$f":"BC14","v":300},{"$f":"SUM(CC14:CD14)","v":52050},null,{"$f":"CA14-CE14","v":-45528}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$D$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M11,0)","v":302},{"$f":"F15","v":302},{"$f":"G15","v":302},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$48+$F$23>L15,$F$25*$F$30,0)+IF($C$49+$G$23>L15,$G$25*$G$30,0),0)","v":1504},4.4850000000000003,6745,0,{"$f":"ROUND(M15*P15,0)","v":0},6745,15,149,{"$f":"ROUND(S15*T15,0)","v":2235},{"$f":"ROUND(+U15+R15,0)","v":8980},1.8680000000000001,1826,{"$f":"ROUND($G$11,0)","v":7945},{"$f":"ROUND($G$12,0)","v":51000},60771,-51791,null,null,{"$f":"AE14+1","v":2016},6745,2235,{"$f":"+AG15+AF15","v":8980},null,{"$f":"ROUND(Y15,0)","v":7945},51000,58945,null,-49965,null,null,{"$f":"AQ14+1","v":2016},6745,2235,2.1999999999999999E-2,{"$f":"ROUND((IF($C$48+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$49+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":5153},0.36599999999999999,550,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":14683},null,{"$f":"ROUND($G$13,0)","v":58945},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":340},{"$f":"BB15+BC15","v":59285},-44602,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":51000},1504,8.2390000000000008,{"$f":"ROUND(BJ15*BK15,0)","v":12391},0.13500000000000001,{"$f":"ROUND((IF($C$48+$F$23>BH15,$F$27*$F$30,0)+IF($C$49+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":31622},null,95013,null,{"$f":"ROUND($G$15*$G$30,0)","v":51340},null,{"$f":"BP15-BR15","v":43673},null,null,{"$f":"BW14+1","v":2016},6745,{"$f":"U15","v":2235},{"$f":"AU15","v":5153},{"$f":"SUM(BX15:BZ15)","v":14133},null,{"$f":"BB15","v":58945},340,{"$f":"SUM(CC15:CD15)","v":59285},null,{"$f":"CA15-CE15","v":-45152}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$48+$F$23>L16,$F$25*$F$30,0)+IF($C$49+$G$23>L16,$G$25*$G$30,0)+IF($C$50+$H$23>L16,$H$25*$H$30,0),0)","v":2397},4.6420000000000003,11127,0,0,11127,24,151,{"$f":"ROUND(S16*T16,0)","v":3624},14751,1.9339999999999999,3013,{"$f":"ROUND($H$11,0)","v":9163},{"$f":"ROUND($H$12,0)","v":57000},69176,-54425,null,null,2017,11127,3624,{"$f":"+AG16+AF16","v":14751},null,9163,57000,66163,null,-51412,null,null,2017,11127,3624,2.3E-2,{"$f":"ROUND((IF($C$48+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$49+$G$23>AQ16,$G$27*$G$30,0)+IF($C$50+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":8586},0.375,899,null,null,24236,null,{"$f":"ROUND($H$13,0)","v":66163},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":380},66543,-42307,null,null,2017,{"$f":"ROUND(H12,0)","v":57000},2397,8.5269999999999992,{"$f":"ROUND(BJ16*BK16,0)","v":20439},0.14000000000000001,{"$f":"ROUND((IF($C$48+$F$23>BH16,$F$27*$F$30,0)+IF($C$50+$H$23>BH16,$H$27*$H$30,0)+IF($C$49+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":52265},null,129704,null,{"$f":"ROUND($H$15*$H$30,0)","v":57380},null,72324,null,null,2017,11127,3624,8586,23337,null,66163,380,66543,null,{"$f":"CA16-CE16","v":-43206}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$D$35","v":0},{"$f":"+'Gas Input Table Summary'!$D$36","v":0},{"$f":"+'Gas Input Table Summary'!$D$37","v":0},null,4,null,2018,2397,4.8049999999999997,11518,0,0,11518,24,152,3648,15166,2.0009999999999999,3118,0,0,3118,12048,null,null,2018,11518,3648,15166,null,0,0,0,null,15166,null,null,2018,11518,3648,2.4E-2,8960,0.38300000000000001,918,null,null,25044,null,0,0,0,25044,null,null,2018,0,2397,8.8260000000000005,21156,0.14499999999999999,54131,null,75287,null,{"$f":"+BC17","v":0},null,75287,null,null,2018,11518,3648,8960,24126,null,0,0,0,null,24126]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$38","v":0},{"$f":"+'Gas Input Table Summary'!$D$39","v":0},{"$f":"+'Gas Input Table Summary'!$D$40","v":0},null,5,null,2019,2397,4.9729999999999999,11920,0,0,11920,24,154,3696,15616,2.0710000000000002,3227,0,0,3227,12389,null,null,2019,11920,3696,15616,null,0,0,0,null,15616,null,null,2019,11920,3696,2.5000000000000001E-2,9333,0.39200000000000002,940,null,null,25889,null,0,0,0,25889,null,null,2019,0,2397,9.1340000000000003,21894,0.15,55998,null,77892,null,0,null,77892,null,null,2019,11920,3696,9333,24949,null,0,0,0,null,24949,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,2397,5.1470000000000002,12337,0,0,12337,24,155,3720,16057,2.1440000000000001,3340,0,0,3340,12717,null,null,2020,12337,3720,16057,null,0,0,0,null,16057,null,null,2020,12337,3720,2.5999999999999999E-2,9706,0.40100000000000002,961,null,null,26724,null,0,0,0,26724,null,null,2020,0,2397,9.4540000000000006,22661,0.155,57865,null,80526,null,0,null,80526,null,null,2020,12337,3720,9706,25763,null,0,0,0,null,25763]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$D$41","v":0},{"$f":"+'Gas Input Table Summary'!$D$42","v":0},{"$f":"+'Gas Input Table Summary'!$D$43","v":0},null,7,null,2021,2397,5.327,12769,0,0,12769,24,157,3768,16537,2.2189999999999999,3457,0,0,3457,13080,null,null,2021,12769,3768,16537,null,0,0,0,null,16537,null,null,2021,12769,3768,2.7E-2,10080,0.41,983,null,null,27600,null,0,0,0,27600,null,null,2021,0,2397,9.7850000000000001,23455,0.161,60105,null,83560,null,0,null,83560,null,null,2021,12769,3768,10080,26617,null,0,0,0,null,26617]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$44","v":0},{"$f":"+'Gas Input Table Summary'!$D$45","v":0},{"$f":"+'Gas Input Table Summary'!$D$46","v":1.4E-2},null,8,null,2022,2397,5.5129999999999999,13215,0,0,13215,24,158,3792,17007,2.2970000000000002,3579,0,0,3579,13428,null,null,2022,13215,3792,17007,null,0,0,0,null,17007,null,null,2022,13215,3792,2.8000000000000001E-2,10453,0.42,1007,null,null,28467,null,0,0,0,28467,null,null,2022,0,2397,10.128,24277,0.16600000000000001,61971,null,86248,null,0,null,86248,null,null,2022,13215,3792,10453,27460,null,0,0,0,null,27460,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,2397,5.7060000000000004,13677,0,0,13677,24,160,3840,17517,2.3769999999999998,3703,0,0,3703,13814,null,null,2023,13677,3840,17517,null,0,0,0,null,17517,null,null,2023,13677,3840,2.9000000000000001E-2,10826,0.42899999999999999,1028,null,null,29371,null,0,0,0,29371,null,null,2023,0,2397,10.481999999999999,25125,0.17199999999999999,64211,null,89336,null,0,null,89336,null,null,2023,13677,3840,10826,28343,null,0,0,0,null,28343,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$D$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!F11,0)","v":20},{"$f":"F23","v":20},{"$f":"G23","v":20},null,10,null,2024,2397,5.9059999999999997,14157,0,0,14157,24,162,3888,18045,2.46,3833,0,0,3833,14212,null,null,2024,14157,3888,18045,null,0,0,0,null,18045,null,null,2024,14157,3888,0.03,11200,0.439,1052,null,null,30297,null,0,0,0,30297,null,null,2024,0,2397,10.849,26005,0.17799999999999999,66451,null,92456,null,0,null,92456,null,null,2024,14157,3888,11200,29245,null,0,0,0,null,29245,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,2397,6.1130000000000004,14653,0,0,14653,24,163,3912,18565,2.5459999999999998,3967,0,0,3967,14598,null,null,2025,14653,3912,18565,null,0,0,0,null,18565,null,null,2025,14653,3912,3.1E-2,11573,0.44900000000000001,1076,null,null,31214,null,0,0,0,31214,null,null,2025,0,2397,11.228999999999999,26916,0.185,69064,null,95980,null,0,null,95980,null,null,2025,14653,3912,11573,30138,null,0,0,0,null,30138,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I11,3)","v":4.7},{"$f":"F25","v":4.7},{"$f":"G25","v":4.7},null,12,null,2026,2397,6.327,15166,0,0,15166,24,165,3960,19126,2.6349999999999998,4105,0,0,4105,15021,null,null,2026,15166,3960,19126,null,0,0,0,null,19126,null,null,2026,15166,3960,3.2000000000000001E-2,11946,0.46,1103,null,null,32175,null,0,0,0,32175,null,null,2026,0,2397,11.622,27858,0.191,71304,null,99162,null,0,null,99162,null,null,2026,15166,3960,11946,31072,null,0,0,0,null,31072]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,13,null,2027,2397,6.548,15696,0,0,15696,24,166,3984,19680,2.7280000000000002,4250,0,0,4250,15430,null,null,2027,15696,3984,19680,null,0,0,0,null,19680,null,null,2027,15696,3984,3.3000000000000002E-2,12320,0.47,1127,null,null,33127,null,0,0,0,33127,null,null,2027,0,2397,12.028,28831,0.19800000000000001,73917,null,102748,null,0,null,102748,null,null,2027,15696,3984,12320,32000,null,0,0,0,null,32000]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!J11","v":732},{"$f":"+F27","v":732},{"$f":"+F27","v":732},null,14,null,2028,2397,6.7770000000000001,16244,0,0,16244,24,168,4032,20276,2.823,4398,0,0,4398,15878,null,null,2028,16244,4032,20276,null,0,0,0,null,20276,null,null,2028,16244,4032,3.4000000000000002E-2,12693,0.48099999999999998,1153,null,null,34122,null,0,0,0,34122,null,null,2028,0,2397,12.449,29840,0.20499999999999999,76531,null,106371,null,0,null,106371,null,null,2028,16244,4032,12693,32969,null,0,0,0,null,32969]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,0,0,null,15,null,2029,2397,7.0149999999999997,16815,0,0,16815,24,170,4080,20895,2.9220000000000002,4553,0,0,4553,16342,null,null,2029,16815,4080,20895,null,0,0,0,null,20895,null,null,2029,16815,4080,3.5000000000000003E-2,13066,0.49199999999999999,1179,null,null,35140,null,0,0,0,35140,null,null,2029,0,2397,12.885,30885,0.21199999999999999,79144,null,110029,null,0,null,110029,null,null,2029,16815,4080,13066,33961,null,0,0,0,null,33961]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,2397,7.26,17402,0,0,17402,24,172,4128,21530,3.024,4712,0,0,4712,16818,null,null,2030,17402,4128,21530,null,0,0,0,null,21530,null,null,2030,17402,4128,3.5999999999999997E-2,13440,0.504,1208,null,null,36178,null,0,0,0,36178,null,null,2030,0,2397,13.336,31966,0.219,81757,null,113723,null,0,null,113723,null,null,2030,17402,4128,13440,34970,null,0,0,0,null,34970]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C11,0)","v":150},{"$f":"ROUND('Database Inputs'!D11,0)","v":170},{"$f":"ROUND('Database Inputs'!E11,0)","v":190},null,17,null,2031,2397,7.5140000000000002,18011,0,0,18011,24,173,4152,22163,3.13,4877,0,0,4877,17286,null,null,2031,18011,4152,22163,null,0,0,0,null,22163,null,null,2031,18011,4152,3.7999999999999999E-2,14186,0.51500000000000001,1234,null,null,37583,null,0,0,0,37583,null,null,2031,0,2397,13.803000000000001,33086,0.22700000000000001,84744,null,117830,null,0,null,117830,null,null,2031,18011,4152,14186,36349,null,0,0,0,null,36349,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,2397,{"$f":"ROUND($C$17*(1+$C$18)^J31,3)","v":7.7770000000000001},{"$f":"ROUND(M31*N31,0)","v":18641},{"$f":"ROUND($C$25*(1+$C$26)^J31,3)","v":0},{"$f":"ROUND(M31*P31,0)","v":0},{"$f":"O31+Q31","v":18641},{"$f":"ROUND(M31*$C$23,1)","v":24},{"$f":"ROUND($C$20*(1+$C$21)^J31,0)","v":175},{"$f":"ROUND(S31*T31,0)","v":4200},{"$f":"ROUND(+U31+R31,0)","v":22841},3.2389999999999999,5047,0,0,{"$f":"SUM(X31:Z31)","v":5047},{"$f":"V31-AA31","v":17794},null,null,2032,{"$f":"+R31","v":18641},{"$f":"+U31","v":4200},{"$f":"+AG31+AF31","v":22841},null,{"$f":"ROUND(Y31,0)","v":0},{"$f":"ROUND(Z31,0)","v":0},{"$f":"SUM(AJ31:AK31)","v":0},null,{"$f":"+AH31-AL31","v":22841},null,null,2032,{"$f":"AF31","v":18641},{"$f":"+AG31","v":4200},3.9E-2,14559,0.52700000000000002,{"$f":"ROUND(AV31*M31,0)","v":1263},null,null,{"$f":"ROUND(AR31+AS31+AU31+AW31+AY31,0)","v":38663},null,0,0,{"$f":"BB31+BC31","v":0},{"$f":"AZ31-BD31","v":38663},null,null,2032,0,{"$f":"+M31","v":2397},{"$f":"ROUND($C$10*(1+$C$11)^J31,3)","v":14.286},{"$f":"ROUND(BJ31*BK31,0)","v":34244},{"$f":"ROUND($C$13*(1+$C$14)^J31,3)","v":0.23499999999999999},87730,null,{"$f":"BI31+BL31+BN31+BO31","v":121974},null,{"$f":"+BC31","v":0},null,{"$f":"BP31-BR31","v":121974},null,null,2032,18641,{"$f":"U31","v":4200},{"$f":"AU31","v":14559},{"$f":"SUM(BX31:BZ31)","v":37400},null,{"$f":"BB31","v":0},{"$f":"BC31","v":0},{"$f":"SUM(CC31:CD31)","v":0},null,{"$f":"CA31-CE31","v":37400}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":705},{"$f":"ROUND(G30*G25,0)","v":799},{"$f":"ROUND(H30*H25,0)","v":893},null,19,null,2033,2397,8.0500000000000007,19296,0,0,19296,24,177,4248,23544,3.3530000000000002,5224,0,0,5224,18320,null,null,2033,19296,4248,23544,null,0,0,0,null,23544,null,null,2033,19296,4248,0.04,14933,0.53900000000000003,1292,null,null,39769,null,0,0,0,39769,null,null,2033,0,2397,14.786,35442,0.24299999999999999,90717,null,126159,null,0,null,126159,null,null,2033,19296,4248,14933,38477,null,0,0,0,null,38477,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,null,null,null,null,null,20,null,2034,2397,8.3309999999999995,19969,0,0,19969,24,178,4272,24241,3.47,5406,0,0,5406,18835,null,null,2034,19969,4272,24241,null,0,0,0,null,24241,null,null,2034,19969,4272,4.2000000000000003E-2,15679,0.55200000000000005,1323,null,null,41243,null,0,0,0,41243,null,null,2034,0,2397,15.303000000000001,36681,0.252,94077,null,130758,null,0,null,130758,null,null,2034,19969,4272,15679,39920,null,0,0,0,null,39920,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":0.35},null,null,null,null,null,null,21,null,2035,1692,8.6229999999999993,14590,0,0,14590,16.899999999999999,180,3042,17632,3.5920000000000001,3950,0,0,3950,13682,null,null,2035,14590,3042,17632,null,0,0,0,null,17632,null,null,2035,14590,3042,4.2999999999999997E-2,11331,0.56399999999999995,954,null,null,29917,null,0,0,0,29917,null,null,2035,0,1692,15.839,26800,0.26,68515,null,95315,null,0,null,95315,null,null,2035,14590,3042,11331,28963,null,0,0,0,null,28963]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!N11,0)","v":300},{"$f":"F35","v":300},{"$f":"G35","v":300},null,22,null,2036,893,8.9250000000000007,7970,0,0,7970,8.9,182,1620,9590,3.7170000000000001,2158,0,0,2158,7432,null,null,2036,7970,1620,9590,null,0,0,0,null,9590,null,null,2036,7970,1620,4.4999999999999998E-2,6259,0.57699999999999996,515,null,null,16364,null,0,0,0,16364,null,null,2036,0,893,16.393000000000001,14639,0.26900000000000002,37413,null,52052,null,0,null,52052,null,null,2036,7970,1620,6259,15849,null,0,0,0,null,15849]
[null,null,null,null,null,null,null,null,null,23,null,2037,0,9.2370000000000001,0,0,0,0,0,184,0,0,3.847,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,16.966999999999999,0,0.27900000000000003,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!$D$58","v":1.744},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$25","v":0},null,null,null,null,null,null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":47940},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":383865},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":259428},{"$f":"SUM(AB14:AB36)","v":124437},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":383865},null,null,null,{"$f":"SUM(AL14:AL36)","v":176858},null,{"$f":"SUM(AN14:AN36)","v":207007},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":644580},null,null,null,{"$f":"SUM(BD14:BD36)","v":177878},{"$f":"SUM(BE14:BE36)","v":466702},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":47940},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":2147119},null,{"$f":"SUM(BR14:BR36)","v":154020},null,{"$f":"SUM(BT14:BT36)","v":1993099},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":622563},null,null,null,{"$f":"SUM(CE14:CE36)","v":177878},null,{"$f":"SUM(CG14:CG36)","v":444685}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!$D$59","v":0.35},null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$42,V15:V36),0)","v":180105},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$42,AA15:AA36),0)","v":201932},{"$f":"ROUND(AB14+NPV($C$42,AB15:AB36),0)","v":-21827},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$42,AH15:AH36),0)","v":180105},null,null,null,{"$f":"ROUND(AL14+NPV($C$42,AL15:AL36),0)","v":163678},null,{"$f":"+AH39-AL39","v":16427},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$44,AZ15:AZ36),0)","v":438206},null,null,null,{"$f":"ROUND(BD14+NPV($C$44,BD15:BD36),0)","v":171344},{"$f":"AZ39-BD39","v":266862},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$40,BP15:BP36),0)","v":897200},null,{"$f":"ROUND(BR14+NPV($C$40,BR15:BR36),0)","v":139394},null,{"$f":"ROUND(BT14+NPV($C$40,BT15:BT36),0)","v":757806},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$42,CA15:CA36),0)","v":290702},null,null,null,{"$f":"ROUND(CE14+NPV($C$42,CE15:CE36),0)","v":164622},null,{"$f":"ROUND(CG14+NPV($C$42,CG15:CG36),0)","v":126080},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$26","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":757806}]
[null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":-21827},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":16427},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":266862},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,20)","v":6.4364319841600102},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":126080}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$27","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":0.89},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":1.1000000000000001},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":2.56},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,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":1.77},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":10}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":-21827},{"$f":"N42","v":0.89},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG41","v":16427},{"$f":"AG42","v":1.1000000000000001},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":266862},{"$f":"AS42","v":2.56},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null," ",null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":13}]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2014},null,"Participant Test",{"$f":"BJ40","v":757806},{"$f":"BJ41","v":6.4364319841600102},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (T)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":126080},{"$f":"BY42","v":1.77},null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Gas Input Table Summary'!$D$30","v":2015},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 2 =",null,{"$f":"+'Gas Input Table Summary'!$D$31","v":2016},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
["      Project Analysis Year 3 =",null,{"$f":"+'Gas Input Table Summary'!$D$32","v":2017},null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)"]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(I)","= (G) - (H)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":16}]

{"sheet":"Res .95+% Res Furnace - Replace","index":9,"n_rows":53,"n_cols":106,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:","Residential 95+% AFUE Furnace - Replacement",null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Residential 95+% AFUE Furnace - Replacement"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Residential 95+% AFUE Furnace - Replacement"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Residential 95+% AFUE Furnace - Replacement"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Residential 95+% AFUE Furnace - Replacement"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Residential 95+% AFUE Furnace - Replacement"}]
["Program Years:",{"$f":"'Res. 92-94% Res Furnace'!B6","v":"2015 - 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$7","v":7.6909999999999998},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+ROUND('Adminstrative Costs'!H10+'Adminstrative Costs'!L10,0)","v":10125},{"$f":"+ROUND('Adminstrative Costs'!I10+'Adminstrative Costs'!M10,0)","v":11684},{"$f":"+ROUND('Adminstrative Costs'!J10+'Adminstrative Costs'!N10,0)","v":13262},null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F34,0)","v":67500},{"$f":"ROUND(G30*G34,0)","v":75000},{"$f":"ROUND(H30*H34,0)","v":82500},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$9","v":0.12640000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":77625},{"$f":"SUM(G11:G12)","v":86684},{"$f":"SUM(H11:H12)","v":95762}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$47-$C$45","v":1},null,{"$f":"$C$47","v":2015},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":3195},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":13847},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":13847},{"$f":"ROUND(M14*$C$23,1)","v":32},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":4736},{"$f":"ROUND(+U14+R14,0)","v":18583},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":1.8049999999999999},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":3749},{"$f":"ROUND($F$11,0)","v":10125},{"$f":"ROUND($F$12,0)","v":67500},{"$f":"SUM(X14:Z14)","v":81374},{"$f":"V14-AA14","v":-62791},null,null,{"$f":"$C$47","v":2015},{"$f":"+R14","v":13847},{"$f":"+U14","v":4736},{"$f":"+AG14+AF14","v":18583},null,{"$f":"ROUND(Y14,0)","v":10125},{"$f":"ROUND(Z14,0)","v":67500},{"$f":"SUM(AJ14:AK14)","v":77625},null,{"$f":"+AH14-AL14","v":-59042},null,null,{"$f":"$C$47","v":2015},{"$f":"AF14","v":13847},{"$f":"+AG14","v":4736},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":3623},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":1144},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":23350},null,{"$f":"ROUND($F$13,0)","v":77625},{"$f":"ROUND((F15*F30)-Z14,0)","v":78750},{"$f":"BB14+BC14","v":156375},{"$f":"AZ14-BD14","v":-133025},null,null,{"$f":"$C$47","v":2015},{"$f":"+F12","v":67500},{"$f":"+M14","v":3195},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.96},{"$f":"ROUND(BJ14*BK14,0)","v":25432},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13100000000000001},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":21576},null,{"$f":"BI14+BL14+BN14+BO14","v":114508},null,{"$f":"ROUND(F15*F30,0)","v":146250},null,{"$f":"BP14-BR14","v":-31742},null,null,{"$f":"$C$47","v":2015},{"$f":"$R14","v":13847},{"$f":"U14","v":4736},{"$f":"AU14","v":3623},{"$f":"SUM(BX14:BZ14)","v":22206},null,{"$f":"BB14","v":77625},{"$f":"BC14","v":78750},{"$f":"SUM(CC14:CD14)","v":156375},null,{"$f":"CA14-CE14","v":-134169}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$D$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M12,0)","v":650},{"$f":"F15","v":650},{"$f":"G15","v":650},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":6745},4.4850000000000003,30251,0,{"$f":"ROUND(M15*P15,0)","v":0},30251,67.5,149,{"$f":"ROUND(S15*T15,0)","v":10058},{"$f":"ROUND(+U15+R15,0)","v":40309},1.8680000000000001,8190,{"$f":"ROUND($G$11,0)","v":11684},{"$f":"ROUND($G$12,0)","v":75000},94874,-54565,null,null,{"$f":"AE14+1","v":2016},30251,10058,{"$f":"+AG15+AF15","v":40309},null,{"$f":"ROUND(Y15,0)","v":11684},75000,86684,null,-46375,null,null,{"$f":"AQ14+1","v":2016},30251,10058,2.1999999999999999E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":7649},0.36599999999999999,2469,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":50427},null,{"$f":"ROUND($G$13,0)","v":86684},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":87500},{"$f":"BB15+BC15","v":174184},-123757,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":75000},6745,8.2390000000000008,{"$f":"ROUND(BJ15*BK15,0)","v":55572},0.13500000000000001,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":46940},null,177512,null,{"$f":"ROUND($G$15*$G$30,0)","v":162500},null,{"$f":"BP15-BR15","v":15012},null,null,{"$f":"BW14+1","v":2016},30251,{"$f":"U15","v":10058},{"$f":"AU15","v":7649},{"$f":"SUM(BX15:BZ15)","v":47958},null,{"$f":"BB15","v":86684},87500,{"$f":"SUM(CC15:CD15)","v":174184},null,{"$f":"CA15-CE15","v":-126226}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$47+$F$23>L16,$F$25*$F$30,0)+IF($C$48+$G$23>L16,$G$25*$G$30,0)+IF($C$49+$H$23>L16,$H$25*$H$30,0),0)","v":10650},4.6420000000000003,49437,0,0,49437,106.5,151,{"$f":"ROUND(S16*T16,0)","v":16082},65519,1.9339999999999999,13388,{"$f":"ROUND($H$11,0)","v":13262},{"$f":"ROUND($H$12,0)","v":82500},109150,-43631,null,null,2017,49437,16082,{"$f":"+AG16+AF16","v":65519},null,13262,82500,95762,null,-30243,null,null,2017,49437,16082,2.3E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$48+$G$23>AQ16,$G$27*$G$30,0)+IF($C$49+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":12627},0.375,3994,null,null,82140,null,{"$f":"ROUND($H$13,0)","v":95762},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":96250},192012,-109872,null,null,2017,{"$f":"ROUND(H12,0)","v":82500},10650,8.5269999999999992,{"$f":"ROUND(BJ16*BK16,0)","v":90813},0.14000000000000001,{"$f":"ROUND((IF($C$47+$F$23>BH16,$F$27*$F$30,0)+IF($C$49+$H$23>BH16,$H$27*$H$30,0)+IF($C$48+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":76860},null,250173,null,{"$f":"ROUND($H$15*$H$30,0)","v":178750},null,71423,null,null,2017,49437,16082,12627,78146,null,95762,96250,192012,null,{"$f":"CA16-CE16","v":-113866}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$D$35","v":0},{"$f":"+'Gas Input Table Summary'!$D$36","v":0},{"$f":"+'Gas Input Table Summary'!$D$37","v":0},null,4,null,2018,10650,4.8049999999999997,51173,0,0,51173,106.5,152,16188,67361,2.0009999999999999,13852,0,0,13852,53509,null,null,2018,51173,16188,67361,null,0,0,0,null,67361,null,null,2018,51173,16188,2.4E-2,13176,0.38300000000000001,4079,null,null,84616,null,0,0,0,84616,null,null,2018,0,10650,8.8260000000000005,93997,0.14499999999999999,79605,null,173602,null,{"$f":"+BC17","v":0},null,173602,null,null,2018,51173,16188,13176,80537,null,0,0,0,null,80537]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$38","v":0},{"$f":"+'Gas Input Table Summary'!$D$39","v":0},{"$f":"+'Gas Input Table Summary'!$D$40","v":0},null,5,null,2019,10650,4.9729999999999999,52962,0,0,52962,106.5,154,16401,69363,2.0710000000000002,14336,0,0,14336,55027,null,null,2019,52962,16401,69363,null,0,0,0,null,69363,null,null,2019,52962,16401,2.5000000000000001E-2,13725,0.39200000000000002,4175,null,null,87263,null,0,0,0,87263,null,null,2019,0,10650,9.1340000000000003,97277,0.15,82350,null,179627,null,0,null,179627,null,null,2019,52962,16401,13725,83088,null,0,0,0,null,83088,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,10650,5.1470000000000002,54816,0,0,54816,106.5,155,16508,71324,2.1440000000000001,14842,0,0,14842,56482,null,null,2020,54816,16508,71324,null,0,0,0,null,71324,null,null,2020,54816,16508,2.5999999999999999E-2,14274,0.40100000000000002,4271,null,null,89869,null,0,0,0,89869,null,null,2020,0,10650,9.4540000000000006,100685,0.155,85095,null,185780,null,0,null,185780,null,null,2020,54816,16508,14274,85598,null,0,0,0,null,85598]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$D$41","v":0},{"$f":"+'Gas Input Table Summary'!$D$42","v":0},{"$f":"+'Gas Input Table Summary'!$D$43","v":0},null,7,null,2021,10650,5.327,56733,0,0,56733,106.5,157,16721,73454,2.2189999999999999,15361,0,0,15361,58093,null,null,2021,56733,16721,73454,null,0,0,0,null,73454,null,null,2021,56733,16721,2.7E-2,14823,0.41,4367,null,null,92644,null,0,0,0,92644,null,null,2021,0,10650,9.7850000000000001,104210,0.161,88389,null,192599,null,0,null,192599,null,null,2021,56733,16721,14823,88277,null,0,0,0,null,88277]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$44","v":0},{"$f":"+'Gas Input Table Summary'!$D$45","v":0},{"$f":"+'Gas Input Table Summary'!$D$46","v":1.4E-2},null,8,null,2022,10650,5.5129999999999999,58713,0,0,58713,106.5,158,16827,75540,2.2970000000000002,15901,0,0,15901,59639,null,null,2022,58713,16827,75540,null,0,0,0,null,75540,null,null,2022,58713,16827,2.8000000000000001E-2,15372,0.42,4473,null,null,95385,null,0,0,0,95385,null,null,2022,0,10650,10.128,107863,0.16600000000000001,91134,null,198997,null,0,null,198997,null,null,2022,58713,16827,15372,90912,null,0,0,0,null,90912,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,10650,5.7060000000000004,60769,0,0,60769,106.5,160,17040,77809,2.3769999999999998,16455,0,0,16455,61354,null,null,2023,60769,17040,77809,null,0,0,0,null,77809,null,null,2023,60769,17040,2.9000000000000001E-2,15921,0.42899999999999999,4569,null,null,98299,null,0,0,0,98299,null,null,2023,0,10650,10.481999999999999,111633,0.17199999999999999,94428,null,206061,null,0,null,206061,null,null,2023,60769,17040,15921,93730,null,0,0,0,null,93730,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$D$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!F12,0)","v":20},{"$f":"F23","v":20},{"$f":"G23","v":20},null,10,null,2024,10650,5.9059999999999997,62899,0,0,62899,106.5,162,17253,80152,2.46,17029,0,0,17029,63123,null,null,2024,62899,17253,80152,null,0,0,0,null,80152,null,null,2024,62899,17253,0.03,16470,0.439,4675,null,null,101297,null,0,0,0,101297,null,null,2024,0,10650,10.849,115542,0.17799999999999999,97722,null,213264,null,0,null,213264,null,null,2024,62899,17253,16470,96622,null,0,0,0,null,96622,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,10650,6.1130000000000004,65103,0,0,65103,106.5,163,17360,82463,2.5459999999999998,17625,0,0,17625,64838,null,null,2025,65103,17360,82463,null,0,0,0,null,82463,null,null,2025,65103,17360,3.1E-2,17019,0.44900000000000001,4782,null,null,104264,null,0,0,0,104264,null,null,2025,0,10650,11.228999999999999,119589,0.185,101565,null,221154,null,0,null,221154,null,null,2025,65103,17360,17019,99482,null,0,0,0,null,99482,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I12,3)","v":14.2},{"$f":"F25","v":14.2},{"$f":"G25","v":14.2},null,12,null,2026,10650,6.327,67383,0,0,67383,106.5,165,17573,84956,2.6349999999999998,18241,0,0,18241,66715,null,null,2026,67383,17573,84956,null,0,0,0,null,84956,null,null,2026,67383,17573,3.2000000000000001E-2,17568,0.46,4899,null,null,107423,null,0,0,0,107423,null,null,2026,0,10650,11.622,123774,0.191,104859,null,228633,null,0,null,228633,null,null,2026,67383,17573,17568,102524,null,0,0,0,null,102524]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,13,null,2027,10650,6.548,69736,0,0,69736,106.5,166,17679,87415,2.7280000000000002,18885,0,0,18885,68530,null,null,2027,69736,17679,87415,null,0,0,0,null,87415,null,null,2027,69736,17679,3.3000000000000002E-2,18117,0.47,5006,null,null,110538,null,0,0,0,110538,null,null,2027,0,10650,12.028,128098,0.19800000000000001,108702,null,236800,null,0,null,236800,null,null,2027,69736,17679,18117,105532,null,0,0,0,null,105532]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!J12","v":732},{"$f":"+F27","v":732},{"$f":"+F27","v":732},null,14,null,2028,10650,6.7770000000000001,72175,0,0,72175,106.5,168,17892,90067,2.823,19542,0,0,19542,70525,null,null,2028,72175,17892,90067,null,0,0,0,null,90067,null,null,2028,72175,17892,3.4000000000000002E-2,18666,0.48099999999999998,5123,null,null,113856,null,0,0,0,113856,null,null,2028,0,10650,12.449,132582,0.20499999999999999,112545,null,245127,null,0,null,245127,null,null,2028,72175,17892,18666,108733,null,0,0,0,null,108733]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,0,0,null,15,null,2029,10650,7.0149999999999997,74710,0,0,74710,106.5,170,18105,92815,2.9220000000000002,20228,0,0,20228,72587,null,null,2029,74710,18105,92815,null,0,0,0,null,92815,null,null,2029,74710,18105,3.5000000000000003E-2,19215,0.49199999999999999,5240,null,null,117270,null,0,0,0,117270,null,null,2029,0,10650,12.885,137225,0.21199999999999999,116388,null,253613,null,0,null,253613,null,null,2029,74710,18105,19215,112030,null,0,0,0,null,112030]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,10650,7.26,77319,0,0,77319,106.5,172,18318,95637,3.024,20934,0,0,20934,74703,null,null,2030,77319,18318,95637,null,0,0,0,null,95637,null,null,2030,77319,18318,3.5999999999999997E-2,19764,0.504,5368,null,null,120769,null,0,0,0,120769,null,null,2030,0,10650,13.336,142028,0.219,120231,null,262259,null,0,null,262259,null,null,2030,77319,18318,19764,115401,null,0,0,0,null,115401]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C12,0)","v":225},{"$f":"ROUND('Database Inputs'!D12,0)","v":250},{"$f":"ROUND('Database Inputs'!E12,0)","v":275},null,17,null,2031,10650,7.5140000000000002,80024,0,0,80024,106.5,173,18425,98449,3.13,21667,0,0,21667,76782,null,null,2031,80024,18425,98449,null,0,0,0,null,98449,null,null,2031,80024,18425,3.7999999999999999E-2,20862,0.51500000000000001,5485,null,null,124796,null,0,0,0,124796,null,null,2031,0,10650,13.803000000000001,147002,0.22700000000000001,124623,null,271625,null,0,null,271625,null,null,2031,80024,18425,20862,119311,null,0,0,0,null,119311,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,10650,7.7770000000000001,82825,0,0,82825,106.5,175,18638,101463,3.2389999999999999,22422,0,0,22422,79041,null,null,2032,82825,18638,101463,null,0,0,0,null,101463,null,null,2032,82825,18638,3.9E-2,21411,0.52700000000000002,5613,null,null,128487,null,0,0,0,128487,null,null,2032,0,10650,14.286,152146,0.23499999999999999,129015,null,281161,null,0,null,281161,null,null,2032,82825,18638,21411,122874,null,0,0,0,null,122874,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":3195},{"$f":"ROUND(G30*G25,0)","v":3550},{"$f":"ROUND(H30*H25,0)","v":3905},null,19,null,2033,10650,{"$f":"ROUND($C$17*(1+$C$18)^J32,3)","v":8.0500000000000007},{"$f":"ROUND(M32*N32,0)","v":85733},{"$f":"ROUND($C$25*(1+$C$26)^J32,3)","v":0},{"$f":"ROUND(M32*P32,0)","v":0},{"$f":"O32+Q32","v":85733},{"$f":"ROUND(M32*$C$23,1)","v":106.5},{"$f":"ROUND($C$20*(1+$C$21)^J32,0)","v":177},{"$f":"ROUND(S32*T32,0)","v":18851},{"$f":"ROUND(+U32+R32,0)","v":104584},3.3530000000000002,23211,0,0,{"$f":"SUM(X32:Z32)","v":23211},{"$f":"V32-AA32","v":81373},null,null,2033,{"$f":"+R32","v":85733},{"$f":"+U32","v":18851},{"$f":"+AG32+AF32","v":104584},null,{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},{"$f":"SUM(AJ32:AK32)","v":0},null,{"$f":"+AH32-AL32","v":104584},null,null,2033,{"$f":"AF32","v":85733},{"$f":"+AG32","v":18851},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J32,3)","v":0.04},21960,0.53900000000000003,{"$f":"ROUND(AV32*M32,0)","v":5740},null,null,{"$f":"ROUND(AR32+AS32+AU32+AW32+AY32,0)","v":132284},null,0,0,{"$f":"BB32+BC32","v":0},{"$f":"AZ32-BD32","v":132284},null,null,2033,0,{"$f":"+M32","v":10650},{"$f":"ROUND($C$10*(1+$C$11)^J32,3)","v":14.786},{"$f":"ROUND(BJ32*BK32,0)","v":157471},{"$f":"ROUND($C$13*(1+$C$14)^J32,3)","v":0.24299999999999999},133407,null,{"$f":"BI32+BL32+BN32+BO32","v":290878},null,{"$f":"+BC32","v":0},null,{"$f":"BP32-BR32","v":290878},null,null,2033,85733,{"$f":"U32","v":18851},{"$f":"AU32","v":21960},{"$f":"SUM(BX32:BZ32)","v":126544},null,{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"SUM(CC32:CD32)","v":0},null,{"$f":"CA32-CE32","v":126544}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":0.35},null,null,null,null,null,null,20,null,2034,10650,8.3309999999999995,88725,0,0,88725,106.5,178,18957,107682,3.47,24021,0,0,24021,83661,null,null,2034,88725,18957,107682,null,0,0,0,null,107682,null,null,2034,88725,18957,4.2000000000000003E-2,23058,0.55200000000000005,5879,null,null,136619,null,0,0,0,136619,null,null,2034,0,10650,15.303000000000001,162977,0.252,138348,null,301325,null,0,null,301325,null,null,2034,88725,18957,23058,130740,null,0,0,0,null,130740]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!N12,0)","v":300},{"$f":"F34","v":300},{"$f":"G34","v":300},null,21,null,2035,7455,8.6229999999999993,64284,0,0,64284,74.599999999999994,180,13428,77712,3.5920000000000001,17406,0,0,17406,60306,null,null,2035,64284,13428,77712,null,0,0,0,null,77712,null,null,2035,64284,13428,4.2999999999999997E-2,16525,0.56399999999999995,4205,null,null,98442,null,0,0,0,98442,null,null,2035,0,7455,15.839,118080,0.26,99918,null,217998,null,0,null,217998,null,null,2035,64284,13428,16525,94237,null,0,0,0,null,94237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
[null,null,null,null,null,null,null,null,null,22,null,2036,3905,8.9250000000000007,34852,0,0,34852,39.1,182,7116,41968,3.7170000000000001,9435,0,0,9435,32533,null,null,2036,34852,7116,41968,null,0,0,0,null,41968,null,null,2036,34852,7116,4.4999999999999998E-2,9059,0.57699999999999996,2253,null,null,53280,null,0,0,0,53280,null,null,2036,0,3905,16.393000000000001,64015,0.26900000000000002,54150,null,118165,null,0,null,118165,null,null,2036,34852,7116,9059,51027,null,0,0,0,null,51027]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!D58","v":1.744},null,23,null,2037,0,9.2370000000000001,0,0,0,0,0,184,0,0,3.847,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,16.966999999999999,0,0.27900000000000003,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!D59","v":0.35},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":213000},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":1704625},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":626791},{"$f":"SUM(AB14:AB36)","v":1077834},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":1704625},null,null,null,{"$f":"SUM(AL14:AL36)","v":260071},null,{"$f":"SUM(AN14:AN36)","v":1444554},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":2153318},null,null,null,{"$f":"SUM(BD14:BD36)","v":522571},{"$f":"SUM(BE14:BE36)","v":1630747},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":213000},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":4820861},null,{"$f":"SUM(BR14:BR36)","v":487500},null,{"$f":"SUM(BT14:BT36)","v":4333361},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":2055509},null,null,null,{"$f":"SUM(CE14:CE36)","v":522571},null,{"$f":"SUM(CG14:CG36)","v":1532938}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$26","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$41,V15:V36),0)","v":800461},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":410944},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":389517},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":800461},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":240898},null,{"$f":"+AH39-AL39","v":559563},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":1466395},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":503609},{"$f":"AZ39-BD39","v":962786},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":1954637},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":441705},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":1512932},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":963178},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":484102},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":479076},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":1512932}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$27","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":389517},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":559563},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":962786},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,20)","v":4.4252091327922498},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":479076}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":389517},{"$f":"N42","v":1.95},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":1.95},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":3.32},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":2.91},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":1.99},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,{"$f":"$J23","v":10}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG41","v":559563},{"$f":"AG42","v":3.32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":962786},{"$f":"AS42","v":2.91},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2014},null,"Participant Test",{"$f":"BJ40","v":1512932},{"$f":"BJ41","v":4.4252091327922498},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null," ",null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":13}]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":479076},{"$f":"BY42","v":1.99},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (T)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Gas Input Table Summary'!$D$30","v":2015},null,null,null,null,null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["      Project Analysis Year 2 =",null,{"$f":"+'Gas Input Table Summary'!$D$31","v":2016},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 3 =",null,{"$f":"+'Gas Input Table Summary'!$D$32","v":2017},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)"]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(I)","= (G) - (H)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":16}]

{"sheet":"Res Water Heating .67 EF","index":10,"n_rows":54,"n_cols":106,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:","Residential Water Heating .67 EF",null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Residential Water Heating .67 EF"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Residential Water Heating .67 EF"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Residential Water Heating .67 EF"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Residential Water Heating .67 EF"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Residential Water Heating .67 EF"}]
["Program Years:",{"$f":"'Res. 92-94% Res Furnace'!B6","v":"2015 - 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$7","v":7.6909999999999998},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+ROUND('Adminstrative Costs'!H15+'Adminstrative Costs'!L15,0)","v":0},{"$f":"+ROUND('Adminstrative Costs'!I15+'Adminstrative Costs'!M15,0)","v":0},{"$f":"+ROUND('Adminstrative Costs'!J15+'Adminstrative Costs'!N15,0)","v":0},null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F36,0)","v":0},{"$f":"ROUND(G30*G36,0)","v":0},{"$f":"ROUND(H30*H36,0)","v":0},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$9","v":0.12640000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":0},{"$f":"SUM(G11:G12)","v":0},{"$f":"SUM(H11:H12)","v":0}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$49-$C$47","v":1},null,{"$f":"$C$49","v":2015},{"$f":"ROUND(IF($C$49+$F$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":0},{"$f":"ROUND(M14*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J14,3)","v":1.8049999999999999},{"$f":"ROUND((1-$H$40)*(W14*M14),0)","v":0},{"$f":"ROUND($F$11,0)","v":0},{"$f":"ROUND($F$12,0)","v":0},{"$f":"SUM(X14:Z14)","v":0},{"$f":"V14-AA14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+R14","v":0},{"$f":"+U14","v":0},{"$f":"+AG14+AF14","v":0},null,{"$f":"ROUND(Y14,0)","v":0},{"$f":"ROUND(Z14,0)","v":0},{"$f":"SUM(AJ14:AK14)","v":0},null,{"$f":"+AH14-AL14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$49+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":0},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":0},null,{"$f":"ROUND($F$13,0)","v":0},{"$f":"ROUND((F15*F30)-Z14,0)","v":0},{"$f":"BB14+BC14","v":0},{"$f":"AZ14-BD14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+F12","v":0},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.96},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13100000000000001},{"$f":"ROUND(IF($C$49+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":0},null,{"$f":"ROUND(F15*F30,0)","v":0},null,{"$f":"BP14-BR14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"$R14","v":0},{"$f":"U14","v":0},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":0},null,{"$f":"BB14","v":0},{"$f":"BC14","v":0},{"$f":"SUM(CC14:CD14)","v":0},null,{"$f":"CA14-CE14","v":0}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$D$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M17,0)","v":0},{"$f":"F15","v":0},{"$f":"G15","v":0},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$49+$F$23>L15,$F$25*$F$30,0)+IF($C$50+$G$23>L15,$G$25*$G$30,0),0)","v":0},4.4850000000000003,0,0,{"$f":"ROUND(M15*P15,0)","v":0},0,0,149,{"$f":"ROUND(S15*T15,0)","v":0},{"$f":"ROUND(+U15+R15,0)","v":0},1.8680000000000001,0,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},0,0,null,null,{"$f":"AE14+1","v":2016},0,0,{"$f":"+AG15+AF15","v":0},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,0,null,null,{"$f":"AQ14+1","v":2016},0,0,2.1999999999999999E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$50+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,0,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":0},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},0,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":0},0,8.2390000000000008,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.13500000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH15,$F$27*$F$30,0)+IF($C$50+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,0,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":0},null,null,{"$f":"BW14+1","v":2016},0,{"$f":"U15","v":0},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":0},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":0}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$49+$F$23>L16,$F$25*$F$30,0)+IF($C$50+$G$23>L16,$G$25*$G$30,0)+IF($C$51+$H$23>L16,$H$25*$H$30,0),0)","v":0},4.6420000000000003,0,0,0,0,0,151,{"$f":"ROUND(S16*T16,0)","v":0},0,1.9339999999999999,0,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},0,0,null,null,2017,0,0,{"$f":"+AG16+AF16","v":0},null,0,0,0,null,0,null,null,2017,0,0,2.3E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$50+$G$23>AQ16,$G$27*$G$30,0)+IF($C$51+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},0.375,0,null,null,0,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,0,null,null,2017,{"$f":"ROUND(H12,0)","v":0},0,8.5269999999999992,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.14000000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH16,$F$27*$F$30,0)+IF($C$51+$H$23>BH16,$H$27*$H$30,0)+IF($C$50+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":0},null,0,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,0,null,null,2017,0,0,0,0,null,0,0,0,null,{"$f":"CA16-CE16","v":0}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$D$35","v":0},{"$f":"+'Gas Input Table Summary'!$D$36","v":0},{"$f":"+'Gas Input Table Summary'!$D$37","v":0},null,4,null,2018,{"$f":"ROUND(IF($C$49+$F$23>L17,$F$25*$F$30,0)+IF($C$50+$G$23>L17,$G$25*$G$30,0)+IF($C$51+$H$23>L17,$H$25*$H$30,0),0)","v":0},4.8049999999999997,0,0,0,0,0,152,0,0,2.0009999999999999,0,0,0,0,0,null,null,2018,0,0,0,null,0,0,0,null,0,null,null,2018,0,0,2.4E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$50+$G$23>AQ17,$G$27*$G$30,0)+IF($C$51+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},0.38300000000000001,0,null,null,0,null,0,0,0,0,null,null,2018,0,0,8.8260000000000005,0,0.14499999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH17,$F$27*$F$30,0)+IF($C$51+$H$23>BH17,$H$27*$H$30,0)+IF($C$50+$G$23>BH17,$G$27*$G$30,0))*BM17,0)","v":0},null,0,null,{"$f":"+BC17","v":0},null,0,null,null,2018,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$38","v":0},{"$f":"+'Gas Input Table Summary'!$D$39","v":0},{"$f":"+'Gas Input Table Summary'!$D$40","v":0},null,5,null,2019,0,4.9729999999999999,0,0,0,0,0,154,0,0,2.0710000000000002,0,0,0,0,0,null,null,2019,0,0,0,null,0,0,0,null,0,null,null,2019,0,0,2.5000000000000001E-2,0,0.39200000000000002,0,null,null,0,null,0,0,0,0,null,null,2019,0,0,9.1340000000000003,0,0.15,0,null,0,null,0,null,0,null,null,2019,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,0,5.1470000000000002,0,0,0,0,0,155,0,0,2.1440000000000001,0,0,0,0,0,null,null,2020,0,0,0,null,0,0,0,null,0,null,null,2020,0,0,2.5999999999999999E-2,0,0.40100000000000002,0,null,null,0,null,0,0,0,0,null,null,2020,0,0,9.4540000000000006,0,0.155,0,null,0,null,0,null,0,null,null,2020,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$D$41","v":0},{"$f":"+'Gas Input Table Summary'!$D$42","v":0},{"$f":"+'Gas Input Table Summary'!$D$43","v":0},null,7,null,2021,0,5.327,0,0,0,0,0,157,0,0,2.2189999999999999,0,0,0,0,0,null,null,2021,0,0,0,null,0,0,0,null,0,null,null,2021,0,0,2.7E-2,0,0.41,0,null,null,0,null,0,0,0,0,null,null,2021,0,0,9.7850000000000001,0,0.161,0,null,0,null,0,null,0,null,null,2021,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$44","v":0},{"$f":"+'Gas Input Table Summary'!$D$45","v":0},{"$f":"+'Gas Input Table Summary'!$D$46","v":1.4E-2},null,8,null,2022,0,5.5129999999999999,0,0,0,0,0,158,0,0,2.2970000000000002,0,0,0,0,0,null,null,2022,0,0,0,null,0,0,0,null,0,null,null,2022,0,0,2.8000000000000001E-2,0,0.42,0,null,null,0,null,0,0,0,0,null,null,2022,0,0,10.128,0,0.16600000000000001,0,null,0,null,0,null,0,null,null,2022,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,0,5.7060000000000004,0,0,0,0,0,160,0,0,2.3769999999999998,0,0,0,0,0,null,null,2023,0,0,0,null,0,0,0,null,0,null,null,2023,0,0,2.9000000000000001E-2,0,0.42899999999999999,0,null,null,0,null,0,0,0,0,null,null,2023,0,0,10.481999999999999,0,0.17199999999999999,0,null,0,null,0,null,0,null,null,2023,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$D$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!F17,0)","v":15},{"$f":"F23","v":15},{"$f":"G23","v":15},null,10,null,2024,0,5.9059999999999997,0,0,0,0,0,162,0,0,2.46,0,0,0,0,0,null,null,2024,0,0,0,null,0,0,0,null,0,null,null,2024,0,0,0.03,0,0.439,0,null,null,0,null,0,0,0,0,null,null,2024,0,0,10.849,0,0.17799999999999999,0,null,0,null,0,null,0,null,null,2024,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,0,6.1130000000000004,0,0,0,0,0,163,0,0,2.5459999999999998,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.1E-2,0,0.44900000000000001,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,11.228999999999999,0,0.185,0,null,0,null,0,null,0,null,null,2025,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I17,3)","v":2.1},{"$f":"F25","v":2.1},{"$f":"G25","v":2.1},null,12,null,2026,0,6.327,0,0,0,0,0,165,0,0,2.6349999999999998,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.2000000000000001E-2,0,0.46,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,11.622,0,0.191,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,13,null,2027,0,6.548,0,0,0,0,0,166,0,0,2.7280000000000002,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.3000000000000002E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,12.028,0,0.19800000000000001,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!J17","v":0},{"$f":"+F27","v":0},{"$f":"+F27","v":0},null,14,null,2028,0,6.7770000000000001,0,0,0,0,0,168,0,0,2.823,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.4000000000000002E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,12.449,0,0.20499999999999999,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,0,0,null,15,null,2029,0,7.0149999999999997,0,0,0,0,0,170,0,0,2.9220000000000002,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.5000000000000003E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,12.885,0,0.21199999999999999,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,0,7.26,0,0,0,0,0,172,0,0,3.024,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,3.5999999999999997E-2,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,13.336,0,0.219,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C17,0)","v":0},{"$f":"ROUND('Database Inputs'!D17,0)","v":0},{"$f":"ROUND('Database Inputs'!E17,0)","v":0},null,17,null,2031,0,7.5140000000000002,0,0,0,0,0,173,0,0,3.13,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,3.7999999999999999E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,13.803000000000001,0,0.22700000000000001,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,7.7770000000000001,0,0,0,0,0,175,0,0,3.2389999999999999,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,3.9E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,14.286,0,0.23499999999999999,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,null,null,null,null,null,19,null,2033,{"$f":"ROUND(IF($C$49+$F$23>L32,$F$25*$F$30,0)+IF($C$50+$G$23>L32,$G$25*$G$30,0)+IF($C$51+$H$23>L32,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J32,3)","v":8.0500000000000007},{"$f":"ROUND(M32*N32,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J32,3)","v":0},{"$f":"ROUND(M32*P32,0)","v":0},{"$f":"O32+Q32","v":0},{"$f":"ROUND(M32*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J32,0)","v":177},{"$f":"ROUND(S32*T32,0)","v":0},{"$f":"ROUND(+U32+R32,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J32,3)","v":3.3530000000000002},{"$f":"ROUND((1-$H$40)*(W32*M32),0)","v":0},0,0,{"$f":"SUM(X32:Z32)","v":0},{"$f":"V32-AA32","v":0},null,null,2033,{"$f":"+R32","v":0},{"$f":"+U32","v":0},{"$f":"+AG32+AF32","v":0},null,{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},{"$f":"SUM(AJ32:AK32)","v":0},null,{"$f":"+AH32-AL32","v":0},null,null,2033,{"$f":"AF32","v":0},{"$f":"+AG32","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J32,3)","v":0.04},{"$f":"ROUND((IF($C$49+$F$23>$AQ32,$F$27*$F$30,0)+IF($C$50+$G$23>AQ32,$G$27*$G$30,0)+IF($C$51+$H$23>AQ32,$H$27*$H$30,0))*AT32,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J32,3)","v":0.53900000000000003},{"$f":"ROUND(AV32*M32,0)","v":0},null,null,{"$f":"ROUND(AR32+AS32+AU32+AW32+AY32,0)","v":0},null,0,0,{"$f":"BB32+BC32","v":0},{"$f":"AZ32-BD32","v":0},null,null,2033,0,{"$f":"+M32","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J32,3)","v":14.786},{"$f":"ROUND(BJ32*BK32,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J32,3)","v":0.24299999999999999},{"$f":"ROUND((IF($C$49+$F$23>BH32,$F$27*$F$30,0)+IF($C$51+$H$23>BH32,$H$27*$H$30,0)+IF($C$50+$G$23>BH32,$G$27*$G$30,0))*BM32,0)","v":0},null,{"$f":"BI32+BL32+BN32+BO32","v":0},null,{"$f":"+BC32","v":0},null,{"$f":"BP32-BR32","v":0},null,null,2033,0,{"$f":"U32","v":0},{"$f":"AU32","v":0},{"$f":"SUM(BX32:BZ32)","v":0},null,{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"SUM(CC32:CD32)","v":0},null,{"$f":"CA32-CE32","v":0}]
[null,null,null,null,null,null,null,null,null,20,null,2034,0,8.3309999999999995,0,0,0,0,0,178,0,0,3.47,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,15.303000000000001,0,0.252,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":0},{"$f":"ROUND(G30*G25,0)","v":0},{"$f":"ROUND(H30*H25,0)","v":0},null,21,null,2035,0,8.6229999999999993,0,0,0,0,0,180,0,0,3.5920000000000001,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.2999999999999997E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,15.839,0,0.26,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":0.35},null,null,null,null,null,null,22,null,2036,0,8.9250000000000007,0,0,0,0,0,182,0,0,3.7170000000000001,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.4999999999999998E-2,0,0.57699999999999996,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,16.393000000000001,0,0.26900000000000002,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!N17,0)","v":0},{"$f":"F36","v":0},{"$f":"G36","v":0},null,23,null,2037,0,9.2370000000000001,0,0,0,0,0,184,0,0,3.847,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,16.966999999999999,0,0.27900000000000003,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!D58","v":1.744},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":0},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":0},{"$f":"SUM(AB14:AB36)","v":0},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":0},null,null,null,{"$f":"SUM(AL14:AL36)","v":0},null,{"$f":"SUM(AN14:AN36)","v":0},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":0},null,null,null,{"$f":"SUM(BD14:BD36)","v":0},{"$f":"SUM(BE14:BE36)","v":0},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":0},null,{"$f":"SUM(BR14:BR36)","v":0},null,{"$f":"SUM(BT14:BT36)","v":0},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":0},null,null,null,{"$f":"SUM(CE14:CE36)","v":0},null,{"$f":"SUM(CG14:CG36)","v":0}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$43,V15:V36),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$43,AA15:AA36),0)","v":0},{"$f":"ROUND(AB14+NPV($C$43,AB15:AB36),0)","v":0},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$43,AH15:AH36),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$43,AL15:AL36),0)","v":0},null,{"$f":"+AH39-AL39","v":0},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$45,AZ15:AZ36),0)","v":0},null,null,null,{"$f":"ROUND(BD14+NPV($C$45,BD15:BD36),0)","v":0},{"$f":"AZ39-BD39","v":0},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$41,BP15:BP36),0)","v":0},null,{"$f":"ROUND(BR14+NPV($C$41,BR15:BR36),0)","v":0},null,{"$f":"ROUND(BT14+NPV($C$41,BT15:BT36),0)","v":0},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$43,CA15:CA36),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$43,CE15:CE36),0)","v":0},null,{"$f":"ROUND(CG14+NPV($C$43,CG15:CG36),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!D59","v":0.35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$26","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":0},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":0},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,20)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":{"$error":"#DIV/0!"}},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,{"$f":"$J23","v":10}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$27","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":0},{"$f":"N42","v":{"$error":"#DIV/0!"}},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,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,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,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG41","v":0},{"$f":"AG42","v":{"$error":"#DIV/0!"}},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Worksheet Calculations",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,{"$f":"$J26","v":13}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":0},{"$f":"AS42","v":{"$error":"#DIV/0!"}},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2014},null,"Participant Test",{"$f":"BJ41","v":0},{"$f":"BJ42","v":{"$error":"#DIV/0!"}},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (T)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":0},{"$f":"BY42","v":{"$error":"#DIV/0!"}},null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Gas Input Table Summary'!$D$30","v":2015},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 2 =",null,{"$f":"+'Gas Input Table Summary'!$D$31","v":2016},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
["      Project Analysis Year 3 =",null,{"$f":"+'Gas Input Table Summary'!$D$32","v":2017},null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":16}]
[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,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,"(I)","= (G) - (H)"]

{"sheet":"Programmable Thermostats","index":11,"n_rows":53,"n_cols":106,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:",{"$f":"'Database Inputs'!A23","v":"Programmable Thermostats"},null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Programmable Thermostats"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Programmable Thermostats"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Programmable Thermostats"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Programmable Thermostats"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Programmable Thermostats"}]
["Program Years:",{"$f":"'Res. 92-94% Res Furnace'!B6","v":"2015 - 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"'Res. 92-94% Res Furnace'!C10","v":7.6909999999999998},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C11","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Adminstrative Costs'!H21+'Adminstrative Costs'!L21","v":540},{"$f":"+'Adminstrative Costs'!I21+'Adminstrative Costs'!M21","v":623},{"$f":"+'Adminstrative Costs'!J21+'Adminstrative Costs'!N21","v":707},null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F34,0)","v":3600},{"$f":"ROUND(G30*G34,0)","v":4000},{"$f":"ROUND(H30*H34,0)","v":4400},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"'Res. 92-94% Res Furnace'!C13","v":0.12640000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":4140},{"$f":"SUM(G11:G12)","v":4623},{"$f":"SUM(H11:H12)","v":5107}]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C14","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$47-$C$45","v":1},null,{"$f":"$C$47","v":2015},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":378},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":1638},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":1638},{"$f":"ROUND(M14*$C$23,1)","v":3.8},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":562},{"$f":"ROUND(+U14+R14,0)","v":2200},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":1.8049999999999999},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":443},{"$f":"ROUND($F$11,0)","v":540},{"$f":"ROUND($F$12,0)","v":3600},{"$f":"SUM(X14:Z14)","v":4583},{"$f":"V14-AA14","v":-2383},null,null,{"$f":"$C$47","v":2015},{"$f":"+R14","v":1638},{"$f":"+U14","v":562},{"$f":"+AG14+AF14","v":2200},null,{"$f":"ROUND(Y14,0)","v":540},{"$f":"ROUND(Z14,0)","v":3600},{"$f":"SUM(AJ14:AK14)","v":4140},null,{"$f":"+AH14-AL14","v":-1940},null,null,{"$f":"$C$47","v":2015},{"$f":"AF14","v":1638},{"$f":"+AG14","v":562},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":135},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":2335},null,{"$f":"ROUND($F$13,0)","v":4140},{"$f":"ROUND((F15*F30)-Z14,0)","v":7200},{"$f":"BB14+BC14","v":11340},{"$f":"AZ14-BD14","v":-9005},null,null,{"$f":"$C$47","v":2015},{"$f":"+F12","v":3600},{"$f":"+M14","v":378},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.96},{"$f":"ROUND(BJ14*BK14,0)","v":3009},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13100000000000001},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":6609},null,{"$f":"ROUND(F15*F30,0)","v":10800},null,{"$f":"BP14-BR14","v":-4191},null,null,{"$f":"$C$47","v":2015},{"$f":"$R14","v":1638},{"$f":"U14","v":562},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":2200},null,{"$f":"BB14","v":4140},{"$f":"BC14","v":7200},{"$f":"SUM(CC14:CD14)","v":11340},null,{"$f":"CA14-CE14","v":-9140}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"'Res. 92-94% Res Furnace'!C15","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M23,0)","v":60},{"$f":"F15","v":60},{"$f":"G15","v":60},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":798},4.4850000000000003,3579,0,{"$f":"ROUND(M15*P15,0)","v":0},3579,8,149,{"$f":"ROUND(S15*T15,0)","v":1192},{"$f":"ROUND(+U15+R15,0)","v":4771},1.8680000000000001,969,{"$f":"ROUND($G$11,0)","v":623},{"$f":"ROUND($G$12,0)","v":4000},5592,-821,null,null,{"$f":"AE14+1","v":2016},3579,1192,{"$f":"+AG15+AF15","v":4771},null,{"$f":"ROUND(Y15,0)","v":623},4000,4623,null,148,null,null,{"$f":"AQ14+1","v":2016},3579,1192,2.1999999999999999E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,292,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":5063},null,{"$f":"ROUND($G$13,0)","v":4623},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":8000},{"$f":"BB15+BC15","v":12623},-7560,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":4000},798,8.2390000000000008,{"$f":"ROUND(BJ15*BK15,0)","v":6575},0.13500000000000001,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,10575,null,{"$f":"ROUND($G$15*$G$30,0)","v":12000},null,{"$f":"BP15-BR15","v":-1425},null,null,{"$f":"BW14+1","v":2016},3579,{"$f":"U15","v":1192},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":4771},null,{"$f":"BB15","v":4623},8000,{"$f":"SUM(CC15:CD15)","v":12623},null,{"$f":"CA15-CE15","v":-7852}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$47+$F$23>L16,$F$25*$F$30,0)+IF($C$48+$G$23>L16,$G$25*$G$30,0)+IF($C$49+$H$23>L16,$H$25*$H$30,0),0)","v":1260},4.6420000000000003,5849,0,0,5849,12.6,151,{"$f":"ROUND(S16*T16,0)","v":1903},7752,1.9339999999999999,1584,{"$f":"ROUND($H$11,0)","v":707},{"$f":"ROUND($H$12,0)","v":4400},6691,1061,null,null,2017,5849,1903,{"$f":"+AG16+AF16","v":7752},null,707,4400,5107,null,2645,null,null,2017,5849,1903,2.3E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$48+$G$23>AQ16,$G$27*$G$30,0)+IF($C$49+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},0.375,473,null,null,8225,null,{"$f":"ROUND($H$13,0)","v":5107},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":8800},13907,-5682,null,null,2017,{"$f":"ROUND(H12,0)","v":4400},1260,8.5269999999999992,{"$f":"ROUND(BJ16*BK16,0)","v":10744},0.14000000000000001,{"$f":"ROUND((IF($C$47+$F$23>BH16,$F$27*$F$30,0)+IF($C$49+$H$23>BH16,$H$27*$H$30,0)+IF($C$48+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":0},null,15144,null,{"$f":"ROUND($H$15*$H$30,0)","v":13200},null,1944,null,null,2017,5849,1903,0,7752,null,5107,8800,13907,null,{"$f":"CA16-CE16","v":-6155}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"'Res. 92-94% Res Furnace'!C17","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!D35","v":0},{"$f":"+'Gas Input Table Summary'!D36","v":0},{"$f":"+'Gas Input Table Summary'!D37","v":0},null,4,null,2018,1260,4.8049999999999997,6054,0,0,6054,12.6,152,1915,7969,2.0009999999999999,1639,0,0,1639,6330,null,null,2018,6054,1915,7969,null,0,0,0,null,7969,null,null,2018,6054,1915,2.4E-2,0,0.38300000000000001,483,null,null,8452,null,0,0,0,8452,null,null,2018,0,1260,8.8260000000000005,11121,0.14499999999999999,0,null,11121,null,{"$f":"+BC17","v":0},null,11121,null,null,2018,6054,1915,0,7969,null,0,0,0,null,7969]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C18","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!D38","v":0},{"$f":"+'Gas Input Table Summary'!D39","v":0},{"$f":"+'Gas Input Table Summary'!D40","v":0},null,5,null,2019,1260,4.9729999999999999,6266,0,0,6266,12.6,154,1940,8206,2.0710000000000002,1696,0,0,1696,6510,null,null,2019,6266,1940,8206,null,0,0,0,null,8206,null,null,2019,6266,1940,2.5000000000000001E-2,0,0.39200000000000002,494,null,null,8700,null,0,0,0,8700,null,null,2019,0,1260,9.1340000000000003,11509,0.15,0,null,11509,null,0,null,11509,null,null,2019,6266,1940,0,8206,null,0,0,0,null,8206,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,1260,5.1470000000000002,6485,0,0,6485,12.6,155,1953,8438,2.1440000000000001,1756,0,0,1756,6682,null,null,2020,6485,1953,8438,null,0,0,0,null,8438,null,null,2020,6485,1953,2.5999999999999999E-2,0,0.40100000000000002,505,null,null,8943,null,0,0,0,8943,null,null,2020,0,1260,9.4540000000000006,11912,0.155,0,null,11912,null,0,null,11912,null,null,2020,6485,1953,0,8438,null,0,0,0,null,8438]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"'Res. 92-94% Res Furnace'!C20","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!D41","v":0},{"$f":"+'Gas Input Table Summary'!D42","v":0},{"$f":"+'Gas Input Table Summary'!D43","v":0},null,7,null,2021,1260,5.327,6712,0,0,6712,12.6,157,1978,8690,2.2189999999999999,1817,0,0,1817,6873,null,null,2021,6712,1978,8690,null,0,0,0,null,8690,null,null,2021,6712,1978,2.7E-2,0,0.41,517,null,null,9207,null,0,0,0,9207,null,null,2021,0,1260,9.7850000000000001,12329,0.161,0,null,12329,null,0,null,12329,null,null,2021,6712,1978,0,8690,null,0,0,0,null,8690]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C21","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!D44","v":0},{"$f":"+'Gas Input Table Summary'!D45","v":0},{"$f":"+'Gas Input Table Summary'!D46","v":1.4E-2},null,8,null,2022,1260,5.5129999999999999,6946,0,0,6946,12.6,158,1991,8937,2.2970000000000002,1881,0,0,1881,7056,null,null,2022,6946,1991,8937,null,0,0,0,null,8937,null,null,2022,6946,1991,2.8000000000000001E-2,0,0.42,529,null,null,9466,null,0,0,0,9466,null,null,2022,0,1260,10.128,12761,0.16600000000000001,0,null,12761,null,0,null,12761,null,null,2022,6946,1991,0,8937,null,0,0,0,null,8937,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,1260,5.7060000000000004,7190,0,0,7190,12.6,160,2016,9206,2.3769999999999998,1947,0,0,1947,7259,null,null,2023,7190,2016,9206,null,0,0,0,null,9206,null,null,2023,7190,2016,2.9000000000000001E-2,0,0.42899999999999999,541,null,null,9747,null,0,0,0,9747,null,null,2023,0,1260,10.481999999999999,13207,0.17199999999999999,0,null,13207,null,0,null,13207,null,null,2023,7190,2016,0,9206,null,0,0,0,null,9206,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"'Res. 92-94% Res Furnace'!C23","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!F23,0)","v":10},{"$f":"F23","v":10},{"$f":"G23","v":10},null,10,null,2024,1260,5.9059999999999997,7442,0,0,7442,12.6,162,2041,9483,2.46,2015,0,0,2015,7468,null,null,2024,7442,2041,9483,null,0,0,0,null,9483,null,null,2024,7442,2041,0.03,0,0.439,553,null,null,10036,null,0,0,0,10036,null,null,2024,0,1260,10.849,13670,0.17799999999999999,0,null,13670,null,0,null,13670,null,null,2024,7442,2041,0,9483,null,0,0,0,null,9483,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,882,6.1130000000000004,5392,0,0,5392,8.8000000000000007,163,1434,6826,2.5459999999999998,1460,0,0,1460,5366,null,null,2025,5392,1434,6826,null,0,0,0,null,6826,null,null,2025,5392,1434,3.1E-2,0,0.44900000000000001,396,null,null,7222,null,0,0,0,7222,null,null,2025,0,882,11.228999999999999,9904,0.185,0,null,9904,null,0,null,9904,null,null,2025,5392,1434,0,6826,null,0,0,0,null,6826,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"'Res. 92-94% Res Furnace'!C25","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I23,3)","v":2.1},{"$f":"F25","v":2.1},{"$f":"G25","v":2.1},null,12,null,2026,462,6.327,2923,0,0,2923,4.5999999999999996,165,759,3682,2.6349999999999998,791,0,0,791,2891,null,null,2026,2923,759,3682,null,0,0,0,null,3682,null,null,2026,2923,759,3.2000000000000001E-2,0,0.46,213,null,null,3895,null,0,0,0,3895,null,null,2026,0,462,11.622,5369,0.191,0,null,5369,null,0,null,5369,null,null,2026,2923,759,0,3682,null,0,0,0,null,3682]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C26","v":0},null,null,null,null,null,null,13,null,2027,0,6.548,0,0,0,0,0,166,0,0,2.7280000000000002,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.3000000000000002E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,12.028,0,0.19800000000000001,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!J23","v":0},{"$f":"+F27","v":0},{"$f":"+F27","v":0},null,14,null,2028,0,6.7770000000000001,0,0,0,0,0,168,0,0,2.823,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.4000000000000002E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,12.449,0,0.20499999999999999,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"'Res. 92-94% Res Furnace'!C28","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,0,0,null,15,null,2029,0,7.0149999999999997,0,0,0,0,0,170,0,0,2.9220000000000002,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.5000000000000003E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,12.885,0,0.21199999999999999,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C29","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,0,7.26,0,0,0,0,0,172,0,0,3.024,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,3.5999999999999997E-2,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,13.336,0,0.219,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C23,0)","v":180},{"$f":"ROUND('Database Inputs'!D23,0)","v":200},{"$f":"ROUND('Database Inputs'!E23,0)","v":220},null,17,null,2031,0,7.5140000000000002,0,0,0,0,0,173,0,0,3.13,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,3.7999999999999999E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,13.803000000000001,0,0.22700000000000001,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"'Res. 92-94% Res Furnace'!C31","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,7.7770000000000001,0,0,0,0,0,175,0,0,3.2389999999999999,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,3.9E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,14.286,0,0.23499999999999999,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":378},{"$f":"ROUND(G30*G25,0)","v":420},{"$f":"ROUND(H30*H25,0)","v":462},null,19,null,2033,0,{"$f":"ROUND($C$17*(1+$C$18)^J32,3)","v":8.0500000000000007},{"$f":"ROUND(M32*N32,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J32,3)","v":0},{"$f":"ROUND(M32*P32,0)","v":0},{"$f":"O32+Q32","v":0},{"$f":"ROUND(M32*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J32,0)","v":177},{"$f":"ROUND(S32*T32,0)","v":0},{"$f":"ROUND(+U32+R32,0)","v":0},3.3530000000000002,0,0,0,{"$f":"SUM(X32:Z32)","v":0},{"$f":"V32-AA32","v":0},null,null,2033,{"$f":"+R32","v":0},{"$f":"+U32","v":0},{"$f":"+AG32+AF32","v":0},null,{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},{"$f":"SUM(AJ32:AK32)","v":0},null,{"$f":"+AH32-AL32","v":0},null,null,2033,{"$f":"AF32","v":0},{"$f":"+AG32","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J32,3)","v":0.04},0,0.53900000000000003,{"$f":"ROUND(AV32*M32,0)","v":0},null,null,{"$f":"ROUND(AR32+AS32+AU32+AW32+AY32,0)","v":0},null,0,0,{"$f":"BB32+BC32","v":0},{"$f":"AZ32-BD32","v":0},null,null,2033,0,{"$f":"+M32","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J32,3)","v":14.786},{"$f":"ROUND(BJ32*BK32,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J32,3)","v":0.24299999999999999},0,null,{"$f":"BI32+BL32+BN32+BO32","v":0},null,{"$f":"+BC32","v":0},null,{"$f":"BP32-BR32","v":0},null,null,2033,0,{"$f":"U32","v":0},{"$f":"AU32","v":0},{"$f":"SUM(BX32:BZ32)","v":0},null,{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"SUM(CC32:CD32)","v":0},null,{"$f":"CA32-CE32","v":0}]
["9) Gas Environmental Damage Factor =",null,{"$f":"'Res. 92-94% Res Furnace'!C35","v":0.35},null,null,null,null,null,null,20,null,2034,0,8.3309999999999995,0,0,0,0,0,178,0,0,3.47,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,15.303000000000001,0,0.252,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C36","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!N23,0)","v":20},{"$f":"F34","v":20},{"$f":"G34","v":20},null,{"$f":"J31+1","v":19},null,{"$f":"L31+1","v":2033},0,8.0500000000000007,0,0,0,0,0,177,0,0,3.3530000000000002,0,0,0,0,0,null,null,{"$f":"AE31+1","v":2033},0,0,0,null,0,0,0,null,0,null,null,{"$f":"AQ31+1","v":2033},0,0,0.04,0,0.53900000000000003,0,null,null,0,null,0,0,0,0,null,null,{"$f":"BH31+1","v":2033},0,0,14.786,0,0.24299999999999999,0,null,0,null,0,null,0,null,null,{"$f":"BW31+1","v":2033},0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
[null,null,null,null,null,null,null,null,null,20,null,2034,0,8.3309999999999995,0,0,0,0,0,178,0,0,3.47,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,15.303000000000001,0,0.252,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"'Res. 92-94% Res Furnace'!C38","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!D58","v":1.744},null,21,null,2035,0,8.6229999999999993,0,0,0,0,0,180,0,0,3.5920000000000001,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.2999999999999997E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,15.839,0,0.26,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!D59","v":0.35},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":12600},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":86160},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":31868},{"$f":"SUM(AB14:AB36)","v":54292},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":86160},null,null,null,{"$f":"SUM(AL14:AL36)","v":13870},null,{"$f":"SUM(AN14:AN36)","v":72290},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":91291},null,null,null,{"$f":"SUM(BD14:BD36)","v":37870},{"$f":"SUM(BE14:BE36)","v":53421},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":12600},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":134110},null,{"$f":"SUM(BR14:BR36)","v":36000},null,{"$f":"SUM(BT14:BT36)","v":98110},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":86160},null,null,null,{"$f":"SUM(CE14:CE36)","v":37870},null,{"$f":"SUM(CG14:CG36)","v":48290}]
["11) Participant Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C41","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$41,V15:V36),0)","v":57605},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":24836},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":32769},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":57605},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":12848},null,{"$f":"+AH39-AL39","v":44757},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":74883},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":36496},{"$f":"AZ39-BD39","v":38387},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":83518},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":32618},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":50899},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":57605},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":35083},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":22521},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":50899}]
["12) Utility Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C43","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":32769},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":44757},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":38387},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,20)","v":2.5604880740695299},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":22521}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":32769},{"$f":"N42","v":2.3199999999999998},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":2.3199999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":4.4800000000000004},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":2.0499999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":1.64},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,{"$f":"$J23","v":10}]
["13) Societal Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C45","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG41","v":44757},{"$f":"AG42","v":4.4800000000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":38387},{"$f":"AS42","v":2.0499999999999998},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
["14) General Input Data Year =",null,{"$f":"'Res. 92-94% Res Furnace'!C47","v":2014},null,"Participant Test",{"$f":"BJ40","v":50899},{"$f":"BJ41","v":2.5604880740695299},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null," ",null,null,null,null,null,"(A)","= Table 1 (F)",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,{"$f":"$J26","v":13}]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":22521},{"$f":"BY42","v":1.64},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (T)"]
["15) Project Analysis Year 1 =",null,{"$f":"'Res. 92-94% Res Furnace'!C49","v":2015},null,null,null,null,null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["      Project Analysis Year 2 =",null,{"$f":"'Res. 92-94% Res Furnace'!C50","v":2016},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 3 =",null,{"$f":"'Res. 92-94% Res Furnace'!C51","v":2017},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)"]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(I)","= (G) - (H)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":16}]

{"sheet":"Comm 95+% Furnace - NEW","index":12,"n_rows":53,"n_cols":106,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:","Commercial 95+% AFUE Furnace - New",null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial 95+% AFUE Furnace - New"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial 95+% AFUE Furnace - New"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Commercial 95+% AFUE Furnace - New"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial 95+% AFUE Furnace - New"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial 95+% AFUE Furnace - New"}]
["Program Years:",{"$f":"'Res. 92-94% Res Furnace'!B6","v":"2015 - 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$7","v":7.2489999999999997},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Database Inputs'!Q28","v":45},{"$f":"+'Database Inputs'!R28","v":93},{"$f":"+'Database Inputs'!S28","v":96},null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F34,0)","v":300},{"$f":"ROUND(G30*G34,0)","v":600},{"$f":"ROUND(H30*H34,0)","v":600},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$9","v":0.1293},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":345},{"$f":"SUM(G11:G12)","v":693},{"$f":"SUM(H11:H12)","v":696}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$47-$C$45","v":1},null,{"$f":"$C$47","v":2015},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":5},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":22},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":22},{"$f":"ROUND(M14*$C$23,1)","v":0.1},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":15},{"$f":"ROUND(+U14+R14,0)","v":37},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":1.3480000000000001},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":4},{"$f":"ROUND($F$11,0)","v":45},{"$f":"ROUND($F$12,0)","v":300},{"$f":"SUM(X14:Z14)","v":349},{"$f":"V14-AA14","v":-312},null,null,{"$f":"$C$47","v":2015},{"$f":"+R14","v":22},{"$f":"+U14","v":15},{"$f":"+AG14+AF14","v":37},null,{"$f":"ROUND(Y14,0)","v":45},{"$f":"ROUND(Z14,0)","v":300},{"$f":"SUM(AJ14:AK14)","v":345},null,{"$f":"+AH14-AL14","v":-308},null,null,{"$f":"$C$47","v":2015},{"$f":"AF14","v":22},{"$f":"+AG14","v":15},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":16},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":2},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":55},null,{"$f":"ROUND($F$13,0)","v":345},{"$f":"ROUND((F15*F30)-Z14,0)","v":2},{"$f":"BB14+BC14","v":347},{"$f":"AZ14-BD14","v":-292},null,null,{"$f":"$C$47","v":2015},{"$f":"+F12","v":300},{"$f":"+M14","v":5},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.5030000000000001},{"$f":"ROUND(BJ14*BK14,0)","v":38},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13400000000000001},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":98},null,{"$f":"BI14+BL14+BN14+BO14","v":436},null,{"$f":"ROUND(F15*F30,0)","v":302},null,{"$f":"BP14-BR14","v":134},null,null,{"$f":"$C$47","v":2015},{"$f":"$R14","v":22},{"$f":"U14","v":15},{"$f":"AU14","v":16},{"$f":"SUM(BX14:BZ14)","v":53},null,{"$f":"BB14","v":345},{"$f":"BC14","v":2},{"$f":"SUM(CC14:CD14)","v":347},null,{"$f":"CA14-CE14","v":-294}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$E$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M28,0)","v":302},{"$f":"F15","v":302},{"$f":"G15","v":302},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":14},4.4850000000000003,63,0,{"$f":"ROUND(M15*P15,0)","v":0},63,0.1,149,{"$f":"ROUND(S15*T15,0)","v":15},{"$f":"ROUND(+U15+R15,0)","v":78},1.395,13,{"$f":"ROUND($G$11,0)","v":93},{"$f":"ROUND($G$12,0)","v":600},706,-628,null,null,{"$f":"AE14+1","v":2016},63,15,{"$f":"+AG15+AF15","v":78},null,{"$f":"ROUND(Y15,0)","v":93},600,693,null,-615,null,null,{"$f":"AQ14+1","v":2016},63,15,2.1999999999999999E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":48},0.36599999999999999,5,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":131},null,{"$f":"ROUND($G$13,0)","v":693},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":4},{"$f":"BB15+BC15","v":697},-566,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":600},14,7.7649999999999997,{"$f":"ROUND(BJ15*BK15,0)","v":109},0.13900000000000001,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":305},null,1014,null,{"$f":"ROUND($G$15*$G$30,0)","v":604},null,{"$f":"BP15-BR15","v":410},null,null,{"$f":"BW14+1","v":2016},63,{"$f":"U15","v":15},{"$f":"AU15","v":48},{"$f":"SUM(BX15:BZ15)","v":126},null,{"$f":"BB15","v":693},4,{"$f":"SUM(CC15:CD15)","v":697},null,{"$f":"CA15-CE15","v":-571}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$47+$F$23>L16,$F$25*$F$30,0)+IF($C$48+$G$23>L16,$G$25*$G$30,0)+IF($C$49+$H$23>L16,$H$25*$H$30,0),0)","v":24},4.6420000000000003,111,0,0,111,0.2,151,{"$f":"ROUND(S16*T16,0)","v":30},141,1.444,23,{"$f":"ROUND($H$11,0)","v":96},{"$f":"ROUND($H$12,0)","v":600},719,-578,null,null,2017,111,30,{"$f":"+AG16+AF16","v":141},null,96,600,696,null,-555,null,null,2017,111,30,2.3E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$48+$G$23>AQ16,$G$27*$G$30,0)+IF($C$49+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":84},0.375,9,null,null,234,null,{"$f":"ROUND($H$13,0)","v":696},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":4},700,-466,null,null,2017,{"$f":"ROUND(H12,0)","v":600},24,8.0370000000000008,{"$f":"ROUND(BJ16*BK16,0)","v":193},0.14299999999999999,{"$f":"ROUND((IF($C$47+$F$23>BH16,$F$27*$F$30,0)+IF($C$49+$H$23>BH16,$H$27*$H$30,0)+IF($C$48+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":523},null,1316,null,{"$f":"ROUND($H$15*$H$30,0)","v":604},null,712,null,null,2017,111,30,84,225,null,696,4,700,null,{"$f":"CA16-CE16","v":-475}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$12","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$E$35","v":0},{"$f":"+'Gas Input Table Summary'!$E$36","v":0},{"$f":"+'Gas Input Table Summary'!$E$37","v":0},null,4,null,2018,24,4.8049999999999997,115,0,0,115,0.2,152,30,145,1.494,23,0,0,23,122,null,null,2018,115,30,145,null,0,0,0,null,145,null,null,2018,115,30,2.4E-2,88,0.38300000000000001,9,null,null,242,null,0,0,0,242,null,null,2018,0,24,8.3179999999999996,200,0.14799999999999999,542,null,742,null,{"$f":"+BC17","v":0},null,742,null,null,2018,115,30,88,233,null,0,0,0,null,233]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$38","v":0},{"$f":"+'Gas Input Table Summary'!$E$39","v":0},{"$f":"+'Gas Input Table Summary'!$E$40","v":0},null,5,null,2019,24,4.9729999999999999,119,0,0,119,0.2,154,31,150,1.546,24,0,0,24,126,null,null,2019,119,31,150,null,0,0,0,null,150,null,null,2019,119,31,2.5000000000000001E-2,92,0.39200000000000002,9,null,null,251,null,0,0,0,251,null,null,2019,0,24,8.61,207,0.154,564,null,771,null,0,null,771,null,null,2019,119,31,92,242,null,0,0,0,null,242,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,24,5.1470000000000002,124,0,0,124,0.2,155,31,155,1.6,25,0,0,25,130,null,null,2020,124,31,155,null,0,0,0,null,155,null,null,2020,124,31,2.5999999999999999E-2,95,0.40100000000000002,10,null,null,260,null,0,0,0,260,null,null,2020,0,24,8.9109999999999996,214,0.159,582,null,796,null,0,null,796,null,null,2020,124,31,95,250,null,0,0,0,null,250]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$E$14","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$E$41","v":0},{"$f":"+'Gas Input Table Summary'!$E$42","v":0},{"$f":"+'Gas Input Table Summary'!$E$43","v":0},null,7,null,2021,24,5.327,128,0,0,128,0.2,157,31,159,1.657,26,0,0,26,133,null,null,2021,128,31,159,null,0,0,0,null,159,null,null,2021,128,31,2.7E-2,99,0.41,10,null,null,268,null,0,0,0,268,null,null,2021,0,24,9.2230000000000008,221,0.16500000000000001,604,null,825,null,0,null,825,null,null,2021,128,31,99,258,null,0,0,0,null,258]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$44","v":0},{"$f":"+'Gas Input Table Summary'!$E$45","v":0},{"$f":"+'Gas Input Table Summary'!$E$46","v":1.4E-2},null,8,null,2022,24,5.5129999999999999,132,0,0,132,0.2,158,32,164,1.714,27,0,0,27,137,null,null,2022,132,32,164,null,0,0,0,null,164,null,null,2022,132,32,2.8000000000000001E-2,102,0.42,10,null,null,276,null,0,0,0,276,null,null,2022,0,24,9.5459999999999994,229,0.17,622,null,851,null,0,null,851,null,null,2022,132,32,102,266,null,0,0,0,null,266,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,24,5.7060000000000004,137,0,0,137,0.2,160,32,169,1.774,28,0,0,28,141,null,null,2023,137,32,169,null,0,0,0,null,169,null,null,2023,137,32,2.9000000000000001E-2,106,0.42899999999999999,10,null,null,285,null,0,0,0,285,null,null,2023,0,24,9.8800000000000008,237,0.17599999999999999,644,null,881,null,0,null,881,null,null,2023,137,32,106,275,null,0,0,0,null,275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$E$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!F28,0)","v":20},{"$f":"F23","v":20},{"$f":"G23","v":20},null,10,null,2024,24,5.9059999999999997,142,0,0,142,0.2,162,32,174,1.837,29,0,0,29,145,null,null,2024,142,32,174,null,0,0,0,null,174,null,null,2024,142,32,0.03,110,0.439,11,null,null,295,null,0,0,0,295,null,null,2024,0,24,10.225,245,0.182,666,null,911,null,0,null,911,null,null,2024,142,32,110,284,null,0,0,0,null,284,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,24,6.1130000000000004,147,0,0,147,0.2,163,33,180,1.901,30,0,0,30,150,null,null,2025,147,33,180,null,0,0,0,null,180,null,null,2025,147,33,3.1E-2,113,0.44900000000000001,11,null,null,304,null,0,0,0,304,null,null,2025,0,24,10.583,254,0.189,692,null,946,null,0,null,946,null,null,2025,147,33,113,293,null,0,0,0,null,293,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I28,3)","v":4.7},{"$f":"F25","v":4.7},{"$f":"G25","v":4.7},null,12,null,2026,24,6.327,152,0,0,152,0.2,165,33,185,1.9670000000000001,31,0,0,31,154,null,null,2026,152,33,185,null,0,0,0,null,185,null,null,2026,152,33,3.2000000000000001E-2,117,0.46,11,null,null,313,null,0,0,0,313,null,null,2026,0,24,10.954000000000001,263,0.19500000000000001,714,null,977,null,0,null,977,null,null,2026,152,33,117,302,null,0,0,0,null,302]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$18","v":0},null,null,null,null,null,null,13,null,2027,24,6.548,157,0,0,157,0.2,166,33,190,2.036,32,0,0,32,158,null,null,2027,157,33,190,null,0,0,0,null,190,null,null,2027,157,33,3.3000000000000002E-2,121,0.47,11,null,null,322,null,0,0,0,322,null,null,2027,0,24,11.337,272,0.20200000000000001,739,null,1011,null,0,null,1011,null,null,2027,157,33,121,311,null,0,0,0,null,311]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!J28","v":732},{"$f":"+F27","v":732},{"$f":"+F27","v":732},null,14,null,2028,24,6.7770000000000001,163,0,0,163,0.2,168,34,197,2.1080000000000001,33,0,0,33,164,null,null,2028,163,34,197,null,0,0,0,null,197,null,null,2028,163,34,3.4000000000000002E-2,124,0.48099999999999998,12,null,null,333,null,0,0,0,333,null,null,2028,0,24,11.734,282,0.20899999999999999,765,null,1047,null,0,null,1047,null,null,2028,163,34,124,321,null,0,0,0,null,321]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$19","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,0,0,null,15,null,2029,24,7.0149999999999997,168,0,0,168,0.2,170,34,202,2.181,34,0,0,34,168,null,null,2029,168,34,202,null,0,0,0,null,202,null,null,2029,168,34,3.5000000000000003E-2,128,0.49199999999999999,12,null,null,342,null,0,0,0,342,null,null,2029,0,24,12.145,291,0.217,794,null,1085,null,0,null,1085,null,null,2029,168,34,128,330,null,0,0,0,null,330]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$20","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,24,7.26,174,0,0,174,0.2,172,34,208,2.258,35,0,0,35,173,null,null,2030,174,34,208,null,0,0,0,null,208,null,null,2030,174,34,3.5999999999999997E-2,132,0.504,12,null,null,352,null,0,0,0,352,null,null,2030,0,24,12.57,302,0.224,820,null,1122,null,0,null,1122,null,null,2030,174,34,132,340,null,0,0,0,null,340]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C28,0)","v":1},{"$f":"ROUND('Database Inputs'!D28,0)","v":2},{"$f":"ROUND('Database Inputs'!E28,0)","v":2},null,17,null,2031,24,7.5140000000000002,180,0,0,180,0.2,173,35,215,2.3370000000000002,36,0,0,36,179,null,null,2031,180,35,215,null,0,0,0,null,215,null,null,2031,180,35,3.7999999999999999E-2,139,0.51500000000000001,12,null,null,366,null,0,0,0,366,null,null,2031,0,24,13.01,312,0.23200000000000001,849,null,1161,null,0,null,1161,null,null,2031,180,35,139,354,null,0,0,0,null,354,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$E$21","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,24,7.7770000000000001,187,0,0,187,0.2,175,35,222,2.4180000000000001,38,0,0,38,184,null,null,2032,187,35,222,null,0,0,0,null,222,null,null,2032,187,35,3.9E-2,143,0.52700000000000002,13,null,null,378,null,0,0,0,378,null,null,2032,0,24,13.465,323,0.24,878,null,1201,null,0,null,1201,null,null,2032,187,35,143,365,null,0,0,0,null,365,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":5},{"$f":"ROUND(G30*G25,0)","v":9},{"$f":"ROUND(H30*H25,0)","v":9},null,19,null,2033,24,{"$f":"ROUND($C$17*(1+$C$18)^J32,3)","v":8.0500000000000007},{"$f":"ROUND(M32*N32,0)","v":193},{"$f":"ROUND($C$25*(1+$C$26)^J32,3)","v":0},{"$f":"ROUND(M32*P32,0)","v":0},{"$f":"O32+Q32","v":193},{"$f":"ROUND(M32*$C$23,1)","v":0.2},{"$f":"ROUND($C$20*(1+$C$21)^J32,0)","v":177},{"$f":"ROUND(S32*T32,0)","v":35},{"$f":"ROUND(+U32+R32,0)","v":228},2.5030000000000001,39,0,0,{"$f":"SUM(X32:Z32)","v":39},{"$f":"V32-AA32","v":189},null,null,2033,{"$f":"+R32","v":193},{"$f":"+U32","v":35},{"$f":"+AG32+AF32","v":228},null,{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},{"$f":"SUM(AJ32:AK32)","v":0},null,{"$f":"+AH32-AL32","v":228},null,null,2033,{"$f":"AF32","v":193},{"$f":"+AG32","v":35},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J32,3)","v":0.04},146,0.53900000000000003,{"$f":"ROUND(AV32*M32,0)","v":13},null,null,{"$f":"ROUND(AR32+AS32+AU32+AW32+AY32,0)","v":387},null,0,0,{"$f":"BB32+BC32","v":0},{"$f":"AZ32-BD32","v":387},null,null,2033,0,{"$f":"+M32","v":24},{"$f":"ROUND($C$10*(1+$C$11)^J32,3)","v":13.936},{"$f":"ROUND(BJ32*BK32,0)","v":334},{"$f":"ROUND($C$13*(1+$C$14)^J32,3)","v":0.249},911,null,{"$f":"BI32+BL32+BN32+BO32","v":1245},null,{"$f":"+BC32","v":0},null,{"$f":"BP32-BR32","v":1245},null,null,2033,193,{"$f":"U32","v":35},{"$f":"AU32","v":146},{"$f":"SUM(BX32:BZ32)","v":374},null,{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"SUM(CC32:CD32)","v":0},null,{"$f":"CA32-CE32","v":374}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$22","v":0.35},null,null,null,null,null,null,20,null,2034,24,8.3309999999999995,200,0,0,200,0.2,178,36,236,2.5910000000000002,40,0,0,40,196,null,null,2034,200,36,236,null,0,0,0,null,236,null,null,2034,200,36,4.2000000000000003E-2,154,0.55200000000000005,13,null,null,403,null,0,0,0,403,null,null,2034,0,24,14.423999999999999,346,0.25700000000000001,941,null,1287,null,0,null,1287,null,null,2034,200,36,154,390,null,0,0,0,null,390]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!N28,0)","v":300},{"$f":"F34","v":300},{"$f":"G34","v":300},null,21,null,2035,19,8.6229999999999993,164,0,0,164,0.2,180,36,200,2.681,33,0,0,33,167,null,null,2035,164,36,200,null,0,0,0,null,200,null,null,2035,164,36,4.2999999999999997E-2,126,0.56399999999999995,11,null,null,337,null,0,0,0,337,null,null,2035,0,19,14.929,284,0.26600000000000001,779,null,1063,null,0,null,1063,null,null,2035,164,36,126,326,null,0,0,0,null,326,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
[null,null,null,null,null,null,null,null,null,22,null,2036,9,8.9250000000000007,80,0,0,80,0.1,182,18,98,2.7749999999999999,16,0,0,16,82,null,null,2036,80,18,98,null,0,0,0,null,98,null,null,2036,80,18,4.4999999999999998E-2,66,0.57699999999999996,5,null,null,169,null,0,0,0,169,null,null,2036,0,9,15.451000000000001,139,0.27600000000000002,404,null,543,null,0,null,543,null,null,2036,80,18,66,164,null,0,0,0,null,164]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!E58","v":1.302},null,23,null,2037,0,9.2370000000000001,0,0,0,0,0,184,0,0,2.8719999999999999,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,15.992000000000001,0,0.28499999999999998,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!E59","v":0.35},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":479},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":3733},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":2353},{"$f":"SUM(AB14:AB36)","v":1380},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":3733},null,null,null,{"$f":"SUM(AL14:AL36)","v":1734},null,{"$f":"SUM(AN14:AN36)","v":1999},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":6303},null,null,null,{"$f":"SUM(BD14:BD36)","v":1744},{"$f":"SUM(BE14:BE36)","v":4559},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":479},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":21231},null,{"$f":"SUM(BR14:BR36)","v":1510},null,{"$f":"SUM(BT14:BT36)","v":19721},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":6082},null,null,null,{"$f":"SUM(CE14:CE36)","v":1744},null,{"$f":"SUM(CG14:CG36)","v":4338}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$26","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$41,V15:V36),0)","v":1735},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":1875},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":-140},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":1735},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":1590},null,{"$f":"+AH39-AL39","v":145},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":4266},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":1673},{"$f":"AZ39-BD39","v":2593},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":8766},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":1350},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":7416},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":2814},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":1599},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":1214},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":7416},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":1214}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$27","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":-140},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":145},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":2593},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,20)","v":6.4933333333333296},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":1.76}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":-140},{"$f":"N42","v":0.93},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":0.93},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":1.0900000000000001},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":2.5499999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":10}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$28","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG41","v":145},{"$f":"AG42","v":1.0900000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":2593},{"$f":"AS42","v":2.5499999999999998},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$E$29","v":2014},null,"Participant Test",{"$f":"BJ40","v":7416},{"$f":"BJ41","v":6.4933333333333296},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null," ",null,null,null,null,null,"(B)","= Table 1 (T)",null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":13}]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY40","v":1214},{"$f":"BY41","v":1.76},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Gas Input Table Summary'!$E$30","v":2015},null,null,null,null,null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 2 =",null,{"$f":"+'Gas Input Table Summary'!$E$31","v":2016},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
["      Project Analysis Year 3 =",null,{"$f":"+'Gas Input Table Summary'!$E$32","v":2017},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)"]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)"]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(I)","= (G) - (H)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":16}]

{"sheet":"Comm 95+% Furnace - Replace","index":13,"n_rows":53,"n_cols":106,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:","Commercial 95+% AFUE Furnace - Replacement",null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial 95+% AFUE Furnace - Replacement"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial 95+% AFUE Furnace - Replacement"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Commercial 95+% AFUE Furnace - Replacement"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial 95+% AFUE Furnace - Replacement"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial 95+% AFUE Furnace - Replacement"}]
["Program Years:",{"$f":"'Res. 92-94% Res Furnace'!B6","v":"2015 - 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$7","v":7.2489999999999997},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Database Inputs'!Q29","v":450},{"$f":"+'Database Inputs'!R29","v":561},{"$f":"+'Database Inputs'!S29","v":675},null,null,null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F35,0)","v":3000},{"$f":"ROUND(G30*G35,0)","v":3600},{"$f":"ROUND(H30*H35,0)","v":4200},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$9","v":0.1293},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":3450},{"$f":"SUM(G11:G12)","v":4161},{"$f":"SUM(H11:H12)","v":4875}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$48-$C$46","v":1},null,{"$f":"$C$48","v":2015},{"$f":"ROUND(IF($C$48+$F$23>L14,F25*F30,0),0)","v":142},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":615},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":615},{"$f":"ROUND(M14*$C$23,1)","v":1.4},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":207},{"$f":"ROUND(+U14+R14,0)","v":822},{"$f":"ROUND($H$37*(1+$C$11)^J14,3)","v":1.3480000000000001},{"$f":"ROUND((1-$H$39)*(W14*M14),0)","v":124},{"$f":"ROUND($F$11,0)","v":450},{"$f":"ROUND($F$12,0)","v":3000},{"$f":"SUM(X14:Z14)","v":3574},{"$f":"V14-AA14","v":-2752},null,null,{"$f":"$C$48","v":2015},{"$f":"+R14","v":615},{"$f":"+U14","v":207},{"$f":"+AG14+AF14","v":822},null,{"$f":"ROUND(Y14,0)","v":450},{"$f":"ROUND(Z14,0)","v":3000},{"$f":"SUM(AJ14:AK14)","v":3450},null,{"$f":"+AH14-AL14","v":-2628},null,null,{"$f":"$C$48","v":2015},{"$f":"AF14","v":615},{"$f":"+AG14","v":207},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$48+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":161},{"$f":"ROUND($C$34*(1+$C$35)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":51},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":1034},null,{"$f":"ROUND($F$13,0)","v":3450},{"$f":"ROUND((F15*F30)-Z14,0)","v":3500},{"$f":"BB14+BC14","v":6950},{"$f":"AZ14-BD14","v":-5916},null,null,{"$f":"$C$48","v":2015},{"$f":"+F12","v":3000},{"$f":"+M14","v":142},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.5030000000000001},{"$f":"ROUND(BJ14*BK14,0)","v":1065},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13400000000000001},{"$f":"ROUND(IF($C$48+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":981},null,{"$f":"BI14+BL14+BN14+BO14","v":5046},null,{"$f":"ROUND(F15*F30,0)","v":6500},null,{"$f":"BP14-BR14","v":-1454},null,null,{"$f":"$C$48","v":2015},{"$f":"$R14","v":615},{"$f":"U14","v":207},{"$f":"AU14","v":161},{"$f":"SUM(BX14:BZ14)","v":983},null,{"$f":"BB14","v":3450},{"$f":"BC14","v":3500},{"$f":"SUM(CC14:CD14)","v":6950},null,{"$f":"CA14-CE14","v":-5967}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$E$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M29,0)","v":650},{"$f":"F15","v":650},{"$f":"G15","v":650},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$48+$F$23>L15,$F$25*$F$30,0)+IF($C$49+$G$23>L15,$G$25*$G$30,0),0)","v":312},4.4850000000000003,1399,0,{"$f":"ROUND(M15*P15,0)","v":0},1399,3.1,149,{"$f":"ROUND(S15*T15,0)","v":462},{"$f":"ROUND(+U15+R15,0)","v":1861},1.395,283,{"$f":"ROUND($G$11,0)","v":561},{"$f":"ROUND($G$12,0)","v":3600},4444,-2583,null,null,{"$f":"AE14+1","v":2016},1399,462,{"$f":"+AG15+AF15","v":1861},null,{"$f":"ROUND(Y15,0)","v":561},3600,4161,null,-2300,null,null,{"$f":"AQ14+1","v":2016},1399,462,2.1999999999999999E-2,{"$f":"ROUND((IF($C$48+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$49+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":354},0.36599999999999999,114,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":2329},null,{"$f":"ROUND($G$13,0)","v":4161},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":4200},{"$f":"BB15+BC15","v":8361},-6032,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":3600},312,7.7649999999999997,{"$f":"ROUND(BJ15*BK15,0)","v":2423},0.13900000000000001,{"$f":"ROUND((IF($C$48+$F$23>BH15,$F$27*$F$30,0)+IF($C$49+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":2238},null,8261,null,{"$f":"ROUND($G$15*$G$30,0)","v":7800},null,{"$f":"BP15-BR15","v":461},null,null,{"$f":"BW14+1","v":2016},1399,{"$f":"U15","v":462},{"$f":"AU15","v":354},{"$f":"SUM(BX15:BZ15)","v":2215},null,{"$f":"BB15","v":4161},4200,{"$f":"SUM(CC15:CD15)","v":8361},null,{"$f":"CA15-CE15","v":-6146}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$48+$F$23>L16,$F$25*$F$30,0)+IF($C$49+$G$23>L16,$G$25*$G$30,0)+IF($C$50+$H$23>L16,$H$25*$H$30,0),0)","v":511},4.6420000000000003,2372,0,0,2372,5.0999999999999996,151,{"$f":"ROUND(S16*T16,0)","v":770},3142,1.444,480,{"$f":"ROUND($H$11,0)","v":675},{"$f":"ROUND($H$12,0)","v":4200},5355,-2213,null,null,2017,2372,770,{"$f":"+AG16+AF16","v":3142},null,675,4200,4875,null,-1733,null,null,2017,2372,770,2.3E-2,{"$f":"ROUND((IF($C$48+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$49+$G$23>AQ16,$G$27*$G$30,0)+IF($C$50+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":606},0.375,192,null,null,3940,null,{"$f":"ROUND($H$13,0)","v":4875},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":4900},9775,-5835,null,null,2017,{"$f":"ROUND(H12,0)","v":4200},511,8.0370000000000008,{"$f":"ROUND(BJ16*BK16,0)","v":4107},0.14299999999999999,{"$f":"ROUND((IF($C$48+$F$23>BH16,$F$27*$F$30,0)+IF($C$50+$H$23>BH16,$H$27*$H$30,0)+IF($C$49+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":3768},null,12075,null,{"$f":"ROUND($H$15*$H$30,0)","v":9100},null,2975,null,null,2017,2372,770,606,3748,null,4875,4900,9775,null,{"$f":"CA16-CE16","v":-6027}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$12","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$E$35","v":0},{"$f":"+'Gas Input Table Summary'!$E$36","v":0},{"$f":"+'Gas Input Table Summary'!$E$37","v":0},null,4,null,2018,511,4.8049999999999997,2455,0,0,2455,5.0999999999999996,152,775,3230,1.494,496,0,0,496,2734,null,null,2018,2455,775,3230,null,0,0,0,null,3230,null,null,2018,2455,775,2.4E-2,632,0.38300000000000001,196,null,null,4058,null,0,0,0,4058,null,null,2018,0,511,8.3179999999999996,4250,0.14799999999999999,3900,null,8150,null,{"$f":"+BC17","v":0},null,8150,null,null,2018,2455,775,632,3862,null,0,0,0,null,3862]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$38","v":0},{"$f":"+'Gas Input Table Summary'!$E$39","v":0},{"$f":"+'Gas Input Table Summary'!$E$40","v":0},null,5,null,2019,511,4.9729999999999999,2541,0,0,2541,5.0999999999999996,154,785,3326,1.546,514,0,0,514,2812,null,null,2019,2541,785,3326,null,0,0,0,null,3326,null,null,2019,2541,785,2.5000000000000001E-2,659,0.39200000000000002,200,null,null,4185,null,0,0,0,4185,null,null,2019,0,511,8.61,4400,0.154,4058,null,8458,null,0,null,8458,null,null,2019,2541,785,659,3985,null,0,0,0,null,3985,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,511,5.1470000000000002,2630,0,0,2630,5.0999999999999996,155,791,3421,1.6,531,0,0,531,2890,null,null,2020,2630,791,3421,null,0,0,0,null,3421,null,null,2020,2630,791,2.5999999999999999E-2,685,0.40100000000000002,205,null,null,4311,null,0,0,0,4311,null,null,2020,0,511,8.9109999999999996,4554,0.159,4190,null,8744,null,0,null,8744,null,null,2020,2630,791,685,4106,null,0,0,0,null,4106]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$E$14","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$E$41","v":0},{"$f":"+'Gas Input Table Summary'!$E$42","v":0},{"$f":"+'Gas Input Table Summary'!$E$43","v":0},null,7,null,2021,511,5.327,2722,0,0,2722,5.0999999999999996,157,801,3523,1.657,550,0,0,550,2973,null,null,2021,2722,801,3523,null,0,0,0,null,3523,null,null,2021,2722,801,2.7E-2,712,0.41,210,null,null,4445,null,0,0,0,4445,null,null,2021,0,511,9.2230000000000008,4713,0.16500000000000001,4348,null,9061,null,0,null,9061,null,null,2021,2722,801,712,4235,null,0,0,0,null,4235]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$44","v":0},{"$f":"+'Gas Input Table Summary'!$E$45","v":0},{"$f":"+'Gas Input Table Summary'!$E$46","v":1.4E-2},null,8,null,2022,511,5.5129999999999999,2817,0,0,2817,5.0999999999999996,158,806,3623,1.714,569,0,0,569,3054,null,null,2022,2817,806,3623,null,0,0,0,null,3623,null,null,2022,2817,806,2.8000000000000001E-2,738,0.42,215,null,null,4576,null,0,0,0,4576,null,null,2022,0,511,9.5459999999999994,4878,0.17,4480,null,9358,null,0,null,9358,null,null,2022,2817,806,738,4361,null,0,0,0,null,4361,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,511,5.7060000000000004,2916,0,0,2916,5.0999999999999996,160,816,3732,1.774,589,0,0,589,3143,null,null,2023,2916,816,3732,null,0,0,0,null,3732,null,null,2023,2916,816,2.9000000000000001E-2,764,0.42899999999999999,219,null,null,4715,null,0,0,0,4715,null,null,2023,0,511,9.8800000000000008,5049,0.17599999999999999,4638,null,9687,null,0,null,9687,null,null,2023,2916,816,764,4496,null,0,0,0,null,4496,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$E$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!F29,0)","v":20},{"$f":"F23","v":20},{"$f":"G23","v":20},null,10,null,2024,511,5.9059999999999997,3018,0,0,3018,5.0999999999999996,162,826,3844,1.837,610,0,0,610,3234,null,null,2024,3018,826,3844,null,0,0,0,null,3844,null,null,2024,3018,826,0.03,791,0.439,224,null,null,4859,null,0,0,0,4859,null,null,2024,0,511,10.225,5225,0.182,4796,null,10021,null,0,null,10021,null,null,2024,3018,826,791,4635,null,0,0,0,null,4635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,511,6.1130000000000004,3124,0,0,3124,5.0999999999999996,163,831,3955,1.901,631,0,0,631,3324,null,null,2025,3124,831,3955,null,0,0,0,null,3955,null,null,2025,3124,831,3.1E-2,817,0.44900000000000001,229,null,null,5001,null,0,0,0,5001,null,null,2025,0,511,10.583,5408,0.189,4981,null,10389,null,0,null,10389,null,null,2025,3124,831,817,4772,null,0,0,0,null,4772,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I29,3)","v":14.2},{"$f":"F25","v":14.2},{"$f":"G25","v":14.2},null,12,null,2026,511,6.327,3233,0,0,3233,5.0999999999999996,165,842,4075,1.9670000000000001,653,0,0,653,3422,null,null,2026,3233,842,4075,null,0,0,0,null,4075,null,null,2026,3233,842,3.2000000000000001E-2,843,0.46,235,null,null,5153,null,0,0,0,5153,null,null,2026,0,511,10.954000000000001,5597,0.19500000000000001,5139,null,10736,null,0,null,10736,null,null,2026,3233,842,843,4918,null,0,0,0,null,4918]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$18","v":0},null,null,null,null,null,null,13,null,2027,511,6.548,3346,0,0,3346,5.0999999999999996,166,847,4193,2.036,676,0,0,676,3517,null,null,2027,3346,847,4193,null,0,0,0,null,4193,null,null,2027,3346,847,3.3000000000000002E-2,870,0.47,240,null,null,5303,null,0,0,0,5303,null,null,2027,0,511,11.337,5793,0.20200000000000001,5323,null,11116,null,0,null,11116,null,null,2027,3346,847,870,5063,null,0,0,0,null,5063]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!J29","v":732},{"$f":"+F27","v":732},{"$f":"+F27","v":732},null,14,null,2028,511,6.7770000000000001,3463,0,0,3463,5.0999999999999996,168,857,4320,2.1080000000000001,700,0,0,700,3620,null,null,2028,3463,857,4320,null,0,0,0,null,4320,null,null,2028,3463,857,3.4000000000000002E-2,896,0.48099999999999998,246,null,null,5462,null,0,0,0,5462,null,null,2028,0,511,11.734,5996,0.20899999999999999,5508,null,11504,null,0,null,11504,null,null,2028,3463,857,896,5216,null,0,0,0,null,5216]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$19","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,0,0,null,15,null,2029,511,7.0149999999999997,3585,0,0,3585,5.0999999999999996,170,867,4452,2.181,724,0,0,724,3728,null,null,2029,3585,867,4452,null,0,0,0,null,4452,null,null,2029,3585,867,3.5000000000000003E-2,922,0.49199999999999999,251,null,null,5625,null,0,0,0,5625,null,null,2029,0,511,12.145,6206,0.217,5718,null,11924,null,0,null,11924,null,null,2029,3585,867,922,5374,null,0,0,0,null,5374]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$20","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,511,7.26,3710,0,0,3710,5.0999999999999996,172,877,4587,2.258,750,0,0,750,3837,null,null,2030,3710,877,4587,null,0,0,0,null,4587,null,null,2030,3710,877,3.5999999999999997E-2,949,0.504,258,null,null,5794,null,0,0,0,5794,null,null,2030,0,511,12.57,6423,0.224,5903,null,12326,null,0,null,12326,null,null,2030,3710,877,949,5536,null,0,0,0,null,5536]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C29,0)","v":10},{"$f":"ROUND('Database Inputs'!D29,0)","v":12},{"$f":"ROUND('Database Inputs'!E29,0)","v":14},null,17,null,2031,511,7.5140000000000002,3840,0,0,3840,5.0999999999999996,173,882,4722,2.3370000000000002,776,0,0,776,3946,null,null,2031,3840,882,4722,null,0,0,0,null,4722,null,null,2031,3840,882,3.7999999999999999E-2,1001,0.51500000000000001,263,null,null,5986,null,0,0,0,5986,null,null,2031,0,511,13.01,6648,0.23200000000000001,6114,null,12762,null,0,null,12762,null,null,2031,3840,882,1001,5723,null,0,0,0,null,5723,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$E$21","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,511,7.7770000000000001,3974,0,0,3974,5.0999999999999996,175,893,4867,2.4180000000000001,803,0,0,803,4064,null,null,2032,3974,893,4867,null,0,0,0,null,4867,null,null,2032,3974,893,3.9E-2,1028,0.52700000000000002,269,null,null,6164,null,0,0,0,6164,null,null,2032,0,511,13.465,6881,0.24,6324,null,13205,null,0,null,13205,null,null,2032,3974,893,1028,5895,null,0,0,0,null,5895,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,null,null,null,null,null,19,null,2033,511,{"$f":"ROUND($C$17*(1+$C$18)^J32,3)","v":8.0500000000000007},{"$f":"ROUND(M32*N32,0)","v":4114},{"$f":"ROUND($C$25*(1+$C$26)^J32,3)","v":0},{"$f":"ROUND(M32*P32,0)","v":0},{"$f":"O32+Q32","v":4114},{"$f":"ROUND(M32*$C$23,1)","v":5.0999999999999996},{"$f":"ROUND($C$20*(1+$C$21)^J32,0)","v":177},{"$f":"ROUND(S32*T32,0)","v":903},{"$f":"ROUND(+U32+R32,0)","v":5017},2.5030000000000001,831,0,0,{"$f":"SUM(X32:Z32)","v":831},{"$f":"V32-AA32","v":4186},null,null,2033,{"$f":"+R32","v":4114},{"$f":"+U32","v":903},{"$f":"+AG32+AF32","v":5017},null,{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},{"$f":"SUM(AJ32:AK32)","v":0},null,{"$f":"+AH32-AL32","v":5017},null,null,2033,{"$f":"AF32","v":4114},{"$f":"+AG32","v":903},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J32,3)","v":0.04},1054,0.53900000000000003,{"$f":"ROUND(AV32*M32,0)","v":275},null,null,{"$f":"ROUND(AR32+AS32+AU32+AW32+AY32,0)","v":6346},null,0,0,{"$f":"BB32+BC32","v":0},{"$f":"AZ32-BD32","v":6346},null,null,2033,0,{"$f":"+M32","v":511},{"$f":"ROUND($C$10*(1+$C$11)^J32,3)","v":13.936},{"$f":"ROUND(BJ32*BK32,0)","v":7121},{"$f":"ROUND($C$13*(1+$C$14)^J32,3)","v":0.249},6562,null,{"$f":"BI32+BL32+BN32+BO32","v":13683},null,{"$f":"+BC32","v":0},null,{"$f":"BP32-BR32","v":13683},null,null,2033,4114,{"$f":"U32","v":903},{"$f":"AU32","v":1054},{"$f":"SUM(BX32:BZ32)","v":6071},null,{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"SUM(CC32:CD32)","v":0},null,{"$f":"CA32-CE32","v":6071}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":142},{"$f":"ROUND(G30*G25,0)","v":170},{"$f":"ROUND(H30*H25,0)","v":199},null,20,null,2034,511,8.3309999999999995,4257,0,0,4257,5.0999999999999996,178,908,5165,2.5910000000000002,861,0,0,861,4304,null,null,2034,4257,908,5165,null,0,0,0,null,5165,null,null,2034,4257,908,4.2000000000000003E-2,1107,0.55200000000000005,282,null,null,6554,null,0,0,0,6554,null,null,2034,0,511,14.423999999999999,7371,0.25700000000000001,6772,null,14143,null,0,null,14143,null,null,2034,4257,908,1107,6272,null,0,0,0,null,6272]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$22","v":0.35},null,null,null,null,null,null,21,null,2035,369,8.6229999999999993,3182,0,0,3182,3.7,180,666,3848,2.681,643,0,0,643,3205,null,null,2035,3182,666,3848,null,0,0,0,null,3848,null,null,2035,3182,666,4.2999999999999997E-2,818,0.56399999999999995,208,null,null,4874,null,0,0,0,4874,null,null,2035,0,369,14.929,5509,0.26600000000000001,5063,null,10572,null,0,null,10572,null,null,2035,3182,666,818,4666,null,0,0,0,null,4666,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!N29,0)","v":300},{"$f":"F35","v":300},{"$f":"G35","v":300},null,22,null,2036,199,8.9250000000000007,1776,0,0,1776,2,182,364,2140,2.7749999999999999,359,0,0,359,1781,null,null,2036,1776,364,2140,null,0,0,0,null,2140,null,null,2036,1776,364,4.4999999999999998E-2,461,0.57699999999999996,115,null,null,2716,null,0,0,0,2716,null,null,2036,0,199,15.451000000000001,3075,0.27600000000000002,2828,null,5903,null,0,null,5903,null,null,2036,1776,364,461,2601,null,0,0,0,null,2601]
[null,null,null,null,null,null,null,null,null,23,null,2037,0,9.2370000000000001,0,0,0,0,0,184,0,0,2.8719999999999999,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,15.992000000000001,0,0.28499999999999998,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!E58","v":1.302},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,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,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,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$25","v":0},null,null,null,null,null,null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":10220},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":81865},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":25639},{"$f":"SUM(AB14:AB36)","v":56226},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":81865},null,null,null,{"$f":"SUM(AL14:AL36)","v":12486},null,{"$f":"SUM(AN14:AN36)","v":69379},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":103430},null,null,null,{"$f":"SUM(BD14:BD36)","v":25086},{"$f":"SUM(BE14:BE36)","v":78344},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":10220},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":227124},null,{"$f":"SUM(BR14:BR36)","v":23400},null,{"$f":"SUM(BT14:BT36)","v":203724},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":98733},null,null,null,{"$f":"SUM(CE14:CE36)","v":25086},null,{"$f":"SUM(CG14:CG36)","v":73647}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!E59","v":0.35},null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$42,V15:V36),0)","v":38310},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$42,AA15:AA36),0)","v":17607},{"$f":"ROUND(AB14+NPV($C$42,AB15:AB36),0)","v":20703},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$42,AH15:AH36),0)","v":38310},null,null,null,{"$f":"ROUND(AL14+NPV($C$42,AL15:AL36),0)","v":11528},null,{"$f":"+AH39-AL39","v":26782},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$44,AZ15:AZ36),0)","v":70321},null,null,null,{"$f":"ROUND(BD14+NPV($C$44,BD15:BD36),0)","v":24138},{"$f":"AZ39-BD39","v":46183},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$40,BP15:BP36),0)","v":91816},null,{"$f":"ROUND(BR14+NPV($C$40,BR15:BR36),0)","v":21112},null,{"$f":"ROUND(BT14+NPV($C$40,BT15:BT36),0)","v":70705},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$42,CA15:CA36),0)","v":46107},null,null,null,{"$f":"ROUND(CE14+NPV($C$42,CE15:CE36),0)","v":23163},null,{"$f":"ROUND(CG14+NPV($C$42,CG15:CG36),0)","v":22943},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$26","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":70705},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":22943}]
[null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":20703},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":26782},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":46183},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,20)","v":4.3489958317544497},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":1.99}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$27","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":2.1800000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":3.32},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":2.91},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,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,{"$f":"$J23","v":10}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":20703},{"$f":"N42","v":2.1800000000000002},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",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,null,{"$f":"$J24","v":11}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$28","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG41","v":26782},{"$f":"AG42","v":3.32},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":46183},{"$f":"AS42","v":2.91},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null," ",null,null,null,null,null,"(B)","= Table 1 (T)",null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":13}]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$E$29","v":2014},null,"Participant Test",{"$f":"BJ40","v":70705},{"$f":"BJ41","v":4.3489958317544497},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY40","v":22943},{"$f":"BY41","v":1.99},null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Gas Input Table Summary'!$E$30","v":2015},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
["      Project Analysis Year 2 =",null,{"$f":"+'Gas Input Table Summary'!$E$31","v":2016},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)"]
["      Project Analysis Year 3 =",null,{"$f":"+'Gas Input Table Summary'!$E$32","v":2017},null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)"]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(I)","= (G) - (H)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":16}]

{"sheet":"Comm Custom","index":14,"n_rows":53,"n_cols":106,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:","Commercial Custom Efficiency",null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial Custom Efficiency"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial Custom Efficiency"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Commercial Custom Efficiency"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial Custom Efficiency"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial Custom Efficiency"}]
["Program Years:",{"$f":"'Res. 92-94% Res Furnace'!B6","v":"2015 - 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$7","v":7.2489999999999997},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Database Inputs'!Q49","v":90},{"$f":"+'Database Inputs'!R49","v":94},{"$f":"+'Database Inputs'!S49","v":97},null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F34,0)","v":600},{"$f":"ROUND(G30*G34,0)","v":600},{"$f":"ROUND(H30*H34,0)","v":600},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$9","v":0.1293},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":690},{"$f":"SUM(G11:G12)","v":694},{"$f":"SUM(H11:H12)","v":697}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$47-$C$45","v":1},null,{"$f":"$C$47","v":2015},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":100},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":433},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":433},{"$f":"ROUND(M14*$C$23,1)","v":1},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":148},{"$f":"ROUND(+U14+R14,0)","v":581},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":1.3480000000000001},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":88},{"$f":"ROUND($F$11,0)","v":90},{"$f":"ROUND($F$12,0)","v":600},{"$f":"SUM(X14:Z14)","v":778},{"$f":"V14-AA14","v":-197},null,null,{"$f":"$C$47","v":2015},{"$f":"+R14","v":433},{"$f":"+U14","v":148},{"$f":"+AG14+AF14","v":581},null,{"$f":"ROUND(Y14,0)","v":90},{"$f":"ROUND(Z14,0)","v":600},{"$f":"SUM(AJ14:AK14)","v":690},null,{"$f":"+AH14-AL14","v":-109},null,null,{"$f":"$C$47","v":2015},{"$f":"AF14","v":433},{"$f":"+AG14","v":148},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":36},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":617},null,{"$f":"ROUND($F$13,0)","v":690},{"$f":"ROUND((F15*F30)-Z14,0)","v":2400},{"$f":"BB14+BC14","v":3090},{"$f":"AZ14-BD14","v":-2473},null,null,{"$f":"$C$47","v":2015},{"$f":"+F12","v":600},{"$f":"+M14","v":100},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.5030000000000001},{"$f":"ROUND(BJ14*BK14,0)","v":750},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13400000000000001},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":1350},null,{"$f":"ROUND(F15*F30,0)","v":3000},null,{"$f":"BP14-BR14","v":-1650},null,null,{"$f":"$C$47","v":2015},{"$f":"$R14","v":433},{"$f":"U14","v":148},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":581},null,{"$f":"BB14","v":690},{"$f":"BC14","v":2400},{"$f":"SUM(CC14:CD14)","v":3090},null,{"$f":"CA14-CE4","v":581}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$E$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M49,0)","v":3000},{"$f":"F15","v":3000},{"$f":"G15","v":3000},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":200},4.4850000000000003,897,0,{"$f":"ROUND(M15*P15,0)","v":0},897,2,149,{"$f":"ROUND(S15*T15,0)","v":298},{"$f":"ROUND(+U15+R15,0)","v":1195},1.395,181,{"$f":"ROUND($G$11,0)","v":94},{"$f":"ROUND($G$12,0)","v":600},875,320,null,null,{"$f":"AE14+1","v":2016},897,298,{"$f":"+AG15+AF15","v":1195},null,{"$f":"ROUND(Y15,0)","v":94},600,694,null,501,null,null,{"$f":"AQ14+1","v":2016},897,298,2.1999999999999999E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,73,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":1268},null,{"$f":"ROUND($G$13,0)","v":694},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":2400},{"$f":"BB15+BC15","v":3094},-1826,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":600},200,7.7649999999999997,{"$f":"ROUND(BJ15*BK15,0)","v":1553},0.13900000000000001,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,2153,null,{"$f":"ROUND($G$15*$G$30,0)","v":3000},null,{"$f":"BP15-BR15","v":-847},null,null,{"$f":"BW14+1","v":2016},897,{"$f":"U15","v":298},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":1195},null,{"$f":"BB15","v":694},2400,{"$f":"SUM(CC15:CD15)","v":3094},null,{"$f":"CA15-CE15","v":-1899}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$47+$F$23>L16,$F$25*$F$30,0)+IF($C$48+$G$23>L16,$G$25*$G$30,0)+IF($C$49+$H$23>L16,$H$25*$H$30,0),0)","v":300},4.6420000000000003,1393,0,0,1393,3,151,{"$f":"ROUND(S16*T16,0)","v":453},1846,1.444,282,{"$f":"ROUND($H$11,0)","v":97},{"$f":"ROUND($H$12,0)","v":600},979,867,null,null,2017,1393,453,{"$f":"+AG16+AF16","v":1846},null,97,600,697,null,1149,null,null,2017,1393,453,2.3E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$48+$G$23>AQ16,$G$27*$G$30,0)+IF($C$49+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},0.375,113,null,null,1959,null,{"$f":"ROUND($H$13,0)","v":697},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":2400},3097,-1138,null,null,2017,{"$f":"ROUND(H12,0)","v":600},300,8.0370000000000008,{"$f":"ROUND(BJ16*BK16,0)","v":2411},0.14299999999999999,{"$f":"ROUND((IF($C$47+$F$23>BH16,$F$27*$F$30,0)+IF($C$49+$H$23>BH16,$H$27*$H$30,0)+IF($C$48+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":0},null,3011,null,{"$f":"ROUND($H$15*$H$30,0)","v":3000},null,11,null,null,2017,1393,453,0,1846,null,697,2400,3097,null,{"$f":"CA16-CE16","v":-1251}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$12","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$E$35","v":0},{"$f":"+'Gas Input Table Summary'!$E$36","v":0},{"$f":"+'Gas Input Table Summary'!$E$37","v":0},null,4,null,2018,300,4.8049999999999997,1442,0,0,1442,3,152,456,1898,1.494,291,0,0,291,1607,null,null,2018,1442,456,1898,null,0,0,0,null,1898,null,null,2018,1442,456,2.4E-2,0,0.38300000000000001,115,null,null,2013,null,0,0,0,2013,null,null,2018,0,300,8.3179999999999996,2495,0.14799999999999999,0,null,2495,null,{"$f":"+BC17","v":0},null,2495,null,null,2018,1442,456,0,1898,null,0,0,0,null,1898]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$38","v":0},{"$f":"+'Gas Input Table Summary'!$E$39","v":0},{"$f":"+'Gas Input Table Summary'!$E$40","v":0},null,5,null,2019,300,4.9729999999999999,1492,0,0,1492,3,154,462,1954,1.546,301,0,0,301,1653,null,null,2019,1492,462,1954,null,0,0,0,null,1954,null,null,2019,1492,462,2.5000000000000001E-2,0,0.39200000000000002,118,null,null,2072,null,0,0,0,2072,null,null,2019,0,300,8.61,2583,0.154,0,null,2583,null,0,null,2583,null,null,2019,1492,462,0,1954,null,0,0,0,null,1954,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,300,5.1470000000000002,1544,0,0,1544,3,155,465,2009,1.6,312,0,0,312,1697,null,null,2020,1544,465,2009,null,0,0,0,null,2009,null,null,2020,1544,465,2.5999999999999999E-2,0,0.40100000000000002,120,null,null,2129,null,0,0,0,2129,null,null,2020,0,300,8.9109999999999996,2673,0.159,0,null,2673,null,0,null,2673,null,null,2020,1544,465,0,2009,null,0,0,0,null,2009]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$E$14","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$E$41","v":0},{"$f":"+'Gas Input Table Summary'!$E$42","v":0},{"$f":"+'Gas Input Table Summary'!$E$43","v":0},null,7,null,2021,300,5.327,1598,0,0,1598,3,157,471,2069,1.657,323,0,0,323,1746,null,null,2021,1598,471,2069,null,0,0,0,null,2069,null,null,2021,1598,471,2.7E-2,0,0.41,123,null,null,2192,null,0,0,0,2192,null,null,2021,0,300,9.2230000000000008,2767,0.16500000000000001,0,null,2767,null,0,null,2767,null,null,2021,1598,471,0,2069,null,0,0,0,null,2069]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$44","v":0},{"$f":"+'Gas Input Table Summary'!$E$45","v":0},{"$f":"+'Gas Input Table Summary'!$E$46","v":1.4E-2},null,8,null,2022,300,5.5129999999999999,1654,0,0,1654,3,158,474,2128,1.714,334,0,0,334,1794,null,null,2022,1654,474,2128,null,0,0,0,null,2128,null,null,2022,1654,474,2.8000000000000001E-2,0,0.42,126,null,null,2254,null,0,0,0,2254,null,null,2022,0,300,9.5459999999999994,2864,0.17,0,null,2864,null,0,null,2864,null,null,2022,1654,474,0,2128,null,0,0,0,null,2128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,300,5.7060000000000004,1712,0,0,1712,3,160,480,2192,1.774,346,0,0,346,1846,null,null,2023,1712,480,2192,null,0,0,0,null,2192,null,null,2023,1712,480,2.9000000000000001E-2,0,0.42899999999999999,129,null,null,2321,null,0,0,0,2321,null,null,2023,0,300,9.8800000000000008,2964,0.17599999999999999,0,null,2964,null,0,null,2964,null,null,2023,1712,480,0,2192,null,0,0,0,null,2192,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$E$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!F49,0)","v":15},{"$f":"F23","v":15},{"$f":"G23","v":15},null,10,null,2024,300,5.9059999999999997,1772,0,0,1772,3,162,486,2258,1.837,358,0,0,358,1900,null,null,2024,1772,486,2258,null,0,0,0,null,2258,null,null,2024,1772,486,0.03,0,0.439,132,null,null,2390,null,0,0,0,2390,null,null,2024,0,300,10.225,3068,0.182,0,null,3068,null,0,null,3068,null,null,2024,1772,486,0,2258,null,0,0,0,null,2258,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,300,6.1130000000000004,1834,0,0,1834,3,163,489,2323,1.901,371,0,0,371,1952,null,null,2025,1834,489,2323,null,0,0,0,null,2323,null,null,2025,1834,489,3.1E-2,0,0.44900000000000001,135,null,null,2458,null,0,0,0,2458,null,null,2025,0,300,10.583,3175,0.189,0,null,3175,null,0,null,3175,null,null,2025,1834,489,0,2323,null,0,0,0,null,2323,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I49,3)","v":100},{"$f":"F25","v":100},{"$f":"G25","v":100},null,12,null,2026,300,6.327,1898,0,0,1898,3,165,495,2393,1.9670000000000001,384,0,0,384,2009,null,null,2026,1898,495,2393,null,0,0,0,null,2393,null,null,2026,1898,495,3.2000000000000001E-2,0,0.46,138,null,null,2531,null,0,0,0,2531,null,null,2026,0,300,10.954000000000001,3286,0.19500000000000001,0,null,3286,null,0,null,3286,null,null,2026,1898,495,0,2393,null,0,0,0,null,2393]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$18","v":0},null,null,null,null,null,null,13,null,2027,300,6.548,1964,0,0,1964,3,166,498,2462,2.036,397,0,0,397,2065,null,null,2027,1964,498,2462,null,0,0,0,null,2462,null,null,2027,1964,498,3.3000000000000002E-2,0,0.47,141,null,null,2603,null,0,0,0,2603,null,null,2027,0,300,11.337,3401,0.20200000000000001,0,null,3401,null,0,null,3401,null,null,2027,1964,498,0,2462,null,0,0,0,null,2462]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!J49","v":0},{"$f":"+F27","v":0},{"$f":"+F27","v":0},null,14,null,2028,300,6.7770000000000001,2033,0,0,2033,3,168,504,2537,2.1080000000000001,411,0,0,411,2126,null,null,2028,2033,504,2537,null,0,0,0,null,2537,null,null,2028,2033,504,3.4000000000000002E-2,0,0.48099999999999998,144,null,null,2681,null,0,0,0,2681,null,null,2028,0,300,11.734,3520,0.20899999999999999,0,null,3520,null,0,null,3520,null,null,2028,2033,504,0,2537,null,0,0,0,null,2537]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$19","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,0,0,null,15,null,2029,300,7.0149999999999997,2105,0,0,2105,3,170,510,2615,2.181,425,0,0,425,2190,null,null,2029,2105,510,2615,null,0,0,0,null,2615,null,null,2029,2105,510,3.5000000000000003E-2,0,0.49199999999999999,148,null,null,2763,null,0,0,0,2763,null,null,2029,0,300,12.145,3644,0.217,0,null,3644,null,0,null,3644,null,null,2029,2105,510,0,2615,null,0,0,0,null,2615]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$20","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,200,7.26,1452,0,0,1452,2,172,344,1796,2.258,294,0,0,294,1502,null,null,2030,1452,344,1796,null,0,0,0,null,1796,null,null,2030,1452,344,3.5999999999999997E-2,0,0.504,101,null,null,1897,null,0,0,0,1897,null,null,2030,0,200,12.57,2514,0.224,0,null,2514,null,0,null,2514,null,null,2030,1452,344,0,1796,null,0,0,0,null,1796]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C49,0)","v":1},{"$f":"ROUND('Database Inputs'!D49,0)","v":1},{"$f":"ROUND('Database Inputs'!E49,0)","v":1},null,17,null,2031,100,7.5140000000000002,751,0,0,751,1,173,173,924,2.3370000000000002,152,0,0,152,772,null,null,2031,751,173,924,null,0,0,0,null,924,null,null,2031,751,173,3.7999999999999999E-2,0,0.51500000000000001,52,null,null,976,null,0,0,0,976,null,null,2031,0,100,13.01,1301,0.23200000000000001,0,null,1301,null,0,null,1301,null,null,2031,751,173,0,924,null,0,0,0,null,924,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$E$21","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,7.7770000000000001,0,0,0,0,0,175,0,0,2.4180000000000001,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,3.9E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,13.465,0,0.24,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":100},{"$f":"ROUND(G30*G25,0)","v":100},{"$f":"ROUND(H30*H25,0)","v":100},null,19,null,2033,0,{"$f":"ROUND($C$17*(1+$C$18)^J32,3)","v":8.0500000000000007},{"$f":"ROUND(M32*N32,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J32,3)","v":0},{"$f":"ROUND(M32*P32,0)","v":0},{"$f":"O32+Q32","v":0},{"$f":"ROUND(M32*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J32,0)","v":177},{"$f":"ROUND(S32*T32,0)","v":0},{"$f":"ROUND(+U32+R32,0)","v":0},2.5030000000000001,0,0,0,{"$f":"SUM(X32:Z32)","v":0},{"$f":"V32-AA32","v":0},null,null,2033,{"$f":"+R32","v":0},{"$f":"+U32","v":0},{"$f":"+AG32+AF32","v":0},null,{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},{"$f":"SUM(AJ32:AK32)","v":0},null,{"$f":"+AH32-AL32","v":0},null,null,2033,{"$f":"AF32","v":0},{"$f":"+AG32","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J32,3)","v":0.04},0,0.53900000000000003,{"$f":"ROUND(AV32*M32,0)","v":0},null,null,{"$f":"ROUND(AR32+AS32+AU32+AW32+AY32,0)","v":0},null,0,0,{"$f":"BB32+BC32","v":0},{"$f":"AZ32-BD32","v":0},null,null,2033,0,{"$f":"+M32","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J32,3)","v":13.936},{"$f":"ROUND(BJ32*BK32,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J32,3)","v":0.249},0,null,{"$f":"BI32+BL32+BN32+BO32","v":0},null,{"$f":"+BC32","v":0},null,{"$f":"BP32-BR32","v":0},null,null,2033,0,{"$f":"U32","v":0},{"$f":"AU32","v":0},{"$f":"SUM(BX32:BZ32)","v":0},null,{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"SUM(CC32:CD32)","v":0},null,{"$f":"CA32-CE32","v":0}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$22","v":0.35},null,null,null,null,null,null,20,null,2034,0,8.3309999999999995,0,0,0,0,0,178,0,0,2.5910000000000002,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,14.423999999999999,0,0.25700000000000001,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!N49,0)","v":600},{"$f":"F34","v":600},{"$f":"G34","v":600},null,21,null,2035,0,8.6229999999999993,0,0,0,0,0,180,0,0,2.681,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.2999999999999997E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,14.929,0,0.26600000000000001,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
[null,null,null,null,null,null,null,null,null,22,null,2036,0,8.9250000000000007,0,0,0,0,0,182,0,0,2.7749999999999999,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.4999999999999998E-2,0,0.57699999999999996,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,15.451000000000001,0,0.27600000000000002,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!E58","v":1.302},null,23,null,2037,0,9.2370000000000001,0,0,0,0,0,184,0,0,2.8719999999999999,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,15.992000000000001,0,0.28499999999999998,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!E59","v":0.35},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":4500},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":33180},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":7331},{"$f":"SUM(AB14:AB36)","v":25849},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":33180},null,null,null,{"$f":"SUM(AL14:AL36)","v":2081},null,{"$f":"SUM(AN14:AN36)","v":31099},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":35124},null,null,null,{"$f":"SUM(BD14:BD36)","v":9281},{"$f":"SUM(BE14:BE36)","v":25843},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":4500},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":46769},null,{"$f":"SUM(BR14:BR36)","v":9000},null,{"$f":"SUM(BT14:BT36)","v":37769},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":33180},null,null,null,{"$f":"SUM(CE14:CE36)","v":9281},null,{"$f":"SUM(CG14:CG36)","v":26989}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$26","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$41,V15:V36),0)","v":18665},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":4868},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":13797},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":18665},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":1937},null,{"$f":"+AH39-AL39","v":16728},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":26350},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":8965},{"$f":"AZ39-BD39","v":17385},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":23133},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":8207},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":14927},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":18665},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":8640},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":13115},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":14927}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$27","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":13797},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":16728},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":17385},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,20)","v":2.81869136103326},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":13115}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":13797},{"$f":"N42","v":3.83},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":3.83},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":9.64},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":2.94},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,20)","v":2.16030092592593},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,{"$f":"$J23","v":10}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$28","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG41","v":16728},{"$f":"AG42","v":9.64},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":17385},{"$f":"AS42","v":2.94},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$E$29","v":2014},null,"Participant Test",{"$f":"BJ40","v":14927},{"$f":"BJ41","v":2.81869136103326},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null," ",null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":13}]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":13115},{"$f":"BY42","v":2.16030092592593},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (T)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Gas Input Table Summary'!$E$30","v":2015},null,null,null,null,null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["      Project Analysis Year 2 =",null,{"$f":"+'Gas Input Table Summary'!$E$31","v":2016},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 3 =",null,{"$f":"+'Gas Input Table Summary'!$E$32","v":2017},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)"]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(I)","= (G) - (H)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":16}]

{"sheet":"Res. 92-94% Res Furnace","index":15,"n_rows":54,"n_cols":106,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:","Residential 92-94% AFUE Furnace",null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Residential 92-94% AFUE Furnace"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Residential 92-94% AFUE Furnace"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Residential 92-94% AFUE Furnace"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Residential 92-94% AFUE Furnace"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Residential 92-94% AFUE Furnace"}]
["Program Years:","2015 - 2017"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$7","v":7.6909999999999998},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+ROUND('Adminstrative Costs'!H8+'Adminstrative Costs'!L8,0)","v":0},{"$f":"+ROUND('Adminstrative Costs'!I8+'Adminstrative Costs'!M8,0)","v":0},{"$f":"+ROUND('Adminstrative Costs'!J8+'Adminstrative Costs'!N8,0)","v":0},null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F36,0)","v":0},{"$f":"ROUND(G30*G36,0)","v":0},{"$f":"ROUND(H30*H36,0)","v":0},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$9","v":0.12640000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":0},{"$f":"SUM(G11:G12)","v":0},{"$f":"SUM(H11:H12)","v":0}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$49-$C$47","v":1},null,{"$f":"$C$49","v":2015},{"$f":"ROUND(IF($C$49+$F$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":0},{"$f":"ROUND(M14*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J14,3)","v":1.8049999999999999},{"$f":"ROUND((1-$H$40)*(W14*M14),0)","v":0},{"$f":"ROUND($F$11,0)","v":0},{"$f":"ROUND($F$12,0)","v":0},{"$f":"SUM(X14:Z14)","v":0},{"$f":"V14-AA14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+R14","v":0},{"$f":"+U14","v":0},{"$f":"+AG14+AF14","v":0},null,{"$f":"ROUND(Y14,0)","v":0},{"$f":"ROUND(Z14,0)","v":0},{"$f":"SUM(AJ14:AK14)","v":0},null,{"$f":"+AH14-AL14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$49+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":0},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":0},null,{"$f":"ROUND($F$13,0)","v":0},{"$f":"ROUND((F15*F30)-Z14,0)","v":0},{"$f":"BB14+BC14","v":0},{"$f":"AZ14-BD14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+F12","v":0},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.96},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13100000000000001},{"$f":"ROUND(IF($C$49+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":0},null,{"$f":"ROUND(F15*F30,0)","v":0},null,{"$f":"BP14-BR14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"$R14","v":0},{"$f":"U14","v":0},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":0},null,{"$f":"BB14","v":0},{"$f":"BC14","v":0},{"$f":"SUM(CC14:CD14)","v":0},null,{"$f":"CA14-CE14","v":0}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$D$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M10,0)","v":0},{"$f":"F15","v":0},{"$f":"G15","v":0},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$49+$F$23>L15,$F$25*$F$30,0)+IF($C$50+$G$23>L15,$G$25*$G$30,0),0)","v":0},4.4850000000000003,0,0,{"$f":"ROUND(M15*P15,0)","v":0},0,0,149,{"$f":"ROUND(S15*T15,0)","v":0},{"$f":"ROUND(+U15+R15,0)","v":0},1.8680000000000001,0,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},0,0,null,null,{"$f":"AE14+1","v":2016},0,0,{"$f":"+AG15+AF15","v":0},null,{"$f":"ROUND(Y15,0)","v":0},{"$f":"ROUND(Z15,0)","v":0},0,null,0,null,null,{"$f":"AQ14+1","v":2016},0,0,2.1999999999999999E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$50+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,0,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":0},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},0,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":0},0,8.2390000000000008,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.13500000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH15,$F$27*$F$30,0)+IF($C$50+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,0,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":0},null,null,{"$f":"BW14+1","v":2016},0,{"$f":"U15","v":0},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":0},null,{"$f":"BB15","v":0},{"$f":"BC15","v":0},{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":0}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$49+$F$23>L16,$F$25*$F$30,0)+IF($C$50+$G$23>L16,$G$25*$G$30,0)+IF($C$51+$H$23>L16,$H$25*$H$30,0),0)","v":0},4.6420000000000003,0,0,0,0,0,151,{"$f":"ROUND(S16*T16,0)","v":0},0,1.9339999999999999,0,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},0,0,null,null,2017,0,0,{"$f":"+AG16+AF16","v":0},null,0,0,0,null,0,null,null,2017,0,0,2.3E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$50+$G$23>AQ16,$G$27*$G$30,0)+IF($C$51+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},0.375,0,null,null,0,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,0,null,null,2017,{"$f":"ROUND(H12,0)","v":0},0,8.5269999999999992,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.14000000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH16,$F$27*$F$30,0)+IF($C$51+$H$23>BH16,$H$27*$H$30,0)+IF($C$50+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":0},null,0,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,0,null,null,2017,0,0,0,0,null,0,0,0,null,0]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$D$35","v":0},{"$f":"+'Gas Input Table Summary'!$D$36","v":0},{"$f":"+'Gas Input Table Summary'!$D$37","v":0},null,4,null,2018,{"$f":"ROUND(IF($C$49+$F$23>L17,$F$25*$F$30,0)+IF($C$50+$G$23>L17,$G$25*$G$30,0)+IF($C$51+$H$23>L17,$H$25*$H$30,0),0)","v":0},4.8049999999999997,0,0,0,0,0,152,0,0,2.0009999999999999,0,0,0,0,0,null,null,2018,0,0,0,null,0,0,0,null,0,null,null,2018,0,0,2.4E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$50+$G$23>AQ17,$G$27*$G$30,0)+IF($C$51+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},0.38300000000000001,0,null,null,0,null,0,0,0,0,null,null,2018,0,0,8.8260000000000005,0,0.14499999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH17,$F$27*$F$30,0)+IF($C$51+$H$23>BH17,$H$27*$H$30,0)+IF($C$50+$G$23>BH17,$G$27*$G$30,0))*BM17,0)","v":0},null,0,null,{"$f":"+BC17","v":0},null,0,null,null,2018,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$38","v":0},{"$f":"+'Gas Input Table Summary'!$D$39","v":0},{"$f":"+'Gas Input Table Summary'!$D$40","v":0},null,5,null,2019,0,4.9729999999999999,0,0,0,0,0,154,0,0,2.0710000000000002,0,0,0,0,0,null,null,2019,0,0,0,null,0,0,0,null,0,null,null,2019,0,0,2.5000000000000001E-2,0,0.39200000000000002,0,null,null,0,null,0,0,0,0,null,null,2019,0,0,9.1340000000000003,0,0.15,0,null,0,null,0,null,0,null,null,2019,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,0,5.1470000000000002,0,0,0,0,0,155,0,0,2.1440000000000001,0,0,0,0,0,null,null,2020,0,0,0,null,0,0,0,null,0,null,null,2020,0,0,2.5999999999999999E-2,0,0.40100000000000002,0,null,null,0,null,0,0,0,0,null,null,2020,0,0,9.4540000000000006,0,0.155,0,null,0,null,0,null,0,null,null,2020,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$D$41","v":0},{"$f":"+'Gas Input Table Summary'!$D$42","v":0},{"$f":"+'Gas Input Table Summary'!$D$43","v":0},null,7,null,2021,0,5.327,0,0,0,0,0,157,0,0,2.2189999999999999,0,0,0,0,0,null,null,2021,0,0,0,null,0,0,0,null,0,null,null,2021,0,0,2.7E-2,0,0.41,0,null,null,0,null,0,0,0,0,null,null,2021,0,0,9.7850000000000001,0,0.161,0,null,0,null,0,null,0,null,null,2021,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$44","v":0},{"$f":"+'Gas Input Table Summary'!$D$45","v":0},{"$f":"+'Gas Input Table Summary'!$D$46","v":1.4E-2},null,8,null,2022,0,5.5129999999999999,0,0,0,0,0,158,0,0,2.2970000000000002,0,0,0,0,0,null,null,2022,0,0,0,null,0,0,0,null,0,null,null,2022,0,0,2.8000000000000001E-2,0,0.42,0,null,null,0,null,0,0,0,0,null,null,2022,0,0,10.128,0,0.16600000000000001,0,null,0,null,0,null,0,null,null,2022,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,0,5.7060000000000004,0,0,0,0,0,160,0,0,2.3769999999999998,0,0,0,0,0,null,null,2023,0,0,0,null,0,0,0,null,0,null,null,2023,0,0,2.9000000000000001E-2,0,0.42899999999999999,0,null,null,0,null,0,0,0,0,null,null,2023,0,0,10.481999999999999,0,0.17199999999999999,0,null,0,null,0,null,0,null,null,2023,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$D$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!$F$10,0)","v":0},{"$f":"F23","v":0},{"$f":"G23","v":0},null,10,null,2024,0,5.9059999999999997,0,0,0,0,0,162,0,0,2.46,0,0,0,0,0,null,null,2024,0,0,0,null,0,0,0,null,0,null,null,2024,0,0,0.03,0,0.439,0,null,null,0,null,0,0,0,0,null,null,2024,0,0,10.849,0,0.17799999999999999,0,null,0,null,0,null,0,null,null,2024,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,0,6.1130000000000004,0,0,0,0,0,163,0,0,2.5459999999999998,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.1E-2,0,0.44900000000000001,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,11.228999999999999,0,0.185,0,null,0,null,0,null,0,null,null,2025,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I10,3)","v":0},{"$f":"F25","v":0},{"$f":"G25","v":0},null,12,null,2026,0,6.327,0,0,0,0,0,165,0,0,2.6349999999999998,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.2000000000000001E-2,0,0.46,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,11.622,0,0.191,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,13,null,2027,0,6.548,0,0,0,0,0,166,0,0,2.7280000000000002,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.3000000000000002E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,12.028,0,0.19800000000000001,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!J10","v":0},{"$f":"+F27","v":0},{"$f":"+F27","v":0},null,14,null,2028,0,6.7770000000000001,0,0,0,0,0,168,0,0,2.823,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.4000000000000002E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,12.449,0,0.20499999999999999,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",{"$f":"+'Gas Input Table Summary'!D52","v":0},{"$f":"+'Gas Input Table Summary'!D53","v":0},{"$f":"+'Gas Input Table Summary'!D54","v":0},null,15,null,2029,0,7.0149999999999997,0,0,0,0,0,170,0,0,2.9220000000000002,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.5000000000000003E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,12.885,0,0.21199999999999999,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,0,7.26,0,0,0,0,0,172,0,0,3.024,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,3.5999999999999997E-2,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,13.336,0,0.219,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C10,0)","v":0},{"$f":"ROUND('Database Inputs'!D10,0)","v":0},{"$f":"ROUND('Database Inputs'!E10,0)","v":0},null,17,null,2031,0,7.5140000000000002,0,0,0,0,0,173,0,0,3.13,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,3.7999999999999999E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,13.803000000000001,0,0.22700000000000001,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,7.7770000000000001,0,0,0,0,0,175,0,0,3.2389999999999999,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,3.9E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,14.286,0,0.23499999999999999,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,null,null,null,null,null,19,null,2033,{"$f":"ROUND(IF($C$49+$F$23>L32,$F$25*$F$30,0)+IF($C$50+$G$23>L32,$G$25*$G$30,0)+IF($C$51+$H$23>L32,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J32,3)","v":8.0500000000000007},{"$f":"ROUND(M32*N32,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J32,3)","v":0},{"$f":"ROUND(M32*P32,0)","v":0},{"$f":"O32+Q32","v":0},{"$f":"ROUND(M32*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J32,0)","v":177},{"$f":"ROUND(S32*T32,0)","v":0},{"$f":"ROUND(+U32+R32,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J32,3)","v":3.3530000000000002},{"$f":"ROUND((1-$H$40)*(W32*M32),0)","v":0},0,0,{"$f":"SUM(X32:Z32)","v":0},{"$f":"V32-AA32","v":0},null,null,2033,{"$f":"+R32","v":0},{"$f":"+U32","v":0},{"$f":"+AG32+AF32","v":0},null,{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},{"$f":"SUM(AJ32:AK32)","v":0},null,{"$f":"+AH32-AL32","v":0},null,null,2033,{"$f":"AF32","v":0},{"$f":"+AG32","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J32,3)","v":0.04},{"$f":"ROUND((IF($C$49+$F$23>$AQ32,$F$27*$F$30,0)+IF($C$50+$G$23>AQ32,$G$27*$G$30,0)+IF($C$51+$H$23>AQ32,$H$27*$H$30,0))*AT32,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J32,3)","v":0.53900000000000003},{"$f":"ROUND(AV32*M32,0)","v":0},null,null,{"$f":"ROUND(AR32+AS32+AU32+AW32+AY32,0)","v":0},null,0,0,{"$f":"BB32+BC32","v":0},{"$f":"AZ32-BD32","v":0},null,null,2033,0,{"$f":"+M32","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J32,3)","v":14.786},{"$f":"ROUND(BJ32*BK32,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J32,3)","v":0.24299999999999999},{"$f":"ROUND((IF($C$49+$F$23>BH32,$F$27*$F$30,0)+IF($C$51+$H$23>BH32,$H$27*$H$30,0)+IF($C$50+$G$23>BH32,$G$27*$G$30,0))*BM32,0)","v":0},null,{"$f":"BI32+BL32+BN32+BO32","v":0},null,{"$f":"+BC32","v":0},null,{"$f":"BP32-BR32","v":0},null,null,2033,0,{"$f":"U32","v":0},{"$f":"AU32","v":0},{"$f":"SUM(BX32:BZ32)","v":0},null,{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"SUM(CC32:CD32)","v":0},null,{"$f":"CA32-CE32","v":0}]
[null,null,null,null,null,null,null,null,null,20,null,2034,0,8.3309999999999995,0,0,0,0,0,178,0,0,3.47,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,15.303000000000001,0,0.252,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":0},{"$f":"ROUND(G30*G25,0)","v":0},{"$f":"ROUND(H30*H25,0)","v":0},null,21,null,2035,0,8.6229999999999993,0,0,0,0,0,180,0,0,3.5920000000000001,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.2999999999999997E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,15.839,0,0.26,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":0.35},null,null,null,null,null,null,22,null,2036,0,8.9250000000000007,0,0,0,0,0,182,0,0,3.7170000000000001,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.4999999999999998E-2,0,0.57699999999999996,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,16.393000000000001,0,0.26900000000000002,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!N10,0)","v":0},{"$f":"F36","v":0},{"$f":"G36","v":0},null,23,null,2037,0,9.2370000000000001,0,0,0,0,0,184,0,0,3.847,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,16.966999999999999,0,0.27900000000000003,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!$D$58","v":1.744},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":0},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":0},{"$f":"SUM(AB14:AB36)","v":0},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":0},null,null,null,{"$f":"SUM(AL14:AL36)","v":0},null,{"$f":"SUM(AN14:AN36)","v":0},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":0},null,null,null,{"$f":"SUM(BD14:BD36)","v":0},{"$f":"SUM(BE14:BE36)","v":0},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":0},null,{"$f":"SUM(BR14:BR36)","v":0},null,{"$f":"SUM(BT14:BT36)","v":0},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":0},null,null,null,{"$f":"SUM(CE14:CE36)","v":0},null,{"$f":"SUM(CG14:CG36)","v":0}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$43,V15:V36),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$43,AA15:AA36),0)","v":0},{"$f":"ROUND(AB14+NPV($C$43,AB15:AB36),0)","v":0},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$43,AH15:AH36),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$43,AL15:AL36),0)","v":0},null,{"$f":"+AH39-AL39","v":0},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$45,AZ15:AZ36),0)","v":0},null,null,null,{"$f":"ROUND(BD14+NPV($C$45,BD15:BD36),0)","v":0},{"$f":"AZ39-BD39","v":0},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$41,BP15:BP36),0)","v":0},null,{"$f":"ROUND(BR14+NPV($C$41,BR15:BR36),0)","v":0},null,{"$f":"ROUND(BT14+NPV($C$41,BT15:BT36),0)","v":0},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$43,CA15:CA36),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$43,CE15:CE36),0)","v":0},null,{"$f":"ROUND(CG14+NPV($C$43,CG15:CG36),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!$D$59","v":0.35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$26","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":0},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":0},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,20)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":{"$error":"#DIV/0!"}},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,{"$f":"$J23","v":10}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$27","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":0},{"$f":"N42","v":{"$error":"#DIV/0!"}},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,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,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,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG41","v":0},{"$f":"AG42","v":{"$error":"#DIV/0!"}},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Worksheet Calculations",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,{"$f":"$J26","v":13}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":0},{"$f":"AS42","v":{"$error":"#DIV/0!"}},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2014},null,"Participant Test",{"$f":"BJ41","v":0},{"$f":"BJ42","v":{"$error":"#DIV/0!"}},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (T)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":0},{"$f":"BY42","v":{"$error":"#DIV/0!"}},null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Gas Input Table Summary'!$D$30","v":2015},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 2 =",null,{"$f":"+'Gas Input Table Summary'!$D$31","v":2016},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
["      Project Analysis Year 3 =",null,{"$f":"+'Gas Input Table Summary'!$D$32","v":2017},null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":16}]
[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,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,"(I)","= (G) - (H)"]

{"sheet":"Comm 92-94% Furnace","index":16,"n_rows":54,"n_cols":106,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:","Commercial 92-94% AFUE Furnace",null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial 92-94% AFUE Furnace"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial 92-94% AFUE Furnace"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Commercial 92-94% AFUE Furnace"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial 92-94% AFUE Furnace"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial 92-94% AFUE Furnace"}]
["Program Years:",{"$f":"'Res. 92-94% Res Furnace'!B6","v":"2015 - 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$7","v":7.2489999999999997},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Database Inputs'!Q27","v":0},{"$f":"+'Database Inputs'!R27","v":0},{"$f":"+'Database Inputs'!S27","v":0},null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F36,0)","v":0},{"$f":"ROUND(G30*G36,0)","v":0},{"$f":"ROUND(H30*H36,0)","v":0},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$9","v":0.1293},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":0},{"$f":"SUM(G11:G12)","v":0},{"$f":"SUM(H11:H12)","v":0}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$49-$C$47","v":1},null,{"$f":"$C$49","v":2015},{"$f":"ROUND(IF($C$49+$F$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":0},{"$f":"ROUND(M14*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J14,3)","v":1.3480000000000001},{"$f":"ROUND((1-$H$40)*(W14*M14),0)","v":0},{"$f":"ROUND($F$11,0)","v":0},{"$f":"ROUND($F$12,0)","v":0},{"$f":"SUM(X14:Z14)","v":0},{"$f":"V14-AA14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+R14","v":0},{"$f":"+U14","v":0},{"$f":"+AG14+AF14","v":0},null,{"$f":"ROUND(Y14,0)","v":0},{"$f":"ROUND(Z14,0)","v":0},{"$f":"SUM(AJ14:AK14)","v":0},null,{"$f":"+AH14-AL14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$49+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":0},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":0},null,{"$f":"ROUND($F$13,0)","v":0},{"$f":"ROUND((F15*F30)-Z14,0)","v":0},{"$f":"BB14+BC14","v":0},{"$f":"AZ14-BD14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+F12","v":0},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.5030000000000001},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13400000000000001},{"$f":"ROUND(IF($C$49+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":0},null,{"$f":"ROUND(F15*F30,0)","v":0},null,{"$f":"BP14-BR14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"$R14","v":0},{"$f":"U14","v":0},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":0},null,{"$f":"BB14","v":0},{"$f":"BC14","v":0},{"$f":"SUM(CC14:CD14)","v":0},null,{"$f":"CA14-CE14","v":0}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$E$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M27,0)","v":0},{"$f":"F15","v":0},{"$f":"G15","v":0},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$49+$F$23>L15,$F$25*$F$30,0)+IF($C$50+$G$23>L15,$G$25*$G$30,0),0)","v":0},4.4850000000000003,0,0,{"$f":"ROUND(M15*P15,0)","v":0},0,0,149,{"$f":"ROUND(S15*T15,0)","v":0},{"$f":"ROUND(+U15+R15,0)","v":0},1.395,0,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},0,0,null,null,{"$f":"AE14+1","v":2016},0,0,{"$f":"+AG15+AF15","v":0},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,0,null,null,{"$f":"AQ14+1","v":2016},0,0,2.1999999999999999E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$50+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,0,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":0},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},0,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":0},0,7.7649999999999997,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.13900000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH15,$F$27*$F$30,0)+IF($C$50+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,0,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":0},null,null,{"$f":"BW14+1","v":2016},0,{"$f":"U15","v":0},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":0},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":0}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$49+$F$23>L16,$F$25*$F$30,0)+IF($C$50+$G$23>L16,$G$25*$G$30,0)+IF($C$51+$H$23>L16,$H$25*$H$30,0),0)","v":0},4.6420000000000003,0,0,0,0,0,151,{"$f":"ROUND(S16*T16,0)","v":0},0,1.444,0,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},0,0,null,null,2017,0,0,{"$f":"+AG16+AF16","v":0},null,0,0,0,null,0,null,null,2017,0,0,2.3E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$50+$G$23>AQ16,$G$27*$G$30,0)+IF($C$51+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},0.375,0,null,null,0,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,0,null,null,2017,{"$f":"ROUND(H12,0)","v":0},0,8.0370000000000008,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.14299999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH16,$F$27*$F$30,0)+IF($C$51+$H$23>BH16,$H$27*$H$30,0)+IF($C$50+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":0},null,0,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,0,null,null,2017,0,0,0,0,null,0,0,0,null,{"$f":"CA16-CE16","v":0}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$12","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$E$35","v":0},{"$f":"+'Gas Input Table Summary'!$E$36","v":0},{"$f":"+'Gas Input Table Summary'!$E$37","v":0},null,4,null,2018,{"$f":"ROUND(IF($C$49+$F$23>L17,$F$25*$F$30,0)+IF($C$50+$G$23>L17,$G$25*$G$30,0)+IF($C$51+$H$23>L17,$H$25*$H$30,0),0)","v":0},4.8049999999999997,0,0,0,0,0,152,0,0,1.494,0,0,0,0,0,null,null,2018,0,0,0,null,0,0,0,null,0,null,null,2018,0,0,2.4E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$50+$G$23>AQ17,$G$27*$G$30,0)+IF($C$51+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},0.38300000000000001,0,null,null,0,null,0,0,0,0,null,null,2018,0,0,8.3179999999999996,0,0.14799999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH17,$F$27*$F$30,0)+IF($C$51+$H$23>BH17,$H$27*$H$30,0)+IF($C$50+$G$23>BH17,$G$27*$G$30,0))*BM17,0)","v":0},null,0,null,{"$f":"+BC17","v":0},null,0,null,null,2018,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$38","v":0},{"$f":"+'Gas Input Table Summary'!$E$39","v":0},{"$f":"+'Gas Input Table Summary'!$E$40","v":0},null,5,null,2019,0,4.9729999999999999,0,0,0,0,0,154,0,0,1.546,0,0,0,0,0,null,null,2019,0,0,0,null,0,0,0,null,0,null,null,2019,0,0,2.5000000000000001E-2,0,0.39200000000000002,0,null,null,0,null,0,0,0,0,null,null,2019,0,0,8.61,0,0.154,0,null,0,null,0,null,0,null,null,2019,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,0,5.1470000000000002,0,0,0,0,0,155,0,0,1.6,0,0,0,0,0,null,null,2020,0,0,0,null,0,0,0,null,0,null,null,2020,0,0,2.5999999999999999E-2,0,0.40100000000000002,0,null,null,0,null,0,0,0,0,null,null,2020,0,0,8.9109999999999996,0,0.159,0,null,0,null,0,null,0,null,null,2020,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$E$14","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$E$41","v":0},{"$f":"+'Gas Input Table Summary'!$E$42","v":0},{"$f":"+'Gas Input Table Summary'!$E$43","v":0},null,7,null,2021,0,5.327,0,0,0,0,0,157,0,0,1.657,0,0,0,0,0,null,null,2021,0,0,0,null,0,0,0,null,0,null,null,2021,0,0,2.7E-2,0,0.41,0,null,null,0,null,0,0,0,0,null,null,2021,0,0,9.2230000000000008,0,0.16500000000000001,0,null,0,null,0,null,0,null,null,2021,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$44","v":0},{"$f":"+'Gas Input Table Summary'!$E$45","v":0},{"$f":"+'Gas Input Table Summary'!$E$46","v":1.4E-2},null,8,null,2022,0,5.5129999999999999,0,0,0,0,0,158,0,0,1.714,0,0,0,0,0,null,null,2022,0,0,0,null,0,0,0,null,0,null,null,2022,0,0,2.8000000000000001E-2,0,0.42,0,null,null,0,null,0,0,0,0,null,null,2022,0,0,9.5459999999999994,0,0.17,0,null,0,null,0,null,0,null,null,2022,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,0,5.7060000000000004,0,0,0,0,0,160,0,0,1.774,0,0,0,0,0,null,null,2023,0,0,0,null,0,0,0,null,0,null,null,2023,0,0,2.9000000000000001E-2,0,0.42899999999999999,0,null,null,0,null,0,0,0,0,null,null,2023,0,0,9.8800000000000008,0,0.17599999999999999,0,null,0,null,0,null,0,null,null,2023,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$E$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!F27,0)","v":0},{"$f":"F23","v":0},{"$f":"G23","v":0},null,10,null,2024,0,5.9059999999999997,0,0,0,0,0,162,0,0,1.837,0,0,0,0,0,null,null,2024,0,0,0,null,0,0,0,null,0,null,null,2024,0,0,0.03,0,0.439,0,null,null,0,null,0,0,0,0,null,null,2024,0,0,10.225,0,0.182,0,null,0,null,0,null,0,null,null,2024,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,0,6.1130000000000004,0,0,0,0,0,163,0,0,1.901,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.1E-2,0,0.44900000000000001,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,10.583,0,0.189,0,null,0,null,0,null,0,null,null,2025,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I27,3)","v":0},{"$f":"F25","v":0},{"$f":"G25","v":0},null,12,null,2026,0,6.327,0,0,0,0,0,165,0,0,1.9670000000000001,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.2000000000000001E-2,0,0.46,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,10.954000000000001,0,0.19500000000000001,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$18","v":0},null,null,null,null,null,null,13,null,2027,0,6.548,0,0,0,0,0,166,0,0,2.036,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.3000000000000002E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,11.337,0,0.20200000000000001,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!J27","v":0},{"$f":"+F27","v":0},{"$f":"+F27","v":0},null,14,null,2028,0,6.7770000000000001,0,0,0,0,0,168,0,0,2.1080000000000001,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.4000000000000002E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,11.734,0,0.20899999999999999,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$19","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,0,0,null,15,null,2029,0,7.0149999999999997,0,0,0,0,0,170,0,0,2.181,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.5000000000000003E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,12.145,0,0.217,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$20","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,0,7.26,0,0,0,0,0,172,0,0,2.258,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,3.5999999999999997E-2,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,12.57,0,0.224,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C27,0)","v":0},{"$f":"ROUND('Database Inputs'!D27,0)","v":0},{"$f":"ROUND('Database Inputs'!E27,0)","v":0},null,17,null,2031,0,7.5140000000000002,0,0,0,0,0,173,0,0,2.3370000000000002,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,3.7999999999999999E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,13.01,0,0.23200000000000001,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$E$21","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,7.7770000000000001,0,0,0,0,0,175,0,0,2.4180000000000001,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,3.9E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,13.465,0,0.24,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,null,null,null,null,null,19,null,2033,{"$f":"ROUND(IF($C$49+$F$23>L32,$F$25*$F$30,0)+IF($C$50+$G$23>L32,$G$25*$G$30,0)+IF($C$51+$H$23>L32,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J32,3)","v":8.0500000000000007},{"$f":"ROUND(M32*N32,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J32,3)","v":0},{"$f":"ROUND(M32*P32,0)","v":0},{"$f":"O32+Q32","v":0},{"$f":"ROUND(M32*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J32,0)","v":177},{"$f":"ROUND(S32*T32,0)","v":0},{"$f":"ROUND(+U32+R32,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J32,3)","v":2.5030000000000001},{"$f":"ROUND((1-$H$40)*(W32*M32),0)","v":0},0,0,{"$f":"SUM(X32:Z32)","v":0},{"$f":"V32-AA32","v":0},null,null,2033,{"$f":"+R32","v":0},{"$f":"+U32","v":0},{"$f":"+AG32+AF32","v":0},null,{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},{"$f":"SUM(AJ32:AK32)","v":0},null,{"$f":"+AH32-AL32","v":0},null,null,2033,{"$f":"AF32","v":0},{"$f":"+AG32","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J32,3)","v":0.04},{"$f":"ROUND((IF($C$49+$F$23>$AQ32,$F$27*$F$30,0)+IF($C$50+$G$23>AQ32,$G$27*$G$30,0)+IF($C$51+$H$23>AQ32,$H$27*$H$30,0))*AT32,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J32,3)","v":0.53900000000000003},{"$f":"ROUND(AV32*M32,0)","v":0},null,null,{"$f":"ROUND(AR32+AS32+AU32+AW32+AY32,0)","v":0},null,0,0,{"$f":"BB32+BC32","v":0},{"$f":"AZ32-BD32","v":0},null,null,2033,0,{"$f":"+M32","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J32,3)","v":13.936},{"$f":"ROUND(BJ32*BK32,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J32,3)","v":0.249},{"$f":"ROUND((IF($C$49+$F$23>BH32,$F$27*$F$30,0)+IF($C$51+$H$23>BH32,$H$27*$H$30,0)+IF($C$50+$G$23>BH32,$G$27*$G$30,0))*BM32,0)","v":0},null,{"$f":"BI32+BL32+BN32+BO32","v":0},null,{"$f":"+BC32","v":0},null,{"$f":"BP32-BR32","v":0},null,null,2033,0,{"$f":"U32","v":0},{"$f":"AU32","v":0},{"$f":"SUM(BX32:BZ32)","v":0},null,{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"SUM(CC32:CD32)","v":0},null,{"$f":"CA32-CE32","v":0}]
[null,null,null,null,null,null,null,null,null,20,null,2034,0,8.3309999999999995,0,0,0,0,0,178,0,0,2.5910000000000002,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,14.423999999999999,0,0.25700000000000001,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":0},{"$f":"ROUND(G30*G25,0)","v":0},{"$f":"ROUND(H30*H25,0)","v":0},null,21,null,2035,0,8.6229999999999993,0,0,0,0,0,180,0,0,2.681,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.2999999999999997E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,14.929,0,0.26600000000000001,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$22","v":0.35},null,null,null,null,null,null,22,null,2036,0,8.9250000000000007,0,0,0,0,0,182,0,0,2.7749999999999999,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.4999999999999998E-2,0,0.57699999999999996,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,15.451000000000001,0,0.27600000000000002,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!N27,0)","v":0},{"$f":"F36","v":0},{"$f":"G36","v":0},null,23,null,2037,0,9.2370000000000001,0,0,0,0,0,184,0,0,2.8719999999999999,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,15.992000000000001,0,0.28499999999999998,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!$E$58","v":1.302},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":0},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":0},{"$f":"SUM(AB14:AB36)","v":0},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":0},null,null,null,{"$f":"SUM(AL14:AL36)","v":0},null,{"$f":"SUM(AN14:AN36)","v":0},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":0},null,null,null,{"$f":"SUM(BD14:BD36)","v":0},{"$f":"SUM(BE14:BE36)","v":0},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":0},null,{"$f":"SUM(BR14:BR36)","v":0},null,{"$f":"SUM(BT14:BT36)","v":0},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":0},null,null,null,{"$f":"SUM(CE14:CE36)","v":0},null,{"$f":"SUM(CG14:CG36)","v":0}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$43,V15:V36),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$43,AA15:AA36),0)","v":0},{"$f":"ROUND(AB14+NPV($C$43,AB15:AB36),0)","v":0},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$43,AH15:AH36),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$43,AL15:AL36),0)","v":0},null,{"$f":"+AH39-AL39","v":0},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$45,AZ15:AZ36),0)","v":0},null,null,null,{"$f":"ROUND(BD14+NPV($C$45,BD15:BD36),0)","v":0},{"$f":"AZ39-BD39","v":0},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$41,BP15:BP36),0)","v":0},null,{"$f":"ROUND(BR14+NPV($C$41,BR15:BR36),0)","v":0},null,{"$f":"ROUND(BT14+NPV($C$41,BT15:BT36),0)","v":0},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$43,CA15:CA36),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$43,CE15:CE36),0)","v":0},null,{"$f":"ROUND(CG14+NPV($C$43,CG15:CG36),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!$E$59","v":0.35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$26","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":0},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":0},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,20)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":{"$error":"#DIV/0!"}},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,{"$f":"$J23","v":10}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$27","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":0},{"$f":"N42","v":{"$error":"#DIV/0!"}},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,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,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,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$28","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG41","v":0},{"$f":"AG42","v":{"$error":"#DIV/0!"}},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Worksheet Calculations",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,{"$f":"$J26","v":13}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":0},{"$f":"AS42","v":{"$error":"#DIV/0!"}},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$E$29","v":2014},null,"Participant Test",{"$f":"BJ41","v":0},{"$f":"BJ42","v":{"$error":"#DIV/0!"}},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (T)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":0},{"$f":"BY42","v":{"$error":"#DIV/0!"}},null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Gas Input Table Summary'!$E$30","v":2015},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 2 =",null,{"$f":"+'Gas Input Table Summary'!$E$31","v":2016},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
["      Project Analysis Year 3 =",null,{"$f":"+'Gas Input Table Summary'!$E$32","v":2017},null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":16}]
[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,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,"(I)","= (G) - (H)"]

{"sheet":"Res Furnace Tune-Up","index":17,"n_rows":54,"n_cols":106,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:","Residential Furnace Tune-Up",null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Residential Furnace Tune-Up"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Residential Furnace Tune-Up"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Residential Furnace Tune-Up"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Residential Furnace Tune-Up"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Residential Furnace Tune-Up"}]
["Program Years:",{"$f":"'Res. 92-94% Res Furnace'!B6","v":"2015 - 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$7","v":7.6909999999999998},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+ROUND('Adminstrative Costs'!H13+'Adminstrative Costs'!L13,0)","v":0},{"$f":"+ROUND('Adminstrative Costs'!I13+'Adminstrative Costs'!M13,0)","v":0},{"$f":"+ROUND('Adminstrative Costs'!J13+'Adminstrative Costs'!N13,0)","v":0},null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F36,0)","v":0},{"$f":"ROUND(G30*G36,0)","v":0},{"$f":"ROUND(H30*H36,0)","v":0},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$9","v":0.12640000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":0},{"$f":"SUM(G11:G12)","v":0},{"$f":"SUM(H11:H12)","v":0}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$49-$C$47","v":1},null,{"$f":"$C$49","v":2015},{"$f":"ROUND(IF($C$49+$F$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":0},{"$f":"ROUND(M14*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J14,3)","v":1.8049999999999999},{"$f":"ROUND((1-$H$40)*(W14*M14),0)","v":0},{"$f":"ROUND($F$11,0)","v":0},{"$f":"ROUND($F$12,0)","v":0},{"$f":"SUM(X14:Z14)","v":0},{"$f":"V14-AA14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+R14","v":0},{"$f":"+U14","v":0},{"$f":"+AG14+AF14","v":0},null,{"$f":"ROUND(Y14,0)","v":0},{"$f":"ROUND(Z14,0)","v":0},{"$f":"SUM(AJ14:AK14)","v":0},null,{"$f":"+AH14-AL14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$49+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":0},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":0},null,{"$f":"ROUND($F$13,0)","v":0},{"$f":"ROUND((F15*F30)-Z14,0)","v":0},{"$f":"BB14+BC14","v":0},{"$f":"AZ14-BD14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+F12","v":0},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.96},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13100000000000001},{"$f":"ROUND(IF($C$49+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":0},null,{"$f":"ROUND(F15*F30,0)","v":0},null,{"$f":"BP14-BR14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"$R14","v":0},{"$f":"U14","v":0},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":0},null,{"$f":"BB14","v":0},{"$f":"BC14","v":0},{"$f":"SUM(CC14:CD14)","v":0},null,{"$f":"CA14-CE14","v":0}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$D$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M15,0)","v":0},{"$f":"F15","v":0},{"$f":"G15","v":0},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$49+$F$23>L15,$F$25*$F$30,0)+IF($C$50+$G$23>L15,$G$25*$G$30,0),0)","v":0},4.4850000000000003,0,0,{"$f":"ROUND(M15*P15,0)","v":0},0,0,149,{"$f":"ROUND(S15*T15,0)","v":0},{"$f":"ROUND(+U15+R15,0)","v":0},1.8680000000000001,0,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},0,0,null,null,{"$f":"AE14+1","v":2016},0,0,{"$f":"+AG15+AF15","v":0},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,0,null,null,{"$f":"AQ14+1","v":2016},0,0,2.1999999999999999E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$50+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,0,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":0},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},0,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":0},0,8.2390000000000008,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.13500000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH15,$F$27*$F$30,0)+IF($C$50+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,0,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":0},null,null,{"$f":"BW14+1","v":2016},0,{"$f":"U15","v":0},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":0},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":0}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$49+$F$23>L16,$F$25*$F$30,0)+IF($C$50+$G$23>L16,$G$25*$G$30,0)+IF($C$51+$H$23>L16,$H$25*$H$30,0),0)","v":0},4.6420000000000003,0,0,0,0,0,151,{"$f":"ROUND(S16*T16,0)","v":0},0,1.9339999999999999,0,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},0,0,null,null,2017,0,0,{"$f":"+AG16+AF16","v":0},null,0,0,0,null,0,null,null,2017,0,0,2.3E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$50+$G$23>AQ16,$G$27*$G$30,0)+IF($C$51+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},0.375,0,null,null,0,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,0,null,null,2017,{"$f":"ROUND(H12,0)","v":0},0,8.5269999999999992,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.14000000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH16,$F$27*$F$30,0)+IF($C$51+$H$23>BH16,$H$27*$H$30,0)+IF($C$50+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":0},null,0,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,0,null,null,2017,0,0,0,0,null,0,0,0,null,0]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$D$35","v":0},{"$f":"+'Gas Input Table Summary'!$D$36","v":0},{"$f":"+'Gas Input Table Summary'!$D$37","v":0},null,4,null,2018,{"$f":"ROUND(IF($C$49+$F$23>L17,$F$25*$F$30,0)+IF($C$50+$G$23>L17,$G$25*$G$30,0)+IF($C$51+$H$23>L17,$H$25*$H$30,0),0)","v":0},4.8049999999999997,0,0,0,0,0,152,0,0,2.0009999999999999,0,0,0,0,0,null,null,2018,0,0,0,null,0,0,0,null,0,null,null,2018,0,0,2.4E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$50+$G$23>AQ17,$G$27*$G$30,0)+IF($C$51+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},0.38300000000000001,0,null,null,0,null,0,0,0,0,null,null,2018,0,0,8.8260000000000005,0,0.14499999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH17,$F$27*$F$30,0)+IF($C$51+$H$23>BH17,$H$27*$H$30,0)+IF($C$50+$G$23>BH17,$G$27*$G$30,0))*BM17,0)","v":0},null,0,null,{"$f":"+BC17","v":0},null,0,null,null,2018,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$38","v":0},{"$f":"+'Gas Input Table Summary'!$D$39","v":0},{"$f":"+'Gas Input Table Summary'!$D$40","v":0},null,5,null,2019,0,4.9729999999999999,0,0,0,0,0,154,0,0,2.0710000000000002,0,0,0,0,0,null,null,2019,0,0,0,null,0,0,0,null,0,null,null,2019,0,0,2.5000000000000001E-2,0,0.39200000000000002,0,null,null,0,null,0,0,0,0,null,null,2019,0,0,9.1340000000000003,0,0.15,0,null,0,null,0,null,0,null,null,2019,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,0,5.1470000000000002,0,0,0,0,0,155,0,0,2.1440000000000001,0,0,0,0,0,null,null,2020,0,0,0,null,0,0,0,null,0,null,null,2020,0,0,2.5999999999999999E-2,0,0.40100000000000002,0,null,null,0,null,0,0,0,0,null,null,2020,0,0,9.4540000000000006,0,0.155,0,null,0,null,0,null,0,null,null,2020,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$D$41","v":0},{"$f":"+'Gas Input Table Summary'!$D$42","v":0},{"$f":"+'Gas Input Table Summary'!$D$43","v":0},null,7,null,2021,0,5.327,0,0,0,0,0,157,0,0,2.2189999999999999,0,0,0,0,0,null,null,2021,0,0,0,null,0,0,0,null,0,null,null,2021,0,0,2.7E-2,0,0.41,0,null,null,0,null,0,0,0,0,null,null,2021,0,0,9.7850000000000001,0,0.161,0,null,0,null,0,null,0,null,null,2021,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$44","v":0},{"$f":"+'Gas Input Table Summary'!$D$45","v":0},{"$f":"+'Gas Input Table Summary'!$D$46","v":1.4E-2},null,8,null,2022,0,5.5129999999999999,0,0,0,0,0,158,0,0,2.2970000000000002,0,0,0,0,0,null,null,2022,0,0,0,null,0,0,0,null,0,null,null,2022,0,0,2.8000000000000001E-2,0,0.42,0,null,null,0,null,0,0,0,0,null,null,2022,0,0,10.128,0,0.16600000000000001,0,null,0,null,0,null,0,null,null,2022,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,0,5.7060000000000004,0,0,0,0,0,160,0,0,2.3769999999999998,0,0,0,0,0,null,null,2023,0,0,0,null,0,0,0,null,0,null,null,2023,0,0,2.9000000000000001E-2,0,0.42899999999999999,0,null,null,0,null,0,0,0,0,null,null,2023,0,0,10.481999999999999,0,0.17199999999999999,0,null,0,null,0,null,0,null,null,2023,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$D$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!F15,0)","v":0},{"$f":"F23","v":0},{"$f":"G23","v":0},null,10,null,2024,0,5.9059999999999997,0,0,0,0,0,162,0,0,2.46,0,0,0,0,0,null,null,2024,0,0,0,null,0,0,0,null,0,null,null,2024,0,0,0.03,0,0.439,0,null,null,0,null,0,0,0,0,null,null,2024,0,0,10.849,0,0.17799999999999999,0,null,0,null,0,null,0,null,null,2024,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,0,6.1130000000000004,0,0,0,0,0,163,0,0,2.5459999999999998,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.1E-2,0,0.44900000000000001,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,11.228999999999999,0,0.185,0,null,0,null,0,null,0,null,null,2025,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I15,3)","v":0},{"$f":"F25","v":0},{"$f":"G25","v":0},null,12,null,2026,0,6.327,0,0,0,0,0,165,0,0,2.6349999999999998,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.2000000000000001E-2,0,0.46,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,11.622,0,0.191,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,13,null,2027,0,6.548,0,0,0,0,0,166,0,0,2.7280000000000002,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.3000000000000002E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,12.028,0,0.19800000000000001,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!J15","v":0},{"$f":"+F27","v":0},{"$f":"+F27","v":0},null,14,null,2028,0,6.7770000000000001,0,0,0,0,0,168,0,0,2.823,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.4000000000000002E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,12.449,0,0.20499999999999999,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,0,0,null,15,null,2029,0,7.0149999999999997,0,0,0,0,0,170,0,0,2.9220000000000002,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.5000000000000003E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,12.885,0,0.21199999999999999,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,0,7.26,0,0,0,0,0,172,0,0,3.024,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,3.5999999999999997E-2,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,13.336,0,0.219,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C15,0)","v":0},{"$f":"ROUND('Database Inputs'!D15,0)","v":0},{"$f":"ROUND('Database Inputs'!E15,0)","v":0},null,17,null,2031,0,7.5140000000000002,0,0,0,0,0,173,0,0,3.13,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,3.7999999999999999E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,13.803000000000001,0,0.22700000000000001,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,7.7770000000000001,0,0,0,0,0,175,0,0,3.2389999999999999,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,3.9E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,14.286,0,0.23499999999999999,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,null,null,null,null,null,19,null,2033,{"$f":"ROUND(IF($C$49+$F$23>L32,$F$25*$F$30,0)+IF($C$50+$G$23>L32,$G$25*$G$30,0)+IF($C$51+$H$23>L32,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J32,3)","v":8.0500000000000007},{"$f":"ROUND(M32*N32,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J32,3)","v":0},{"$f":"ROUND(M32*P32,0)","v":0},{"$f":"O32+Q32","v":0},{"$f":"ROUND(M32*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J32,0)","v":177},{"$f":"ROUND(S32*T32,0)","v":0},{"$f":"ROUND(+U32+R32,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J32,3)","v":3.3530000000000002},{"$f":"ROUND((1-$H$40)*(W32*M32),0)","v":0},0,0,{"$f":"SUM(X32:Z32)","v":0},{"$f":"V32-AA32","v":0},null,null,2033,{"$f":"+R32","v":0},{"$f":"+U32","v":0},{"$f":"+AG32+AF32","v":0},null,{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},{"$f":"SUM(AJ32:AK32)","v":0},null,{"$f":"+AH32-AL32","v":0},null,null,2033,{"$f":"AF32","v":0},{"$f":"+AG32","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J32,3)","v":0.04},{"$f":"ROUND((IF($C$49+$F$23>$AQ32,$F$27*$F$30,0)+IF($C$50+$G$23>AQ32,$G$27*$G$30,0)+IF($C$51+$H$23>AQ32,$H$27*$H$30,0))*AT32,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J32,3)","v":0.53900000000000003},{"$f":"ROUND(AV32*M32,0)","v":0},null,null,{"$f":"ROUND(AR32+AS32+AU32+AW32+AY32,0)","v":0},null,0,0,{"$f":"BB32+BC32","v":0},{"$f":"AZ32-BD32","v":0},null,null,2033,0,{"$f":"+M32","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J32,3)","v":14.786},{"$f":"ROUND(BJ32*BK32,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J32,3)","v":0.24299999999999999},{"$f":"ROUND((IF($C$49+$F$23>BH32,$F$27*$F$30,0)+IF($C$51+$H$23>BH32,$H$27*$H$30,0)+IF($C$50+$G$23>BH32,$G$27*$G$30,0))*BM32,0)","v":0},null,{"$f":"BI32+BL32+BN32+BO32","v":0},null,{"$f":"+BC32","v":0},null,{"$f":"BP32-BR32","v":0},null,null,2033,0,{"$f":"U32","v":0},{"$f":"AU32","v":0},{"$f":"SUM(BX32:BZ32)","v":0},null,{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"SUM(CC32:CD32)","v":0},null,{"$f":"CA32-CE32","v":0}]
[null,null,null,null,null,null,null,null,null,20,null,2034,0,8.3309999999999995,0,0,0,0,0,178,0,0,3.47,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,15.303000000000001,0,0.252,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":0},{"$f":"ROUND(G30*G25,0)","v":0},{"$f":"ROUND(H30*H25,0)","v":0},null,21,null,2035,0,8.6229999999999993,0,0,0,0,0,180,0,0,3.5920000000000001,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.2999999999999997E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,15.839,0,0.26,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":0.35},null,null,null,null,null,null,22,null,2036,0,8.9250000000000007,0,0,0,0,0,182,0,0,3.7170000000000001,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.4999999999999998E-2,0,0.57699999999999996,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,16.393000000000001,0,0.26900000000000002,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!N15,0)","v":0},{"$f":"F36","v":0},{"$f":"G36","v":0},null,23,null,2037,0,9.2370000000000001,0,0,0,0,0,184,0,0,3.847,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,16.966999999999999,0,0.27900000000000003,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!D58","v":1.744},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":0},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":0},{"$f":"SUM(AB14:AB36)","v":0},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":0},null,null,null,{"$f":"SUM(AL14:AL36)","v":0},null,{"$f":"SUM(AN14:AN36)","v":0},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":0},null,null,null,{"$f":"SUM(BD14:BD36)","v":0},{"$f":"SUM(BE14:BE36)","v":0},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":0},null,{"$f":"SUM(BR14:BR36)","v":0},null,{"$f":"SUM(BT14:BT36)","v":0},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":0},null,null,null,{"$f":"SUM(CE14:CE36)","v":0},null,{"$f":"SUM(CG14:CG36)","v":0}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$43,V15:V36),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$43,AA15:AA36),0)","v":0},{"$f":"ROUND(AB14+NPV($C$43,AB15:AB36),0)","v":0},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$43,AH15:AH36),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$43,AL15:AL36),0)","v":0},null,{"$f":"+AH39-AL39","v":0},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$45,AZ15:AZ36),0)","v":0},null,null,null,{"$f":"ROUND(BD14+NPV($C$45,BD15:BD36),0)","v":0},{"$f":"AZ39-BD39","v":0},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$41,BP15:BP36),0)","v":0},null,{"$f":"ROUND(BR14+NPV($C$41,BR15:BR36),0)","v":0},null,{"$f":"ROUND(BT14+NPV($C$41,BT15:BT36),0)","v":0},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$43,CA15:CA36),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$43,CE15:CE36),0)","v":0},null,{"$f":"ROUND(CG14+NPV($C$43,CG15:CG36),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!D59","v":0.35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$26","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":0},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":0},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,20)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":{"$error":"#DIV/0!"}},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,{"$f":"$J23","v":10}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$27","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":0},{"$f":"N42","v":{"$error":"#DIV/0!"}},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,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,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,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG41","v":0},{"$f":"AG42","v":{"$error":"#DIV/0!"}},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Worksheet Calculations",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,{"$f":"$J26","v":13}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":0},{"$f":"AS42","v":{"$error":"#DIV/0!"}},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2014},null,"Participant Test",{"$f":"BJ41","v":0},{"$f":"BJ42","v":{"$error":"#DIV/0!"}},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (T)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":0},{"$f":"BY42","v":{"$error":"#DIV/0!"}},null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Gas Input Table Summary'!$D$30","v":2015},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 2 =",null,{"$f":"+'Gas Input Table Summary'!$D$31","v":2016},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
["      Project Analysis Year 3 =",null,{"$f":"+'Gas Input Table Summary'!$D$32","v":2017},null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":16}]
[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,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,"(I)","= (G) - (H)"]

{"sheet":"Res Water Heating .62 EF","index":18,"n_rows":54,"n_cols":106,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:","Residential Water Heating .62 EF",null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Residential Water Heating .62 EF"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Residential Water Heating .62 EF"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Residential Water Heating .62 EF"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Residential Water Heating .62 EF"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Residential Water Heating .62 EF"}]
["Program Years:",{"$f":"'Res. 92-94% Res Furnace'!B6","v":"2015 - 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$7","v":7.6909999999999998},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+ROUND('Adminstrative Costs'!H14+'Adminstrative Costs'!L14,0)","v":0},{"$f":"+ROUND('Adminstrative Costs'!I14+'Adminstrative Costs'!M14,0)","v":0},{"$f":"+ROUND('Adminstrative Costs'!J14+'Adminstrative Costs'!N14,0)","v":0},null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F36,0)","v":0},{"$f":"ROUND(G30*G36,0)","v":0},{"$f":"ROUND(H30*H36,0)","v":0},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$9","v":0.12640000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":0},{"$f":"SUM(G11:G12)","v":0},{"$f":"SUM(H11:H12)","v":0}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$49-$C$47","v":1},null,{"$f":"$C$49","v":2015},{"$f":"ROUND(IF($C$49+$F$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":0},{"$f":"ROUND(M14*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J14,3)","v":1.8049999999999999},{"$f":"ROUND((1-$H$40)*(W14*M14),0)","v":0},{"$f":"ROUND($F$11,0)","v":0},{"$f":"ROUND($F$12,0)","v":0},{"$f":"SUM(X14:Z14)","v":0},{"$f":"V14-AA14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+R14","v":0},{"$f":"+U14","v":0},{"$f":"+AG14+AF14","v":0},null,{"$f":"ROUND(Y14,0)","v":0},{"$f":"ROUND(Z14,0)","v":0},{"$f":"SUM(AJ14:AK14)","v":0},null,{"$f":"+AH14-AL14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$49+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":0},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":0},null,{"$f":"ROUND($F$13,0)","v":0},{"$f":"ROUND((F15*F30)-Z14,0)","v":0},{"$f":"BB14+BC14","v":0},{"$f":"AZ14-BD14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+F12","v":0},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.96},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13100000000000001},{"$f":"ROUND(IF($C$49+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":0},null,{"$f":"ROUND(F15*F30,0)","v":0},null,{"$f":"BP14-BR14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"$R14","v":0},{"$f":"U14","v":0},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":0},null,{"$f":"BB14","v":0},{"$f":"BC14","v":0},{"$f":"SUM(CC14:CD14)","v":0},null,{"$f":"CA14-CE14","v":0}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$D$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M16,0)","v":0},{"$f":"F15","v":0},{"$f":"G15","v":0},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$49+$F$23>L15,$F$25*$F$30,0)+IF($C$50+$G$23>L15,$G$25*$G$30,0),0)","v":0},4.4850000000000003,0,0,{"$f":"ROUND(M15*P15,0)","v":0},0,0,149,{"$f":"ROUND(S15*T15,0)","v":0},{"$f":"ROUND(+U15+R15,0)","v":0},1.8680000000000001,0,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},0,0,null,null,{"$f":"AE14+1","v":2016},0,0,{"$f":"+AG15+AF15","v":0},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,0,null,null,{"$f":"AQ14+1","v":2016},0,0,2.1999999999999999E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$50+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,0,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":0},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},0,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":0},0,8.2390000000000008,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.13500000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH15,$F$27*$F$30,0)+IF($C$50+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,0,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":0},null,null,{"$f":"BW14+1","v":2016},0,{"$f":"U15","v":0},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":0},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":0}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$49+$F$23>L16,$F$25*$F$30,0)+IF($C$50+$G$23>L16,$G$25*$G$30,0)+IF($C$51+$H$23>L16,$H$25*$H$30,0),0)","v":0},4.6420000000000003,0,0,0,0,0,151,{"$f":"ROUND(S16*T16,0)","v":0},0,1.9339999999999999,0,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},0,0,null,null,2017,0,0,{"$f":"+AG16+AF16","v":0},null,0,0,0,null,0,null,null,2017,0,0,2.3E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$50+$G$23>AQ16,$G$27*$G$30,0)+IF($C$51+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},0.375,0,null,null,0,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,0,null,null,2017,{"$f":"ROUND(H12,0)","v":0},0,8.5269999999999992,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.14000000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH16,$F$27*$F$30,0)+IF($C$51+$H$23>BH16,$H$27*$H$30,0)+IF($C$50+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":0},null,0,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,0,null,null,2017,0,0,0,0,null,0,0,0,null,{"$f":"CA16-CE16","v":0}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$D$35","v":0},{"$f":"+'Gas Input Table Summary'!$D$36","v":0},{"$f":"+'Gas Input Table Summary'!$D$37","v":0},null,4,null,2018,{"$f":"ROUND(IF($C$49+$F$23>L17,$F$25*$F$30,0)+IF($C$50+$G$23>L17,$G$25*$G$30,0)+IF($C$51+$H$23>L17,$H$25*$H$30,0),0)","v":0},4.8049999999999997,0,0,0,0,0,152,0,0,2.0009999999999999,0,0,0,0,0,null,null,2018,0,0,0,null,0,0,0,null,0,null,null,2018,0,0,2.4E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$50+$G$23>AQ17,$G$27*$G$30,0)+IF($C$51+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},0.38300000000000001,0,null,null,0,null,0,0,0,0,null,null,2018,0,0,8.8260000000000005,0,0.14499999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH17,$F$27*$F$30,0)+IF($C$51+$H$23>BH17,$H$27*$H$30,0)+IF($C$50+$G$23>BH17,$G$27*$G$30,0))*BM17,0)","v":0},null,0,null,{"$f":"+BC17","v":0},null,0,null,null,2018,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$38","v":0},{"$f":"+'Gas Input Table Summary'!$D$39","v":0},{"$f":"+'Gas Input Table Summary'!$D$40","v":0},null,5,null,2019,0,4.9729999999999999,0,0,0,0,0,154,0,0,2.0710000000000002,0,0,0,0,0,null,null,2019,0,0,0,null,0,0,0,null,0,null,null,2019,0,0,2.5000000000000001E-2,0,0.39200000000000002,0,null,null,0,null,0,0,0,0,null,null,2019,0,0,9.1340000000000003,0,0.15,0,null,0,null,0,null,0,null,null,2019,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,0,5.1470000000000002,0,0,0,0,0,155,0,0,2.1440000000000001,0,0,0,0,0,null,null,2020,0,0,0,null,0,0,0,null,0,null,null,2020,0,0,2.5999999999999999E-2,0,0.40100000000000002,0,null,null,0,null,0,0,0,0,null,null,2020,0,0,9.4540000000000006,0,0.155,0,null,0,null,0,null,0,null,null,2020,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$D$41","v":0},{"$f":"+'Gas Input Table Summary'!$D$42","v":0},{"$f":"+'Gas Input Table Summary'!$D$43","v":0},null,7,null,2021,0,5.327,0,0,0,0,0,157,0,0,2.2189999999999999,0,0,0,0,0,null,null,2021,0,0,0,null,0,0,0,null,0,null,null,2021,0,0,2.7E-2,0,0.41,0,null,null,0,null,0,0,0,0,null,null,2021,0,0,9.7850000000000001,0,0.161,0,null,0,null,0,null,0,null,null,2021,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$44","v":0},{"$f":"+'Gas Input Table Summary'!$D$45","v":0},{"$f":"+'Gas Input Table Summary'!$D$46","v":1.4E-2},null,8,null,2022,0,5.5129999999999999,0,0,0,0,0,158,0,0,2.2970000000000002,0,0,0,0,0,null,null,2022,0,0,0,null,0,0,0,null,0,null,null,2022,0,0,2.8000000000000001E-2,0,0.42,0,null,null,0,null,0,0,0,0,null,null,2022,0,0,10.128,0,0.16600000000000001,0,null,0,null,0,null,0,null,null,2022,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,0,5.7060000000000004,0,0,0,0,0,160,0,0,2.3769999999999998,0,0,0,0,0,null,null,2023,0,0,0,null,0,0,0,null,0,null,null,2023,0,0,2.9000000000000001E-2,0,0.42899999999999999,0,null,null,0,null,0,0,0,0,null,null,2023,0,0,10.481999999999999,0,0.17199999999999999,0,null,0,null,0,null,0,null,null,2023,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$D$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!F16,0)","v":0},{"$f":"F23","v":0},{"$f":"G23","v":0},null,10,null,2024,0,5.9059999999999997,0,0,0,0,0,162,0,0,2.46,0,0,0,0,0,null,null,2024,0,0,0,null,0,0,0,null,0,null,null,2024,0,0,0.03,0,0.439,0,null,null,0,null,0,0,0,0,null,null,2024,0,0,10.849,0,0.17799999999999999,0,null,0,null,0,null,0,null,null,2024,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,0,6.1130000000000004,0,0,0,0,0,163,0,0,2.5459999999999998,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.1E-2,0,0.44900000000000001,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,11.228999999999999,0,0.185,0,null,0,null,0,null,0,null,null,2025,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I16,3)","v":0},{"$f":"F25","v":0},{"$f":"G25","v":0},null,12,null,2026,0,6.327,0,0,0,0,0,165,0,0,2.6349999999999998,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.2000000000000001E-2,0,0.46,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,11.622,0,0.191,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,13,null,2027,0,6.548,0,0,0,0,0,166,0,0,2.7280000000000002,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.3000000000000002E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,12.028,0,0.19800000000000001,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!J16","v":0},{"$f":"+F27","v":0},{"$f":"+F27","v":0},null,14,null,2028,0,6.7770000000000001,0,0,0,0,0,168,0,0,2.823,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.4000000000000002E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,12.449,0,0.20499999999999999,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,0,0,null,15,null,2029,0,7.0149999999999997,0,0,0,0,0,170,0,0,2.9220000000000002,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.5000000000000003E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,12.885,0,0.21199999999999999,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,0,7.26,0,0,0,0,0,172,0,0,3.024,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,3.5999999999999997E-2,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,13.336,0,0.219,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C16,0)","v":0},{"$f":"ROUND('Database Inputs'!D16,0)","v":0},{"$f":"ROUND('Database Inputs'!E16,0)","v":0},null,17,null,2031,0,7.5140000000000002,0,0,0,0,0,173,0,0,3.13,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,3.7999999999999999E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,13.803000000000001,0,0.22700000000000001,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,7.7770000000000001,0,0,0,0,0,175,0,0,3.2389999999999999,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,3.9E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,14.286,0,0.23499999999999999,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,null,null,null,null,null,19,null,2033,{"$f":"ROUND(IF($C$49+$F$23>L32,$F$25*$F$30,0)+IF($C$50+$G$23>L32,$G$25*$G$30,0)+IF($C$51+$H$23>L32,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J32,3)","v":8.0500000000000007},{"$f":"ROUND(M32*N32,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J32,3)","v":0},{"$f":"ROUND(M32*P32,0)","v":0},{"$f":"O32+Q32","v":0},{"$f":"ROUND(M32*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J32,0)","v":177},{"$f":"ROUND(S32*T32,0)","v":0},{"$f":"ROUND(+U32+R32,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J32,3)","v":3.3530000000000002},{"$f":"ROUND((1-$H$40)*(W32*M32),0)","v":0},0,0,{"$f":"SUM(X32:Z32)","v":0},{"$f":"V32-AA32","v":0},null,null,2033,{"$f":"+R32","v":0},{"$f":"+U32","v":0},{"$f":"+AG32+AF32","v":0},null,{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},{"$f":"SUM(AJ32:AK32)","v":0},null,{"$f":"+AH32-AL32","v":0},null,null,2033,{"$f":"AF32","v":0},{"$f":"+AG32","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J32,3)","v":0.04},{"$f":"ROUND((IF($C$49+$F$23>$AQ32,$F$27*$F$30,0)+IF($C$50+$G$23>AQ32,$G$27*$G$30,0)+IF($C$51+$H$23>AQ32,$H$27*$H$30,0))*AT32,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J32,3)","v":0.53900000000000003},{"$f":"ROUND(AV32*M32,0)","v":0},null,null,{"$f":"ROUND(AR32+AS32+AU32+AW32+AY32,0)","v":0},null,0,0,{"$f":"BB32+BC32","v":0},{"$f":"AZ32-BD32","v":0},null,null,2033,0,{"$f":"+M32","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J32,3)","v":14.786},{"$f":"ROUND(BJ32*BK32,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J32,3)","v":0.24299999999999999},{"$f":"ROUND((IF($C$49+$F$23>BH32,$F$27*$F$30,0)+IF($C$51+$H$23>BH32,$H$27*$H$30,0)+IF($C$50+$G$23>BH32,$G$27*$G$30,0))*BM32,0)","v":0},null,{"$f":"BI32+BL32+BN32+BO32","v":0},null,{"$f":"+BC32","v":0},null,{"$f":"BP32-BR32","v":0},null,null,2033,0,{"$f":"U32","v":0},{"$f":"AU32","v":0},{"$f":"SUM(BX32:BZ32)","v":0},null,{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"SUM(CC32:CD32)","v":0},null,{"$f":"CA32-CE32","v":0}]
[null,null,null,null,null,null,null,null,null,20,null,2034,0,8.3309999999999995,0,0,0,0,0,178,0,0,3.47,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,15.303000000000001,0,0.252,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":0},{"$f":"ROUND(G30*G25,0)","v":0},{"$f":"ROUND(H30*H25,0)","v":0},null,21,null,2035,0,8.6229999999999993,0,0,0,0,0,180,0,0,3.5920000000000001,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.2999999999999997E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,15.839,0,0.26,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":0.35},null,null,null,null,null,null,22,null,2036,0,8.9250000000000007,0,0,0,0,0,182,0,0,3.7170000000000001,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.4999999999999998E-2,0,0.57699999999999996,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,16.393000000000001,0,0.26900000000000002,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!N16,0)","v":0},{"$f":"F36","v":0},{"$f":"G36","v":0},null,23,null,2037,0,9.2370000000000001,0,0,0,0,0,184,0,0,3.847,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,16.966999999999999,0,0.27900000000000003,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!D58","v":1.744},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":0},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":0},{"$f":"SUM(AB14:AB36)","v":0},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":0},null,null,null,{"$f":"SUM(AL14:AL36)","v":0},null,{"$f":"SUM(AN14:AN36)","v":0},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":0},null,null,null,{"$f":"SUM(BD14:BD36)","v":0},{"$f":"SUM(BE14:BE36)","v":0},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":0},null,{"$f":"SUM(BR14:BR36)","v":0},null,{"$f":"SUM(BT14:BT36)","v":0},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":0},null,null,null,{"$f":"SUM(CE14:CE36)","v":0},null,{"$f":"SUM(CG14:CG36)","v":0}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$43,V15:V36),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$43,AA15:AA36),0)","v":0},{"$f":"ROUND(AB14+NPV($C$43,AB15:AB36),0)","v":0},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$43,AH15:AH36),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$43,AL15:AL36),0)","v":0},null,{"$f":"+AH39-AL39","v":0},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$45,AZ15:AZ36),0)","v":0},null,null,null,{"$f":"ROUND(BD14+NPV($C$45,BD15:BD36),0)","v":0},{"$f":"AZ39-BD39","v":0},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$41,BP15:BP36),0)","v":0},null,{"$f":"ROUND(BR14+NPV($C$41,BR15:BR36),0)","v":0},null,{"$f":"ROUND(BT14+NPV($C$41,BT15:BT36),0)","v":0},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$43,CA15:CA36),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$43,CE15:CE36),0)","v":0},null,{"$f":"ROUND(CG14+NPV($C$43,CG15:CG36),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!D59","v":0.35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$26","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":0},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":0},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,20)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":{"$error":"#DIV/0!"}},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,{"$f":"$J23","v":10}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$27","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":0},{"$f":"N42","v":{"$error":"#DIV/0!"}},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,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,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,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG41","v":0},{"$f":"AG42","v":{"$error":"#DIV/0!"}},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Worksheet Calculations",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,{"$f":"$J26","v":13}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":0},{"$f":"AS42","v":{"$error":"#DIV/0!"}},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2014},null,"Participant Test",{"$f":"BJ41","v":0},{"$f":"BJ42","v":{"$error":"#DIV/0!"}},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (T)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":0},{"$f":"BY42","v":{"$error":"#DIV/0!"}},null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Gas Input Table Summary'!$D$30","v":2015},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 2 =",null,{"$f":"+'Gas Input Table Summary'!$D$31","v":2016},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
["      Project Analysis Year 3 =",null,{"$f":"+'Gas Input Table Summary'!$D$32","v":2017},null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":16}]
[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,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,"(I)","= (G) - (H)"]

{"sheet":"Res New Home Bundle","index":19,"n_rows":54,"n_cols":106,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:","Residential New Home Bundle",null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Residential New Home Bundle"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Residential New Home Bundle"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Residential New Home Bundle"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Residential New Home Bundle"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Residential New Home Bundle"}]
["Program Years:",{"$f":"'Res. 92-94% Res Furnace'!B6","v":"2015 - 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$7","v":7.6909999999999998},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",null,null,null,null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F36,0)","v":0},{"$f":"ROUND(G30*G36,0)","v":0},{"$f":"ROUND(H30*H36,0)","v":0},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$9","v":0.12640000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":0},{"$f":"SUM(G11:G12)","v":0},{"$f":"SUM(H11:H12)","v":0}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$49-$C$47","v":1},null,{"$f":"$C$49","v":2015},{"$f":"ROUND(IF($C$49+$F$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":0},{"$f":"ROUND(M14*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J14,3)","v":1.8049999999999999},{"$f":"ROUND((1-$H$40)*(W14*M14),0)","v":0},{"$f":"ROUND($F$11,0)","v":0},{"$f":"ROUND($F$12,0)","v":0},{"$f":"SUM(X14:Z14)","v":0},{"$f":"V14-AA14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+R14","v":0},{"$f":"+U14","v":0},{"$f":"+AG14+AF14","v":0},null,{"$f":"ROUND(Y14,0)","v":0},{"$f":"ROUND(Z14,0)","v":0},{"$f":"SUM(AJ14:AK14)","v":0},null,{"$f":"+AH14-AL14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$49+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":0},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":0},null,{"$f":"ROUND($F$13,0)","v":0},{"$f":"ROUND((F15*F30)-Z14,0)","v":0},{"$f":"BB14+BC14","v":0},{"$f":"AZ14-BD14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+F12","v":0},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.96},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13100000000000001},{"$f":"ROUND(IF($C$49+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":0},null,{"$f":"ROUND(F15*F30,0)","v":0},null,{"$f":"BP14-BR14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"$R14","v":0},{"$f":"U14","v":0},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":0},null,{"$f":"BB14","v":0},{"$f":"BC14","v":0},{"$f":"SUM(CC14:CD14)","v":0},null,{"$f":"CA14-CE14","v":0}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$D$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M20,0)","v":0},{"$f":"F15","v":0},{"$f":"G15","v":0},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$49+$F$23>L15,$F$25*$F$30,0)+IF($C$50+$G$23>L15,$G$25*$G$30,0),0)","v":0},4.4850000000000003,0,0,{"$f":"ROUND(M15*P15,0)","v":0},0,0,149,{"$f":"ROUND(S15*T15,0)","v":0},{"$f":"ROUND(+U15+R15,0)","v":0},1.8680000000000001,0,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},0,0,null,null,{"$f":"AE14+1","v":2016},0,0,{"$f":"+AG15+AF15","v":0},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,0,null,null,{"$f":"AQ14+1","v":2016},0,0,2.1999999999999999E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$50+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,0,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":0},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},0,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":0},0,8.2390000000000008,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.13500000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH15,$F$27*$F$30,0)+IF($C$50+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,0,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":0},null,null,{"$f":"BW14+1","v":2016},0,{"$f":"U15","v":0},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":0},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":0}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$49+$F$23>L16,$F$25*$F$30,0)+IF($C$50+$G$23>L16,$G$25*$G$30,0)+IF($C$51+$H$23>L16,$H$25*$H$30,0),0)","v":0},4.6420000000000003,0,0,0,0,0,151,{"$f":"ROUND(S16*T16,0)","v":0},0,1.9339999999999999,0,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},0,0,null,null,2017,0,0,{"$f":"+AG16+AF16","v":0},null,0,0,0,null,0,null,null,2017,0,0,2.3E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$50+$G$23>AQ16,$G$27*$G$30,0)+IF($C$51+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},0.375,0,null,null,0,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,0,null,null,2017,{"$f":"ROUND(H12,0)","v":0},0,8.5269999999999992,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.14000000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH16,$F$27*$F$30,0)+IF($C$51+$H$23>BH16,$H$27*$H$30,0)+IF($C$50+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":0},null,0,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,0,null,null,2017,0,0,0,0,null,0,0,0,null,{"$f":"CA16-CE16","v":0}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$D$35","v":0},{"$f":"+'Gas Input Table Summary'!$D$36","v":0},{"$f":"+'Gas Input Table Summary'!$D$37","v":0},null,4,null,2018,{"$f":"ROUND(IF($C$49+$F$23>L17,$F$25*$F$30,0)+IF($C$50+$G$23>L17,$G$25*$G$30,0)+IF($C$51+$H$23>L17,$H$25*$H$30,0),0)","v":0},4.8049999999999997,0,0,0,0,0,152,0,0,2.0009999999999999,0,0,0,0,0,null,null,2018,0,0,0,null,0,0,0,null,0,null,null,2018,0,0,2.4E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$50+$G$23>AQ17,$G$27*$G$30,0)+IF($C$51+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},0.38300000000000001,0,null,null,0,null,0,0,0,0,null,null,2018,0,0,8.8260000000000005,0,0.14499999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH17,$F$27*$F$30,0)+IF($C$51+$H$23>BH17,$H$27*$H$30,0)+IF($C$50+$G$23>BH17,$G$27*$G$30,0))*BM17,0)","v":0},null,0,null,{"$f":"+BC17","v":0},null,0,null,null,2018,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$38","v":0},{"$f":"+'Gas Input Table Summary'!$D$39","v":0},{"$f":"+'Gas Input Table Summary'!$D$40","v":0},null,5,null,2019,0,4.9729999999999999,0,0,0,0,0,154,0,0,2.0710000000000002,0,0,0,0,0,null,null,2019,0,0,0,null,0,0,0,null,0,null,null,2019,0,0,2.5000000000000001E-2,0,0.39200000000000002,0,null,null,0,null,0,0,0,0,null,null,2019,0,0,9.1340000000000003,0,0.15,0,null,0,null,0,null,0,null,null,2019,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,0,5.1470000000000002,0,0,0,0,0,155,0,0,2.1440000000000001,0,0,0,0,0,null,null,2020,0,0,0,null,0,0,0,null,0,null,null,2020,0,0,2.5999999999999999E-2,0,0.40100000000000002,0,null,null,0,null,0,0,0,0,null,null,2020,0,0,9.4540000000000006,0,0.155,0,null,0,null,0,null,0,null,null,2020,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$D$41","v":0},{"$f":"+'Gas Input Table Summary'!$D$42","v":0},{"$f":"+'Gas Input Table Summary'!$D$43","v":0},null,7,null,2021,0,5.327,0,0,0,0,0,157,0,0,2.2189999999999999,0,0,0,0,0,null,null,2021,0,0,0,null,0,0,0,null,0,null,null,2021,0,0,2.7E-2,0,0.41,0,null,null,0,null,0,0,0,0,null,null,2021,0,0,9.7850000000000001,0,0.161,0,null,0,null,0,null,0,null,null,2021,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$44","v":0},{"$f":"+'Gas Input Table Summary'!$D$45","v":0},{"$f":"+'Gas Input Table Summary'!$D$46","v":1.4E-2},null,8,null,2022,0,5.5129999999999999,0,0,0,0,0,158,0,0,2.2970000000000002,0,0,0,0,0,null,null,2022,0,0,0,null,0,0,0,null,0,null,null,2022,0,0,2.8000000000000001E-2,0,0.42,0,null,null,0,null,0,0,0,0,null,null,2022,0,0,10.128,0,0.16600000000000001,0,null,0,null,0,null,0,null,null,2022,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,0,5.7060000000000004,0,0,0,0,0,160,0,0,2.3769999999999998,0,0,0,0,0,null,null,2023,0,0,0,null,0,0,0,null,0,null,null,2023,0,0,2.9000000000000001E-2,0,0.42899999999999999,0,null,null,0,null,0,0,0,0,null,null,2023,0,0,10.481999999999999,0,0.17199999999999999,0,null,0,null,0,null,0,null,null,2023,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$D$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!F20,0)","v":0},{"$f":"F23","v":0},{"$f":"G23","v":0},null,10,null,2024,0,5.9059999999999997,0,0,0,0,0,162,0,0,2.46,0,0,0,0,0,null,null,2024,0,0,0,null,0,0,0,null,0,null,null,2024,0,0,0.03,0,0.439,0,null,null,0,null,0,0,0,0,null,null,2024,0,0,10.849,0,0.17799999999999999,0,null,0,null,0,null,0,null,null,2024,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,0,6.1130000000000004,0,0,0,0,0,163,0,0,2.5459999999999998,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.1E-2,0,0.44900000000000001,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,11.228999999999999,0,0.185,0,null,0,null,0,null,0,null,null,2025,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I20,3)","v":0},{"$f":"F25","v":0},{"$f":"G25","v":0},null,12,null,2026,0,6.327,0,0,0,0,0,165,0,0,2.6349999999999998,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.2000000000000001E-2,0,0.46,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,11.622,0,0.191,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,13,null,2027,0,6.548,0,0,0,0,0,166,0,0,2.7280000000000002,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.3000000000000002E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,12.028,0,0.19800000000000001,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!J20","v":0},{"$f":"+F27","v":0},{"$f":"+F27","v":0},null,14,null,2028,0,6.7770000000000001,0,0,0,0,0,168,0,0,2.823,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.4000000000000002E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,12.449,0,0.20499999999999999,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,0,0,null,15,null,2029,0,7.0149999999999997,0,0,0,0,0,170,0,0,2.9220000000000002,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.5000000000000003E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,12.885,0,0.21199999999999999,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,0,7.26,0,0,0,0,0,172,0,0,3.024,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,3.5999999999999997E-2,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,13.336,0,0.219,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C20,0)","v":0},{"$f":"ROUND('Database Inputs'!D20,0)","v":0},{"$f":"ROUND('Database Inputs'!E20,0)","v":0},null,17,null,2031,0,7.5140000000000002,0,0,0,0,0,173,0,0,3.13,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,3.7999999999999999E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,13.803000000000001,0,0.22700000000000001,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,7.7770000000000001,0,0,0,0,0,175,0,0,3.2389999999999999,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,3.9E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,14.286,0,0.23499999999999999,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,null,null,null,null,null,19,null,2033,{"$f":"ROUND(IF($C$49+$F$23>L32,$F$25*$F$30,0)+IF($C$50+$G$23>L32,$G$25*$G$30,0)+IF($C$51+$H$23>L32,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J32,3)","v":8.0500000000000007},{"$f":"ROUND(M32*N32,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J32,3)","v":0},{"$f":"ROUND(M32*P32,0)","v":0},{"$f":"O32+Q32","v":0},{"$f":"ROUND(M32*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J32,0)","v":177},{"$f":"ROUND(S32*T32,0)","v":0},{"$f":"ROUND(+U32+R32,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J32,3)","v":3.3530000000000002},{"$f":"ROUND((1-$H$40)*(W32*M32),0)","v":0},0,0,{"$f":"SUM(X32:Z32)","v":0},{"$f":"V32-AA32","v":0},null,null,2033,{"$f":"+R32","v":0},{"$f":"+U32","v":0},{"$f":"+AG32+AF32","v":0},null,{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},{"$f":"SUM(AJ32:AK32)","v":0},null,{"$f":"+AH32-AL32","v":0},null,null,2033,{"$f":"AF32","v":0},{"$f":"+AG32","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J32,3)","v":0.04},{"$f":"ROUND((IF($C$49+$F$23>$AQ32,$F$27*$F$30,0)+IF($C$50+$G$23>AQ32,$G$27*$G$30,0)+IF($C$51+$H$23>AQ32,$H$27*$H$30,0))*AT32,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J32,3)","v":0.53900000000000003},{"$f":"ROUND(AV32*M32,0)","v":0},null,null,{"$f":"ROUND(AR32+AS32+AU32+AW32+AY32,0)","v":0},null,0,0,{"$f":"BB32+BC32","v":0},{"$f":"AZ32-BD32","v":0},null,null,2033,0,{"$f":"+M32","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J32,3)","v":14.786},{"$f":"ROUND(BJ32*BK32,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J32,3)","v":0.24299999999999999},{"$f":"ROUND((IF($C$49+$F$23>BH32,$F$27*$F$30,0)+IF($C$51+$H$23>BH32,$H$27*$H$30,0)+IF($C$50+$G$23>BH32,$G$27*$G$30,0))*BM32,0)","v":0},null,{"$f":"BI32+BL32+BN32+BO32","v":0},null,{"$f":"+BC32","v":0},null,{"$f":"BP32-BR32","v":0},null,null,2033,0,{"$f":"U32","v":0},{"$f":"AU32","v":0},{"$f":"SUM(BX32:BZ32)","v":0},null,{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"SUM(CC32:CD32)","v":0},null,{"$f":"CA32-CE32","v":0}]
[null,null,null,null,null,null,null,null,null,20,null,2034,0,8.3309999999999995,0,0,0,0,0,178,0,0,3.47,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,15.303000000000001,0,0.252,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":0},{"$f":"ROUND(G30*G25,0)","v":0},{"$f":"ROUND(H30*H25,0)","v":0},null,21,null,2035,0,8.6229999999999993,0,0,0,0,0,180,0,0,3.5920000000000001,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.2999999999999997E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,15.839,0,0.26,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":0.35},null,null,null,null,null,null,22,null,2036,0,8.9250000000000007,0,0,0,0,0,182,0,0,3.7170000000000001,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.4999999999999998E-2,0,0.57699999999999996,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,16.393000000000001,0,0.26900000000000002,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!N20,0)","v":0},{"$f":"F36","v":0},{"$f":"G36","v":0},null,23,null,2037,0,9.2370000000000001,0,0,0,0,0,184,0,0,3.847,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,16.966999999999999,0,0.27900000000000003,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!D58","v":1.744},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":0},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":0},{"$f":"SUM(AB14:AB36)","v":0},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":0},null,null,null,{"$f":"SUM(AL14:AL36)","v":0},null,{"$f":"SUM(AN14:AN36)","v":0},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":0},null,null,null,{"$f":"SUM(BD14:BD36)","v":0},{"$f":"SUM(BE14:BE36)","v":0},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":0},null,{"$f":"SUM(BR14:BR36)","v":0},null,{"$f":"SUM(BT14:BT36)","v":0},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":0},null,null,null,{"$f":"SUM(CE14:CE36)","v":0},null,{"$f":"SUM(CG14:CG36)","v":0}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$43,V15:V36),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$43,AA15:AA36),0)","v":0},{"$f":"ROUND(AB14+NPV($C$43,AB15:AB36),0)","v":0},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$43,AH15:AH36),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$43,AL15:AL36),0)","v":0},null,{"$f":"+AH39-AL39","v":0},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$45,AZ15:AZ36),0)","v":0},null,null,null,{"$f":"ROUND(BD14+NPV($C$45,BD15:BD36),0)","v":0},{"$f":"AZ39-BD39","v":0},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$41,BP15:BP36),0)","v":0},null,{"$f":"ROUND(BR14+NPV($C$41,BR15:BR36),0)","v":0},null,{"$f":"ROUND(BT14+NPV($C$41,BT15:BT36),0)","v":0},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$43,CA15:CA36),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$43,CE15:CE36),0)","v":0},null,{"$f":"ROUND(CG14+NPV($C$43,CG15:CG36),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!D59","v":0.35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$26","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":0},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":0},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,20)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":{"$error":"#DIV/0!"}},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,{"$f":"$J23","v":10}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$27","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":0},{"$f":"N42","v":{"$error":"#DIV/0!"}},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,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,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,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG41","v":0},{"$f":"AG42","v":{"$error":"#DIV/0!"}},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Worksheet Calculations",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,{"$f":"$J26","v":13}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":0},{"$f":"AS42","v":{"$error":"#DIV/0!"}},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2014},null,"Participant Test",{"$f":"BJ41","v":0},{"$f":"BJ42","v":{"$error":"#DIV/0!"}},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (T)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":0},{"$f":"BY42","v":{"$error":"#DIV/0!"}},null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Gas Input Table Summary'!$D$30","v":2015},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 2 =",null,{"$f":"+'Gas Input Table Summary'!$D$31","v":2016},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
["      Project Analysis Year 3 =",null,{"$f":"+'Gas Input Table Summary'!$D$32","v":2017},null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":16}]
[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,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,"(I)","= (G) - (H)"]

{"sheet":"Res Boiler 90%","index":20,"n_rows":54,"n_cols":106,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:","Residential 90% AFUE Boiler ",null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Residential 90% AFUE Boiler "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Residential 90% AFUE Boiler "},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Residential 90% AFUE Boiler "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Residential 90% AFUE Boiler "},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Residential 90% AFUE Boiler "}]
["Program Years:",{"$f":"'Res. 92-94% Res Furnace'!B6","v":"2015 - 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$7","v":7.6909999999999998},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",null,null,null,null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F36,0)","v":0},{"$f":"ROUND(G30*G36,0)","v":0},{"$f":"ROUND(H30*H36,0)","v":0},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$9","v":0.12640000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":0},{"$f":"SUM(G11:G12)","v":0},{"$f":"SUM(H11:H12)","v":0}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$49-$C$47","v":1},null,{"$f":"$C$49","v":2015},{"$f":"ROUND(IF($C$49+$F$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":0},{"$f":"ROUND(M14*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J14,3)","v":1.8049999999999999},{"$f":"ROUND((1-$H$40)*(W14*M14),0)","v":0},{"$f":"ROUND($F$11,0)","v":0},{"$f":"ROUND($F$12,0)","v":0},{"$f":"SUM(X14:Z14)","v":0},{"$f":"V14-AA14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+R14","v":0},{"$f":"+U14","v":0},{"$f":"+AG14+AF14","v":0},null,{"$f":"ROUND(Y14,0)","v":0},{"$f":"ROUND(Z14,0)","v":0},{"$f":"SUM(AJ14:AK14)","v":0},null,{"$f":"+AH14-AL14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$49+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":0},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":0},null,{"$f":"ROUND($F$13,0)","v":0},{"$f":"ROUND((F15*F30)-Z14,0)","v":0},{"$f":"BB14+BC14","v":0},{"$f":"AZ14-BD14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+F12","v":0},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.96},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13100000000000001},{"$f":"ROUND(IF($C$49+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":0},null,{"$f":"ROUND(F15*F30,0)","v":0},null,{"$f":"BP14-BR14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"$R14","v":0},{"$f":"U14","v":0},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":0},null,{"$f":"BB14","v":0},{"$f":"BC14","v":0},{"$f":"SUM(CC14:CD14)","v":0},null,{"$f":"CA14-CE14","v":0}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$D$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M14,0)","v":0},{"$f":"F15","v":0},{"$f":"G15","v":0},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$49+$F$23>L15,$F$25*$F$30,0)+IF($C$50+$G$23>L15,$G$25*$G$30,0),0)","v":0},4.4850000000000003,0,0,{"$f":"ROUND(M15*P15,0)","v":0},0,0,149,{"$f":"ROUND(S15*T15,0)","v":0},{"$f":"ROUND(+U15+R15,0)","v":0},1.8680000000000001,0,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},0,0,null,null,{"$f":"AE14+1","v":2016},0,0,{"$f":"+AG15+AF15","v":0},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,0,null,null,{"$f":"AQ14+1","v":2016},0,0,2.1999999999999999E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$50+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,0,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":0},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},0,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":0},0,8.2390000000000008,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.13500000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH15,$F$27*$F$30,0)+IF($C$50+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,0,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":0},null,null,{"$f":"BW14+1","v":2016},0,{"$f":"U15","v":0},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":0},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":0}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$49+$F$23>L16,$F$25*$F$30,0)+IF($C$50+$G$23>L16,$G$25*$G$30,0)+IF($C$51+$H$23>L16,$H$25*$H$30,0),0)","v":0},4.6420000000000003,0,0,0,0,0,151,{"$f":"ROUND(S16*T16,0)","v":0},0,1.9339999999999999,0,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},0,0,null,null,2017,0,0,{"$f":"+AG16+AF16","v":0},null,0,0,0,null,0,null,null,2017,0,0,2.3E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$50+$G$23>AQ16,$G$27*$G$30,0)+IF($C$51+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},0.375,0,null,null,0,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,0,null,null,2017,{"$f":"ROUND(H12,0)","v":0},0,8.5269999999999992,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.14000000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH16,$F$27*$F$30,0)+IF($C$51+$H$23>BH16,$H$27*$H$30,0)+IF($C$50+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":0},null,0,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,0,null,null,2017,0,0,0,0,null,0,0,0,null,{"$f":"CA16-CE16","v":0}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$D$35","v":0},{"$f":"+'Gas Input Table Summary'!$D$36","v":0},{"$f":"+'Gas Input Table Summary'!$D$37","v":0},null,4,null,2018,{"$f":"ROUND(IF($C$49+$F$23>L17,$F$25*$F$30,0)+IF($C$50+$G$23>L17,$G$25*$G$30,0)+IF($C$51+$H$23>L17,$H$25*$H$30,0),0)","v":0},4.8049999999999997,0,0,0,0,0,152,0,0,2.0009999999999999,0,0,0,0,0,null,null,2018,0,0,0,null,0,0,0,null,0,null,null,2018,0,0,2.4E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$50+$G$23>AQ17,$G$27*$G$30,0)+IF($C$51+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},0.38300000000000001,0,null,null,0,null,0,0,0,0,null,null,2018,0,0,8.8260000000000005,0,0.14499999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH17,$F$27*$F$30,0)+IF($C$51+$H$23>BH17,$H$27*$H$30,0)+IF($C$50+$G$23>BH17,$G$27*$G$30,0))*BM17,0)","v":0},null,0,null,{"$f":"+BC17","v":0},null,0,null,null,2018,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$38","v":0},{"$f":"+'Gas Input Table Summary'!$D$39","v":0},{"$f":"+'Gas Input Table Summary'!$D$40","v":0},null,5,null,2019,0,4.9729999999999999,0,0,0,0,0,154,0,0,2.0710000000000002,0,0,0,0,0,null,null,2019,0,0,0,null,0,0,0,null,0,null,null,2019,0,0,2.5000000000000001E-2,0,0.39200000000000002,0,null,null,0,null,0,0,0,0,null,null,2019,0,0,9.1340000000000003,0,0.15,0,null,0,null,0,null,0,null,null,2019,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,0,5.1470000000000002,0,0,0,0,0,155,0,0,2.1440000000000001,0,0,0,0,0,null,null,2020,0,0,0,null,0,0,0,null,0,null,null,2020,0,0,2.5999999999999999E-2,0,0.40100000000000002,0,null,null,0,null,0,0,0,0,null,null,2020,0,0,9.4540000000000006,0,0.155,0,null,0,null,0,null,0,null,null,2020,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$D$41","v":0},{"$f":"+'Gas Input Table Summary'!$D$42","v":0},{"$f":"+'Gas Input Table Summary'!$D$43","v":0},null,7,null,2021,0,5.327,0,0,0,0,0,157,0,0,2.2189999999999999,0,0,0,0,0,null,null,2021,0,0,0,null,0,0,0,null,0,null,null,2021,0,0,2.7E-2,0,0.41,0,null,null,0,null,0,0,0,0,null,null,2021,0,0,9.7850000000000001,0,0.161,0,null,0,null,0,null,0,null,null,2021,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$44","v":0},{"$f":"+'Gas Input Table Summary'!$D$45","v":0},{"$f":"+'Gas Input Table Summary'!$D$46","v":1.4E-2},null,8,null,2022,0,5.5129999999999999,0,0,0,0,0,158,0,0,2.2970000000000002,0,0,0,0,0,null,null,2022,0,0,0,null,0,0,0,null,0,null,null,2022,0,0,2.8000000000000001E-2,0,0.42,0,null,null,0,null,0,0,0,0,null,null,2022,0,0,10.128,0,0.16600000000000001,0,null,0,null,0,null,0,null,null,2022,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,0,5.7060000000000004,0,0,0,0,0,160,0,0,2.3769999999999998,0,0,0,0,0,null,null,2023,0,0,0,null,0,0,0,null,0,null,null,2023,0,0,2.9000000000000001E-2,0,0.42899999999999999,0,null,null,0,null,0,0,0,0,null,null,2023,0,0,10.481999999999999,0,0.17199999999999999,0,null,0,null,0,null,0,null,null,2023,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$D$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!F14,0)","v":0},{"$f":"F23","v":0},{"$f":"G23","v":0},null,10,null,2024,0,5.9059999999999997,0,0,0,0,0,162,0,0,2.46,0,0,0,0,0,null,null,2024,0,0,0,null,0,0,0,null,0,null,null,2024,0,0,0.03,0,0.439,0,null,null,0,null,0,0,0,0,null,null,2024,0,0,10.849,0,0.17799999999999999,0,null,0,null,0,null,0,null,null,2024,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,0,6.1130000000000004,0,0,0,0,0,163,0,0,2.5459999999999998,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.1E-2,0,0.44900000000000001,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,11.228999999999999,0,0.185,0,null,0,null,0,null,0,null,null,2025,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I14,3)","v":0},{"$f":"F25","v":0},{"$f":"G25","v":0},null,12,null,2026,0,6.327,0,0,0,0,0,165,0,0,2.6349999999999998,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.2000000000000001E-2,0,0.46,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,11.622,0,0.191,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,13,null,2027,0,6.548,0,0,0,0,0,166,0,0,2.7280000000000002,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.3000000000000002E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,12.028,0,0.19800000000000001,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!J14","v":0},{"$f":"+F27","v":0},{"$f":"+F27","v":0},null,14,null,2028,0,6.7770000000000001,0,0,0,0,0,168,0,0,2.823,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.4000000000000002E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,12.449,0,0.20499999999999999,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,0,0,null,15,null,2029,0,7.0149999999999997,0,0,0,0,0,170,0,0,2.9220000000000002,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.5000000000000003E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,12.885,0,0.21199999999999999,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,0,7.26,0,0,0,0,0,172,0,0,3.024,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,3.5999999999999997E-2,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,13.336,0,0.219,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"'Database Inputs'!C14","v":0},{"$f":"'Database Inputs'!D14","v":0},{"$f":"'Database Inputs'!E14","v":0},null,17,null,2031,0,7.5140000000000002,0,0,0,0,0,173,0,0,3.13,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,3.7999999999999999E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,13.803000000000001,0,0.22700000000000001,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,7.7770000000000001,0,0,0,0,0,175,0,0,3.2389999999999999,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,3.9E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,14.286,0,0.23499999999999999,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,null,null,null,null,null,19,null,2033,{"$f":"ROUND(IF($C$49+$F$23>L32,$F$25*$F$30,0)+IF($C$50+$G$23>L32,$G$25*$G$30,0)+IF($C$51+$H$23>L32,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J32,3)","v":8.0500000000000007},{"$f":"ROUND(M32*N32,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J32,3)","v":0},{"$f":"ROUND(M32*P32,0)","v":0},{"$f":"O32+Q32","v":0},{"$f":"ROUND(M32*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J32,0)","v":177},{"$f":"ROUND(S32*T32,0)","v":0},{"$f":"ROUND(+U32+R32,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J32,3)","v":3.3530000000000002},{"$f":"ROUND((1-$H$40)*(W32*M32),0)","v":0},0,0,{"$f":"SUM(X32:Z32)","v":0},{"$f":"V32-AA32","v":0},null,null,2033,{"$f":"+R32","v":0},{"$f":"+U32","v":0},{"$f":"+AG32+AF32","v":0},null,{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},{"$f":"SUM(AJ32:AK32)","v":0},null,{"$f":"+AH32-AL32","v":0},null,null,2033,{"$f":"AF32","v":0},{"$f":"+AG32","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J32,3)","v":0.04},{"$f":"ROUND((IF($C$49+$F$23>$AQ32,$F$27*$F$30,0)+IF($C$50+$G$23>AQ32,$G$27*$G$30,0)+IF($C$51+$H$23>AQ32,$H$27*$H$30,0))*AT32,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J32,3)","v":0.53900000000000003},{"$f":"ROUND(AV32*M32,0)","v":0},null,null,{"$f":"ROUND(AR32+AS32+AU32+AW32+AY32,0)","v":0},null,0,0,{"$f":"BB32+BC32","v":0},{"$f":"AZ32-BD32","v":0},null,null,2033,0,{"$f":"+M32","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J32,3)","v":14.786},{"$f":"ROUND(BJ32*BK32,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J32,3)","v":0.24299999999999999},{"$f":"ROUND((IF($C$49+$F$23>BH32,$F$27*$F$30,0)+IF($C$51+$H$23>BH32,$H$27*$H$30,0)+IF($C$50+$G$23>BH32,$G$27*$G$30,0))*BM32,0)","v":0},null,{"$f":"BI32+BL32+BN32+BO32","v":0},null,{"$f":"+BC32","v":0},null,{"$f":"BP32-BR32","v":0},null,null,2033,0,{"$f":"U32","v":0},{"$f":"AU32","v":0},{"$f":"SUM(BX32:BZ32)","v":0},null,{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"SUM(CC32:CD32)","v":0},null,{"$f":"CA32-CE32","v":0}]
[null,null,null,null,null,null,null,null,null,20,null,2034,0,8.3309999999999995,0,0,0,0,0,178,0,0,3.47,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,15.303000000000001,0,0.252,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":0},{"$f":"ROUND(G30*G25,0)","v":0},{"$f":"ROUND(H30*H25,0)","v":0},null,21,null,2035,0,8.6229999999999993,0,0,0,0,0,180,0,0,3.5920000000000001,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.2999999999999997E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,15.839,0,0.26,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":0.35},null,null,null,null,null,null,22,null,2036,0,8.9250000000000007,0,0,0,0,0,182,0,0,3.7170000000000001,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.4999999999999998E-2,0,0.57699999999999996,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,16.393000000000001,0,0.26900000000000002,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!N14,0)","v":0},{"$f":"F36","v":0},{"$f":"G36","v":0},null,23,null,2037,0,9.2370000000000001,0,0,0,0,0,184,0,0,3.847,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,16.966999999999999,0,0.27900000000000003,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!D58","v":1.744},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":0},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":0},{"$f":"SUM(AB14:AB36)","v":0},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":0},null,null,null,{"$f":"SUM(AL14:AL36)","v":0},null,{"$f":"SUM(AN14:AN36)","v":0},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":0},null,null,null,{"$f":"SUM(BD14:BD36)","v":0},{"$f":"SUM(BE14:BE36)","v":0},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":0},null,{"$f":"SUM(BR14:BR36)","v":0},null,{"$f":"SUM(BT14:BT36)","v":0},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":0},null,null,null,{"$f":"SUM(CE14:CE36)","v":0},null,{"$f":"SUM(CG14:CG36)","v":0}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$43,V15:V36),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$43,AA15:AA36),0)","v":0},{"$f":"ROUND(AB14+NPV($C$43,AB15:AB36),0)","v":0},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$43,AH15:AH36),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$43,AL15:AL36),0)","v":0},null,{"$f":"+AH39-AL39","v":0},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$45,AZ15:AZ36),0)","v":0},null,null,null,{"$f":"ROUND(BD14+NPV($C$45,BD15:BD36),0)","v":0},{"$f":"AZ39-BD39","v":0},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$41,BP15:BP36),0)","v":0},null,{"$f":"ROUND(BR14+NPV($C$41,BR15:BR36),0)","v":0},null,{"$f":"ROUND(BT14+NPV($C$41,BT15:BT36),0)","v":0},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$43,CA15:CA36),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$43,CE15:CE36),0)","v":0},null,{"$f":"ROUND(CG14+NPV($C$43,CG15:CG36),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!D59","v":0.35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$26","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":0},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":0},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,20)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":{"$error":"#DIV/0!"}},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,{"$f":"$J23","v":10}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$27","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":0},{"$f":"N42","v":{"$error":"#DIV/0!"}},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,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,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,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG41","v":0},{"$f":"AG42","v":{"$error":"#DIV/0!"}},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Worksheet Calculations",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,{"$f":"$J26","v":13}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":0},{"$f":"AS42","v":{"$error":"#DIV/0!"}},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2014},null,"Participant Test",{"$f":"BJ41","v":0},{"$f":"BJ42","v":{"$error":"#DIV/0!"}},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (T)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":0},{"$f":"BY42","v":{"$error":"#DIV/0!"}},null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Gas Input Table Summary'!$D$30","v":2015},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 2 =",null,{"$f":"+'Gas Input Table Summary'!$D$31","v":2016},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
["      Project Analysis Year 3 =",null,{"$f":"+'Gas Input Table Summary'!$D$32","v":2017},null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":16}]
[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,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,"(I)","= (G) - (H)"]

{"sheet":"Comm Boiler (85%) Level 1","index":21,"n_rows":54,"n_cols":106,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:",{"$f":"CONCATENATE('Database Inputs'!A30,A7,'Database Inputs'!A31)","v":"Commercial Hot Water Boiler Tier 1 (85% AFUE)-Level 1"},null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial Hot Water Boiler Tier 1 (85% AFUE)-Level 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial Hot Water Boiler Tier 1 (85% AFUE)-Level 1"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Commercial Hot Water Boiler Tier 1 (85% AFUE)-Level 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial Hot Water Boiler Tier 1 (85% AFUE)-Level 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial Hot Water Boiler Tier 1 (85% AFUE)-Level 1"}]
["Program Years:",{"$f":"'Res. 92-94% Res Furnace'!B6","v":"2015 - 2017"}]
["-",null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$7","v":7.2489999999999997},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",null,null,null,null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F36,0)","v":0},{"$f":"ROUND(G30*G36,0)","v":0},{"$f":"ROUND(H30*H36,0)","v":0},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$9","v":0.1293},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":0},{"$f":"SUM(G11:G12)","v":0},{"$f":"SUM(H11:H12)","v":0}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$49-$C$47","v":1},null,{"$f":"$C$49","v":2015},{"$f":"ROUND(IF($C$49+$F$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":0},{"$f":"ROUND(M14*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J14,3)","v":1.3480000000000001},{"$f":"ROUND((1-$H$40)*(W14*M14),0)","v":0},{"$f":"ROUND($F$11,0)","v":0},{"$f":"ROUND($F$12,0)","v":0},{"$f":"SUM(X14:Z14)","v":0},{"$f":"V14-AA14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+R14","v":0},{"$f":"+U14","v":0},{"$f":"+AG14+AF14","v":0},null,{"$f":"ROUND(Y14,0)","v":0},{"$f":"ROUND(Z14,0)","v":0},{"$f":"SUM(AJ14:AK14)","v":0},null,{"$f":"+AH14-AL14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$49+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":0},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":0},null,{"$f":"ROUND($F$13,0)","v":0},{"$f":"ROUND((F15*F30)-Z14,0)","v":0},{"$f":"BB14+BC14","v":0},{"$f":"AZ14-BD14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+F12","v":0},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.5030000000000001},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13400000000000001},{"$f":"ROUND(IF($C$49+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":0},null,{"$f":"ROUND(F15*F30,0)","v":0},null,{"$f":"BP14-BR14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"$R14","v":0},{"$f":"U14","v":0},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":0},null,{"$f":"BB14","v":0},{"$f":"BC14","v":0},{"$f":"SUM(CC14:CD14)","v":0},null,{"$f":"CA14-CE14","v":0}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$E$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M31,0)","v":1071},{"$f":"F15","v":1071},{"$f":"G15","v":1071},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$49+$F$23>L15,$F$25*$F$30,0)+IF($C$50+$G$23>L15,$G$25*$G$30,0),0)","v":0},4.4850000000000003,0,0,{"$f":"ROUND(M15*P15,0)","v":0},0,0,149,{"$f":"ROUND(S15*T15,0)","v":0},{"$f":"ROUND(+U15+R15,0)","v":0},1.395,0,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},0,0,null,null,{"$f":"AE14+1","v":2016},0,0,{"$f":"+AG15+AF15","v":0},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,0,null,null,{"$f":"AQ14+1","v":2016},0,0,2.1999999999999999E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$50+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,0,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":0},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},0,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":0},0,7.7649999999999997,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.13900000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH15,$F$27*$F$30,0)+IF($C$50+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,0,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":0},null,null,{"$f":"BW14+1","v":2016},0,{"$f":"U15","v":0},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":0},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":0}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$49+$F$23>L16,$F$25*$F$30,0)+IF($C$50+$G$23>L16,$G$25*$G$30,0)+IF($C$51+$H$23>L16,$H$25*$H$30,0),0)","v":0},4.6420000000000003,0,0,0,0,0,151,{"$f":"ROUND(S16*T16,0)","v":0},0,1.444,0,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},0,0,null,null,2017,0,0,{"$f":"+AG16+AF16","v":0},null,0,0,0,null,0,null,null,2017,0,0,2.3E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$50+$G$23>AQ16,$G$27*$G$30,0)+IF($C$51+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},0.375,0,null,null,0,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,0,null,null,2017,{"$f":"ROUND(H12,0)","v":0},0,8.0370000000000008,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.14299999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH16,$F$27*$F$30,0)+IF($C$51+$H$23>BH16,$H$27*$H$30,0)+IF($C$50+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":0},null,0,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,0,null,null,2017,0,0,0,0,null,0,0,0,null,{"$f":"CA16-CE16","v":0}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$12","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$E$35","v":0},{"$f":"+'Gas Input Table Summary'!$E$36","v":0},{"$f":"+'Gas Input Table Summary'!$E$37","v":0},null,4,null,2018,{"$f":"ROUND(IF($C$49+$F$23>L17,$F$25*$F$30,0)+IF($C$50+$G$23>L17,$G$25*$G$30,0)+IF($C$51+$H$23>L17,$H$25*$H$30,0),0)","v":0},4.8049999999999997,0,0,0,0,0,152,0,0,1.494,0,0,0,0,0,null,null,2018,0,0,0,null,0,0,0,null,0,null,null,2018,0,0,2.4E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$50+$G$23>AQ17,$G$27*$G$30,0)+IF($C$51+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},0.38300000000000001,0,null,null,0,null,0,0,0,0,null,null,2018,0,0,8.3179999999999996,0,0.14799999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH17,$F$27*$F$30,0)+IF($C$51+$H$23>BH17,$H$27*$H$30,0)+IF($C$50+$G$23>BH17,$G$27*$G$30,0))*BM17,0)","v":0},null,0,null,{"$f":"+BC17","v":0},null,0,null,null,2018,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$38","v":0},{"$f":"+'Gas Input Table Summary'!$E$39","v":0},{"$f":"+'Gas Input Table Summary'!$E$40","v":0},null,5,null,2019,0,4.9729999999999999,0,0,0,0,0,154,0,0,1.546,0,0,0,0,0,null,null,2019,0,0,0,null,0,0,0,null,0,null,null,2019,0,0,2.5000000000000001E-2,0,0.39200000000000002,0,null,null,0,null,0,0,0,0,null,null,2019,0,0,8.61,0,0.154,0,null,0,null,0,null,0,null,null,2019,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,0,5.1470000000000002,0,0,0,0,0,155,0,0,1.6,0,0,0,0,0,null,null,2020,0,0,0,null,0,0,0,null,0,null,null,2020,0,0,2.5999999999999999E-2,0,0.40100000000000002,0,null,null,0,null,0,0,0,0,null,null,2020,0,0,8.9109999999999996,0,0.159,0,null,0,null,0,null,0,null,null,2020,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$E$14","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$E$41","v":0},{"$f":"+'Gas Input Table Summary'!$E$42","v":0},{"$f":"+'Gas Input Table Summary'!$E$43","v":0},null,7,null,2021,0,5.327,0,0,0,0,0,157,0,0,1.657,0,0,0,0,0,null,null,2021,0,0,0,null,0,0,0,null,0,null,null,2021,0,0,2.7E-2,0,0.41,0,null,null,0,null,0,0,0,0,null,null,2021,0,0,9.2230000000000008,0,0.16500000000000001,0,null,0,null,0,null,0,null,null,2021,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$44","v":0},{"$f":"+'Gas Input Table Summary'!$E$45","v":0},{"$f":"+'Gas Input Table Summary'!$E$46","v":1.4E-2},null,8,null,2022,0,5.5129999999999999,0,0,0,0,0,158,0,0,1.714,0,0,0,0,0,null,null,2022,0,0,0,null,0,0,0,null,0,null,null,2022,0,0,2.8000000000000001E-2,0,0.42,0,null,null,0,null,0,0,0,0,null,null,2022,0,0,9.5459999999999994,0,0.17,0,null,0,null,0,null,0,null,null,2022,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,0,5.7060000000000004,0,0,0,0,0,160,0,0,1.774,0,0,0,0,0,null,null,2023,0,0,0,null,0,0,0,null,0,null,null,2023,0,0,2.9000000000000001E-2,0,0.42899999999999999,0,null,null,0,null,0,0,0,0,null,null,2023,0,0,9.8800000000000008,0,0.17599999999999999,0,null,0,null,0,null,0,null,null,2023,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$E$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!F31,0)","v":20},{"$f":"F23","v":20},{"$f":"G23","v":20},null,10,null,2024,0,5.9059999999999997,0,0,0,0,0,162,0,0,1.837,0,0,0,0,0,null,null,2024,0,0,0,null,0,0,0,null,0,null,null,2024,0,0,0.03,0,0.439,0,null,null,0,null,0,0,0,0,null,null,2024,0,0,10.225,0,0.182,0,null,0,null,0,null,0,null,null,2024,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,0,6.1130000000000004,0,0,0,0,0,163,0,0,1.901,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.1E-2,0,0.44900000000000001,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,10.583,0,0.189,0,null,0,null,0,null,0,null,null,2025,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I31,3)","v":32},{"$f":"F25","v":32},{"$f":"G25","v":32},null,12,null,2026,0,6.327,0,0,0,0,0,165,0,0,1.9670000000000001,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.2000000000000001E-2,0,0.46,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,10.954000000000001,0,0.19500000000000001,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$18","v":0},null,null,null,null,null,null,13,null,2027,0,6.548,0,0,0,0,0,166,0,0,2.036,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.3000000000000002E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,11.337,0,0.20200000000000001,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!J31","v":0},{"$f":"+F27","v":0},{"$f":"+F27","v":0},null,14,null,2028,0,6.7770000000000001,0,0,0,0,0,168,0,0,2.1080000000000001,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.4000000000000002E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,11.734,0,0.20899999999999999,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$19","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,0,0,null,15,null,2029,0,7.0149999999999997,0,0,0,0,0,170,0,0,2.181,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.5000000000000003E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,12.145,0,0.217,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$20","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,0,7.26,0,0,0,0,0,172,0,0,2.258,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,3.5999999999999997E-2,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,12.57,0,0.224,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C31,0)","v":0},{"$f":"ROUND('Database Inputs'!D31,0)","v":0},{"$f":"ROUND('Database Inputs'!E31,0)","v":0},null,17,null,2031,0,7.5140000000000002,0,0,0,0,0,173,0,0,2.3370000000000002,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,3.7999999999999999E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,13.01,0,0.23200000000000001,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$E$21","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,7.7770000000000001,0,0,0,0,0,175,0,0,2.4180000000000001,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,3.9E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,13.465,0,0.24,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,null,null,null,null,null,19,null,2033,{"$f":"ROUND(IF($C$49+$F$23>L32,$F$25*$F$30,0)+IF($C$50+$G$23>L32,$G$25*$G$30,0)+IF($C$51+$H$23>L32,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J32,3)","v":8.0500000000000007},{"$f":"ROUND(M32*N32,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J32,3)","v":0},{"$f":"ROUND(M32*P32,0)","v":0},{"$f":"O32+Q32","v":0},{"$f":"ROUND(M32*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J32,0)","v":177},{"$f":"ROUND(S32*T32,0)","v":0},{"$f":"ROUND(+U32+R32,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J32,3)","v":2.5030000000000001},{"$f":"ROUND((1-$H$40)*(W32*M32),0)","v":0},0,0,{"$f":"SUM(X32:Z32)","v":0},{"$f":"V32-AA32","v":0},null,null,2033,{"$f":"+R32","v":0},{"$f":"+U32","v":0},{"$f":"+AG32+AF32","v":0},null,{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},{"$f":"SUM(AJ32:AK32)","v":0},null,{"$f":"+AH32-AL32","v":0},null,null,2033,{"$f":"AF32","v":0},{"$f":"+AG32","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J32,3)","v":0.04},{"$f":"ROUND((IF($C$49+$F$23>$AQ32,$F$27*$F$30,0)+IF($C$50+$G$23>AQ32,$G$27*$G$30,0)+IF($C$51+$H$23>AQ32,$H$27*$H$30,0))*AT32,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J32,3)","v":0.53900000000000003},{"$f":"ROUND(AV32*M32,0)","v":0},null,null,{"$f":"ROUND(AR32+AS32+AU32+AW32+AY32,0)","v":0},null,0,0,{"$f":"BB32+BC32","v":0},{"$f":"AZ32-BD32","v":0},null,null,2033,0,{"$f":"+M32","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J32,3)","v":13.936},{"$f":"ROUND(BJ32*BK32,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J32,3)","v":0.249},{"$f":"ROUND((IF($C$49+$F$23>BH32,$F$27*$F$30,0)+IF($C$51+$H$23>BH32,$H$27*$H$30,0)+IF($C$50+$G$23>BH32,$G$27*$G$30,0))*BM32,0)","v":0},null,{"$f":"BI32+BL32+BN32+BO32","v":0},null,{"$f":"+BC32","v":0},null,{"$f":"BP32-BR32","v":0},null,null,2033,0,{"$f":"U32","v":0},{"$f":"AU32","v":0},{"$f":"SUM(BX32:BZ32)","v":0},null,{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"SUM(CC32:CD32)","v":0},null,{"$f":"CA32-CE32","v":0}]
[null,null,null,null,null,null,null,null,null,20,null,2034,0,8.3309999999999995,0,0,0,0,0,178,0,0,2.5910000000000002,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,14.423999999999999,0,0.25700000000000001,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":0},{"$f":"ROUND(G30*G25,0)","v":0},{"$f":"ROUND(H30*H25,0)","v":0},null,21,null,2035,0,8.6229999999999993,0,0,0,0,0,180,0,0,2.681,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.2999999999999997E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,14.929,0,0.26600000000000001,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$22","v":0.35},null,null,null,null,null,null,22,null,2036,0,8.9250000000000007,0,0,0,0,0,182,0,0,2.7749999999999999,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.4999999999999998E-2,0,0.57699999999999996,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,15.451000000000001,0,0.27600000000000002,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!N31,0)","v":400},{"$f":"F36","v":400},{"$f":"G36","v":400},null,23,null,2037,0,9.2370000000000001,0,0,0,0,0,184,0,0,2.8719999999999999,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,15.992000000000001,0,0.28499999999999998,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,24,null,2038,0,9.56,0,0,0,0,0,186,0,0,2.9729999999999999,0,0,0,0,0,null,null,2038,0,0,0,null,0,0,0,null,0,null,null,2038,0,0,4.8000000000000001E-2,0,0.60399999999999998,0,null,null,0,null,0,0,0,0,null,null,2038,0,0,16.552,0,0.29499999999999998,0,null,0,null,0,null,0,null,null,2038,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!E58","v":1.302}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$25","v":0},null,null,null,null,null,null,null,"Total = ",null,{"$f":"SUM(M14:M37)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V37)","v":0},null,null,null,null,{"$f":"SUM(AA14:AA37)","v":0},{"$f":"SUM(AB14:AB37)","v":0},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH37)","v":0},null,null,null,{"$f":"SUM(AL14:AL37)","v":0},null,{"$f":"SUM(AN14:AN37)","v":0},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ37)","v":0},null,null,null,{"$f":"SUM(BD14:BD37)","v":0},{"$f":"SUM(BE14:BE37)","v":0},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ37)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP37)","v":0},null,{"$f":"SUM(BR14:BR37)","v":0},null,{"$f":"SUM(BT14:BT37)","v":0},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA37)","v":0},null,null,null,{"$f":"SUM(CE14:CE37)","v":0},null,{"$f":"SUM(CG14:CG37)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!E59","v":0.35},null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$43,V15:V37),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$43,AA15:AA37),0)","v":0},{"$f":"ROUND(AB14+NPV($C$43,AB15:AB37),0)","v":0},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$43,AH15:AH37),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$43,AL15:AL37),0)","v":0},null,{"$f":"+AH40-AL40","v":0},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$45,AZ15:AZ37),0)","v":0},null,null,null,{"$f":"ROUND(BD14+NPV($C$45,BD15:BD37),0)","v":0},{"$f":"AZ40-BD40","v":0},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$41,BP15:BP37),0)","v":0},null,{"$f":"ROUND(BR14+NPV($C$41,BR15:BR37),0)","v":0},null,{"$f":"ROUND(BT14+NPV($C$41,BT15:BT37),0)","v":0},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$43,CA15:CA37),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$43,CE15:CE37),0)","v":0},null,{"$f":"ROUND(CG14+NPV($C$43,CG15:CG37),0)","v":0}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$26","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"AB40","v":0},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN40","v":0},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT40","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":10}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$27","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V40/AA40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH40/AL40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ40/BD40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP40/BR40,20)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA40/CE40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N42","v":0},{"$f":"N43","v":{"$error":"#DIV/0!"}},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,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,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,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$28","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG42","v":0},{"$f":"AG43","v":{"$error":"#DIV/0!"}},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",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,null,{"$f":"$J26","v":13}]
[null,null,null,null,"Societal Test",{"$f":"AS42","v":0},{"$f":"AS43","v":{"$error":"#DIV/0!"}},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null," ",null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$E$29","v":2014},null,"Participant Test",{"$f":"BJ42","v":0},{"$f":"BJ43","v":{"$error":"#DIV/0!"}},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (T)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY42","v":0},{"$f":"BY43","v":{"$error":"#DIV/0!"}},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Gas Input Table Summary'!$E$30","v":2015},null,null,null,null,null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 2 =",null,{"$f":"+'Gas Input Table Summary'!$E$31","v":2016},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
["      Project Analysis Year 3 =",null,{"$f":"+'Gas Input Table Summary'!$E$32","v":2017},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":16}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",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,null,null,null,null,null,null,null,"(I)","= (G) - (H)"]

{"sheet":"Comm Boiler (85%) Level 2","index":22,"n_rows":54,"n_cols":106,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:",{"$f":"CONCATENATE('Database Inputs'!A30,A7,'Database Inputs'!A32)","v":"Commercial Hot Water Boiler Tier 1 (85% AFUE)-Level 2"},null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial Hot Water Boiler Tier 1 (85% AFUE)-Level 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial Hot Water Boiler Tier 1 (85% AFUE)-Level 2"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Commercial Hot Water Boiler Tier 1 (85% AFUE)-Level 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial Hot Water Boiler Tier 1 (85% AFUE)-Level 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial Hot Water Boiler Tier 1 (85% AFUE)-Level 2"}]
["Program Years:",{"$f":"'Res. 92-94% Res Furnace'!B6","v":"2015 - 2017"}]
["-",null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$7","v":7.2489999999999997},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",null,null,null,null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F36,0)","v":0},{"$f":"ROUND(G30*G36,0)","v":0},{"$f":"ROUND(H30*H36,0)","v":0},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$9","v":0.1293},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":0},{"$f":"SUM(G11:G12)","v":0},{"$f":"SUM(H11:H12)","v":0}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$49-$C$47","v":1},null,{"$f":"$C$49","v":2015},{"$f":"ROUND(IF($C$49+$F$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":0},{"$f":"ROUND(M14*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J14,3)","v":1.3480000000000001},{"$f":"ROUND((1-$H$40)*(W14*M14),0)","v":0},{"$f":"ROUND($F$11,0)","v":0},{"$f":"ROUND($F$12,0)","v":0},{"$f":"SUM(X14:Z14)","v":0},{"$f":"V14-AA14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+R14","v":0},{"$f":"+U14","v":0},{"$f":"+AG14+AF14","v":0},null,{"$f":"ROUND(Y14,0)","v":0},{"$f":"ROUND(Z14,0)","v":0},{"$f":"SUM(AJ14:AK14)","v":0},null,{"$f":"+AH14-AL14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$49+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":0},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":0},null,{"$f":"ROUND($F$13,0)","v":0},{"$f":"ROUND((F15*F30)-Z14,0)","v":0},{"$f":"BB14+BC14","v":0},{"$f":"AZ14-BD14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+F12","v":0},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.5030000000000001},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13400000000000001},{"$f":"ROUND(IF($C$49+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":0},null,{"$f":"ROUND(F15*F30,0)","v":0},null,{"$f":"BP14-BR14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"$R14","v":0},{"$f":"U14","v":0},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":0},null,{"$f":"BB14","v":0},{"$f":"BC14","v":0},{"$f":"SUM(CC14:CD14)","v":0},null,{"$f":"CA14-CE14","v":0}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$E$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M32,0)","v":2678},{"$f":"F15","v":2678},{"$f":"G15","v":2678},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$49+$F$23>L15,$F$25*$F$30,0)+IF($C$50+$G$23>L15,$G$25*$G$30,0),0)","v":0},4.4850000000000003,0,0,{"$f":"ROUND(M15*P15,0)","v":0},0,0,149,{"$f":"ROUND(S15*T15,0)","v":0},{"$f":"ROUND(+U15+R15,0)","v":0},1.395,0,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},0,0,null,null,{"$f":"AE14+1","v":2016},0,0,{"$f":"+AG15+AF15","v":0},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,0,null,null,{"$f":"AQ14+1","v":2016},0,0,2.1999999999999999E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$50+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,0,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":0},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},0,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":0},0,7.7649999999999997,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.13900000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH15,$F$27*$F$30,0)+IF($C$50+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,0,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":0},null,null,{"$f":"BW14+1","v":2016},0,{"$f":"U15","v":0},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":0},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":0}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$49+$F$23>L16,$F$25*$F$30,0)+IF($C$50+$G$23>L16,$G$25*$G$30,0)+IF($C$51+$H$23>L16,$H$25*$H$30,0),0)","v":0},4.6420000000000003,0,0,0,0,0,151,{"$f":"ROUND(S16*T16,0)","v":0},0,1.444,0,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},0,0,null,null,2017,0,0,{"$f":"+AG16+AF16","v":0},null,0,0,0,null,0,null,null,2017,0,0,2.3E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$50+$G$23>AQ16,$G$27*$G$30,0)+IF($C$51+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},0.375,0,null,null,0,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,0,null,null,2017,{"$f":"ROUND(H12,0)","v":0},0,8.0370000000000008,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.14299999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH16,$F$27*$F$30,0)+IF($C$51+$H$23>BH16,$H$27*$H$30,0)+IF($C$50+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":0},null,0,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,0,null,null,2017,0,0,0,0,null,0,0,0,null,{"$f":"CA16-CE16","v":0}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$12","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$E$35","v":0},{"$f":"+'Gas Input Table Summary'!$E$36","v":0},{"$f":"+'Gas Input Table Summary'!$E$37","v":0},null,4,null,2018,{"$f":"ROUND(IF($C$49+$F$23>L17,$F$25*$F$30,0)+IF($C$50+$G$23>L17,$G$25*$G$30,0)+IF($C$51+$H$23>L17,$H$25*$H$30,0),0)","v":0},4.8049999999999997,0,0,0,0,0,152,0,0,1.494,0,0,0,0,0,null,null,2018,0,0,0,null,0,0,0,null,0,null,null,2018,0,0,2.4E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$50+$G$23>AQ17,$G$27*$G$30,0)+IF($C$51+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},0.38300000000000001,0,null,null,0,null,0,0,0,0,null,null,2018,0,0,8.3179999999999996,0,0.14799999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH17,$F$27*$F$30,0)+IF($C$51+$H$23>BH17,$H$27*$H$30,0)+IF($C$50+$G$23>BH17,$G$27*$G$30,0))*BM17,0)","v":0},null,0,null,{"$f":"+BC17","v":0},null,0,null,null,2018,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$38","v":0},{"$f":"+'Gas Input Table Summary'!$E$39","v":0},{"$f":"+'Gas Input Table Summary'!$E$40","v":0},null,5,null,2019,0,4.9729999999999999,0,0,0,0,0,154,0,0,1.546,0,0,0,0,0,null,null,2019,0,0,0,null,0,0,0,null,0,null,null,2019,0,0,2.5000000000000001E-2,0,0.39200000000000002,0,null,null,0,null,0,0,0,0,null,null,2019,0,0,8.61,0,0.154,0,null,0,null,0,null,0,null,null,2019,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,0,5.1470000000000002,0,0,0,0,0,155,0,0,1.6,0,0,0,0,0,null,null,2020,0,0,0,null,0,0,0,null,0,null,null,2020,0,0,2.5999999999999999E-2,0,0.40100000000000002,0,null,null,0,null,0,0,0,0,null,null,2020,0,0,8.9109999999999996,0,0.159,0,null,0,null,0,null,0,null,null,2020,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$E$14","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$E$41","v":0},{"$f":"+'Gas Input Table Summary'!$E$42","v":0},{"$f":"+'Gas Input Table Summary'!$E$43","v":0},null,7,null,2021,0,5.327,0,0,0,0,0,157,0,0,1.657,0,0,0,0,0,null,null,2021,0,0,0,null,0,0,0,null,0,null,null,2021,0,0,2.7E-2,0,0.41,0,null,null,0,null,0,0,0,0,null,null,2021,0,0,9.2230000000000008,0,0.16500000000000001,0,null,0,null,0,null,0,null,null,2021,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$44","v":0},{"$f":"+'Gas Input Table Summary'!$E$45","v":0},{"$f":"+'Gas Input Table Summary'!$E$46","v":1.4E-2},null,8,null,2022,0,5.5129999999999999,0,0,0,0,0,158,0,0,1.714,0,0,0,0,0,null,null,2022,0,0,0,null,0,0,0,null,0,null,null,2022,0,0,2.8000000000000001E-2,0,0.42,0,null,null,0,null,0,0,0,0,null,null,2022,0,0,9.5459999999999994,0,0.17,0,null,0,null,0,null,0,null,null,2022,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,0,5.7060000000000004,0,0,0,0,0,160,0,0,1.774,0,0,0,0,0,null,null,2023,0,0,0,null,0,0,0,null,0,null,null,2023,0,0,2.9000000000000001E-2,0,0.42899999999999999,0,null,null,0,null,0,0,0,0,null,null,2023,0,0,9.8800000000000008,0,0.17599999999999999,0,null,0,null,0,null,0,null,null,2023,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$E$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!F32,0)","v":20},{"$f":"F23","v":20},{"$f":"G23","v":20},null,10,null,2024,0,5.9059999999999997,0,0,0,0,0,162,0,0,1.837,0,0,0,0,0,null,null,2024,0,0,0,null,0,0,0,null,0,null,null,2024,0,0,0.03,0,0.439,0,null,null,0,null,0,0,0,0,null,null,2024,0,0,10.225,0,0.182,0,null,0,null,0,null,0,null,null,2024,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,0,6.1130000000000004,0,0,0,0,0,163,0,0,1.901,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.1E-2,0,0.44900000000000001,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,10.583,0,0.189,0,null,0,null,0,null,0,null,null,2025,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I32,3)","v":80},{"$f":"F25","v":80},{"$f":"G25","v":80},null,12,null,2026,0,6.327,0,0,0,0,0,165,0,0,1.9670000000000001,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.2000000000000001E-2,0,0.46,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,10.954000000000001,0,0.19500000000000001,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$18","v":0},null,null,null,null,null,null,13,null,2027,0,6.548,0,0,0,0,0,166,0,0,2.036,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.3000000000000002E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,11.337,0,0.20200000000000001,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!J32","v":0},{"$f":"+F27","v":0},{"$f":"+F27","v":0},null,14,null,2028,0,6.7770000000000001,0,0,0,0,0,168,0,0,2.1080000000000001,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.4000000000000002E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,11.734,0,0.20899999999999999,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$19","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,0,0,null,15,null,2029,0,7.0149999999999997,0,0,0,0,0,170,0,0,2.181,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.5000000000000003E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,12.145,0,0.217,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$20","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,0,7.26,0,0,0,0,0,172,0,0,2.258,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,3.5999999999999997E-2,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,12.57,0,0.224,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C32,0)","v":0},{"$f":"ROUND('Database Inputs'!D32,0)","v":0},{"$f":"ROUND('Database Inputs'!E32,0)","v":0},null,17,null,2031,0,7.5140000000000002,0,0,0,0,0,173,0,0,2.3370000000000002,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,3.7999999999999999E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,13.01,0,0.23200000000000001,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$E$21","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,7.7770000000000001,0,0,0,0,0,175,0,0,2.4180000000000001,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,3.9E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,13.465,0,0.24,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,null,null,null,null,null,19,null,2033,{"$f":"ROUND(IF($C$49+$F$23>L32,$F$25*$F$30,0)+IF($C$50+$G$23>L32,$G$25*$G$30,0)+IF($C$51+$H$23>L32,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J32,3)","v":8.0500000000000007},{"$f":"ROUND(M32*N32,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J32,3)","v":0},{"$f":"ROUND(M32*P32,0)","v":0},{"$f":"O32+Q32","v":0},{"$f":"ROUND(M32*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J32,0)","v":177},{"$f":"ROUND(S32*T32,0)","v":0},{"$f":"ROUND(+U32+R32,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J32,3)","v":2.5030000000000001},{"$f":"ROUND((1-$H$40)*(W32*M32),0)","v":0},0,0,{"$f":"SUM(X32:Z32)","v":0},{"$f":"V32-AA32","v":0},null,null,2033,{"$f":"+R32","v":0},{"$f":"+U32","v":0},{"$f":"+AG32+AF32","v":0},null,{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},{"$f":"SUM(AJ32:AK32)","v":0},null,{"$f":"+AH32-AL32","v":0},null,null,2033,{"$f":"AF32","v":0},{"$f":"+AG32","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J32,3)","v":0.04},{"$f":"ROUND((IF($C$49+$F$23>$AQ32,$F$27*$F$30,0)+IF($C$50+$G$23>AQ32,$G$27*$G$30,0)+IF($C$51+$H$23>AQ32,$H$27*$H$30,0))*AT32,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J32,3)","v":0.53900000000000003},{"$f":"ROUND(AV32*M32,0)","v":0},null,null,{"$f":"ROUND(AR32+AS32+AU32+AW32+AY32,0)","v":0},null,0,0,{"$f":"BB32+BC32","v":0},{"$f":"AZ32-BD32","v":0},null,null,2033,0,{"$f":"+M32","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J32,3)","v":13.936},{"$f":"ROUND(BJ32*BK32,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J32,3)","v":0.249},{"$f":"ROUND((IF($C$49+$F$23>BH32,$F$27*$F$30,0)+IF($C$51+$H$23>BH32,$H$27*$H$30,0)+IF($C$50+$G$23>BH32,$G$27*$G$30,0))*BM32,0)","v":0},null,{"$f":"BI32+BL32+BN32+BO32","v":0},null,{"$f":"+BC32","v":0},null,{"$f":"BP32-BR32","v":0},null,null,2033,0,{"$f":"U32","v":0},{"$f":"AU32","v":0},{"$f":"SUM(BX32:BZ32)","v":0},null,{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"SUM(CC32:CD32)","v":0},null,{"$f":"CA32-CE32","v":0}]
[null,null,null,null,null,null,null,null,null,20,null,2034,0,8.3309999999999995,0,0,0,0,0,178,0,0,2.5910000000000002,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,14.423999999999999,0,0.25700000000000001,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":0},{"$f":"ROUND(G30*G25,0)","v":0},{"$f":"ROUND(H30*H25,0)","v":0},null,21,null,2035,0,8.6229999999999993,0,0,0,0,0,180,0,0,2.681,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.2999999999999997E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,14.929,0,0.26600000000000001,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$22","v":0.35},null,null,null,null,null,null,22,null,2036,0,8.9250000000000007,0,0,0,0,0,182,0,0,2.7749999999999999,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.4999999999999998E-2,0,0.57699999999999996,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,15.451000000000001,0,0.27600000000000002,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!N32,0)","v":800},{"$f":"F36","v":800},{"$f":"G36","v":800},null,23,null,2037,0,9.2370000000000001,0,0,0,0,0,184,0,0,2.8719999999999999,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,15.992000000000001,0,0.28499999999999998,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,24,null,2038,0,9.56,0,0,0,0,0,186,0,0,2.9729999999999999,0,0,0,0,0,null,null,2038,0,0,0,null,0,0,0,null,0,null,null,2038,0,0,4.8000000000000001E-2,0,0.60399999999999998,0,null,null,0,null,0,0,0,0,null,null,2038,0,0,16.552,0,0.29499999999999998,0,null,0,null,0,null,0,null,null,2038,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!E58","v":1.302}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$25","v":0},null,null,null,null,null,null,null,"Total = ",null,{"$f":"SUM(M14:M37)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V37)","v":0},null,null,null,null,{"$f":"SUM(AA14:AA37)","v":0},{"$f":"SUM(AB14:AB37)","v":0},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH37)","v":0},null,null,null,{"$f":"SUM(AL14:AL37)","v":0},null,{"$f":"SUM(AN14:AN37)","v":0},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ37)","v":0},null,null,null,{"$f":"SUM(BD14:BD37)","v":0},{"$f":"SUM(BE14:BE37)","v":0},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ37)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP37)","v":0},null,{"$f":"SUM(BR14:BR37)","v":0},null,{"$f":"SUM(BT14:BT37)","v":0},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA37)","v":0},null,null,null,{"$f":"SUM(CE14:CE37)","v":0},null,{"$f":"SUM(CG14:CG37)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!E59","v":0.35},null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$43,V15:V37),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$43,AA15:AA37),0)","v":0},{"$f":"ROUND(AB14+NPV($C$43,AB15:AB37),0)","v":0},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$43,AH15:AH37),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$43,AL15:AL37),0)","v":0},null,{"$f":"+AH40-AL40","v":0},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$45,AZ15:AZ37),0)","v":0},null,null,null,{"$f":"ROUND(BD14+NPV($C$45,BD15:BD37),0)","v":0},{"$f":"AZ40-BD40","v":0},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$41,BP15:BP37),0)","v":0},null,{"$f":"ROUND(BR14+NPV($C$41,BR15:BR37),0)","v":0},null,{"$f":"ROUND(BT14+NPV($C$41,BT15:BT37),0)","v":0},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$43,CA15:CA37),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$43,CE15:CE37),0)","v":0},null,{"$f":"ROUND(CG14+NPV($C$43,CG15:CG37),0)","v":0}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$26","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"AB40","v":0},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN40","v":0},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT40","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":10}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$27","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V40/AA40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH40/AL40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ40/BD40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP40/BR40,20)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA40/CE40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N42","v":0},{"$f":"N43","v":{"$error":"#DIV/0!"}},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,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,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,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$28","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG42","v":0},{"$f":"AG43","v":{"$error":"#DIV/0!"}},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",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,null,{"$f":"$J26","v":13}]
[null,null,null,null,"Societal Test",{"$f":"AS42","v":0},{"$f":"AS43","v":{"$error":"#DIV/0!"}},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null," ",null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$E$29","v":2014},null,"Participant Test",{"$f":"BJ42","v":0},{"$f":"BJ43","v":{"$error":"#DIV/0!"}},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (T)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY42","v":0},{"$f":"BY43","v":{"$error":"#DIV/0!"}},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Gas Input Table Summary'!$E$30","v":2015},null,null,null,null,null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 2 =",null,{"$f":"+'Gas Input Table Summary'!$E$31","v":2016},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
["      Project Analysis Year 3 =",null,{"$f":"+'Gas Input Table Summary'!$E$32","v":2017},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":16}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",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,null,null,null,null,null,null,null,"(I)","= (G) - (H)"]

{"sheet":"Comm Boiler (85%) Level 3","index":23,"n_rows":54,"n_cols":106,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:",{"$f":"CONCATENATE('Database Inputs'!A30,A7,'Database Inputs'!A33)","v":"Commercial Hot Water Boiler Tier 1 (85% AFUE)-Level 3"},null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial Hot Water Boiler Tier 1 (85% AFUE)-Level 3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial Hot Water Boiler Tier 1 (85% AFUE)-Level 3"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Commercial Hot Water Boiler Tier 1 (85% AFUE)-Level 3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial Hot Water Boiler Tier 1 (85% AFUE)-Level 3"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial Hot Water Boiler Tier 1 (85% AFUE)-Level 3"}]
["Program Years:",{"$f":"'Res. 92-94% Res Furnace'!B6","v":"2015 - 2017"}]
["-",null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$7","v":7.2489999999999997},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Database Inputs'!Q33","v":0},{"$f":"+'Database Inputs'!R33","v":0},{"$f":"+'Database Inputs'!S33","v":0},null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F36,0)","v":0},{"$f":"ROUND(G30*G36,0)","v":0},{"$f":"ROUND(H30*H36,0)","v":0},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$9","v":0.1293},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":0},{"$f":"SUM(G11:G12)","v":0},{"$f":"SUM(H11:H12)","v":0}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$49-$C$47","v":1},null,{"$f":"$C$49","v":2015},{"$f":"ROUND(IF($C$49+$F$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":0},{"$f":"ROUND(M14*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J14,3)","v":1.3480000000000001},{"$f":"ROUND((1-$H$40)*(W14*M14),0)","v":0},{"$f":"ROUND($F$11,0)","v":0},{"$f":"ROUND($F$12,0)","v":0},{"$f":"SUM(X14:Z14)","v":0},{"$f":"V14-AA14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+R14","v":0},{"$f":"+U14","v":0},{"$f":"+AG14+AF14","v":0},null,{"$f":"ROUND(Y14,0)","v":0},{"$f":"ROUND(Z14,0)","v":0},{"$f":"SUM(AJ14:AK14)","v":0},null,{"$f":"+AH14-AL14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$49+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":0},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":0},null,{"$f":"ROUND($F$13,0)","v":0},{"$f":"ROUND((F15*F30)-Z14,0)","v":0},{"$f":"BB14+BC14","v":0},{"$f":"AZ14-BD14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+F12","v":0},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.5030000000000001},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13400000000000001},{"$f":"ROUND(IF($C$49+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":0},null,{"$f":"ROUND(F15*F30,0)","v":0},null,{"$f":"BP14-BR14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"$R14","v":0},{"$f":"U14","v":0},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":0},null,{"$f":"BB14","v":0},{"$f":"BC14","v":0},{"$f":"SUM(CC14:CD14)","v":0},null,{"$f":"CA14-CE14","v":0}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$E$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M33,0)","v":8925},{"$f":"F15","v":8925},{"$f":"G15","v":8925},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$49+$F$23>L15,$F$25*$F$30,0)+IF($C$50+$G$23>L15,$G$25*$G$30,0),0)","v":0},4.4850000000000003,0,0,{"$f":"ROUND(M15*P15,0)","v":0},0,0,149,{"$f":"ROUND(S15*T15,0)","v":0},{"$f":"ROUND(+U15+R15,0)","v":0},1.395,0,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},0,0,null,null,{"$f":"AE14+1","v":2016},0,0,{"$f":"+AG15+AF15","v":0},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,0,null,null,{"$f":"AQ14+1","v":2016},0,0,2.1999999999999999E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$50+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,0,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":0},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},0,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":0},0,7.7649999999999997,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.13900000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH15,$F$27*$F$30,0)+IF($C$50+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,0,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":0},null,null,{"$f":"BW14+1","v":2016},0,{"$f":"U15","v":0},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":0},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":0}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$49+$F$23>L16,$F$25*$F$30,0)+IF($C$50+$G$23>L16,$G$25*$G$30,0)+IF($C$51+$H$23>L16,$H$25*$H$30,0),0)","v":0},4.6420000000000003,0,0,0,0,0,151,{"$f":"ROUND(S16*T16,0)","v":0},0,1.444,0,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},0,0,null,null,2017,0,0,{"$f":"+AG16+AF16","v":0},null,0,0,0,null,0,null,null,2017,0,0,2.3E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$50+$G$23>AQ16,$G$27*$G$30,0)+IF($C$51+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},0.375,0,null,null,0,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,0,null,null,2017,{"$f":"ROUND(H12,0)","v":0},0,8.0370000000000008,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.14299999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH16,$F$27*$F$30,0)+IF($C$51+$H$23>BH16,$H$27*$H$30,0)+IF($C$50+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":0},null,0,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,0,null,null,2017,0,0,0,0,null,0,0,0,null,{"$f":"CA16-CE16","v":0}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$12","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$E$35","v":0},{"$f":"+'Gas Input Table Summary'!$E$36","v":0},{"$f":"+'Gas Input Table Summary'!$E$37","v":0},null,4,null,2018,{"$f":"ROUND(IF($C$49+$F$23>L17,$F$25*$F$30,0)+IF($C$50+$G$23>L17,$G$25*$G$30,0)+IF($C$51+$H$23>L17,$H$25*$H$30,0),0)","v":0},4.8049999999999997,0,0,0,0,0,152,0,0,1.494,0,0,0,0,0,null,null,2018,0,0,0,null,0,0,0,null,0,null,null,2018,0,0,2.4E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$50+$G$23>AQ17,$G$27*$G$30,0)+IF($C$51+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},0.38300000000000001,0,null,null,0,null,0,0,0,0,null,null,2018,0,0,8.3179999999999996,0,0.14799999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH17,$F$27*$F$30,0)+IF($C$51+$H$23>BH17,$H$27*$H$30,0)+IF($C$50+$G$23>BH17,$G$27*$G$30,0))*BM17,0)","v":0},null,0,null,{"$f":"+BC17","v":0},null,0,null,null,2018,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$38","v":0},{"$f":"+'Gas Input Table Summary'!$E$39","v":0},{"$f":"+'Gas Input Table Summary'!$E$40","v":0},null,5,null,2019,0,4.9729999999999999,0,0,0,0,0,154,0,0,1.546,0,0,0,0,0,null,null,2019,0,0,0,null,0,0,0,null,0,null,null,2019,0,0,2.5000000000000001E-2,0,0.39200000000000002,0,null,null,0,null,0,0,0,0,null,null,2019,0,0,8.61,0,0.154,0,null,0,null,0,null,0,null,null,2019,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,0,5.1470000000000002,0,0,0,0,0,155,0,0,1.6,0,0,0,0,0,null,null,2020,0,0,0,null,0,0,0,null,0,null,null,2020,0,0,2.5999999999999999E-2,0,0.40100000000000002,0,null,null,0,null,0,0,0,0,null,null,2020,0,0,8.9109999999999996,0,0.159,0,null,0,null,0,null,0,null,null,2020,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$E$14","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$E$41","v":0},{"$f":"+'Gas Input Table Summary'!$E$42","v":0},{"$f":"+'Gas Input Table Summary'!$E$43","v":0},null,7,null,2021,0,5.327,0,0,0,0,0,157,0,0,1.657,0,0,0,0,0,null,null,2021,0,0,0,null,0,0,0,null,0,null,null,2021,0,0,2.7E-2,0,0.41,0,null,null,0,null,0,0,0,0,null,null,2021,0,0,9.2230000000000008,0,0.16500000000000001,0,null,0,null,0,null,0,null,null,2021,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$44","v":0},{"$f":"+'Gas Input Table Summary'!$E$45","v":0},{"$f":"+'Gas Input Table Summary'!$E$46","v":1.4E-2},null,8,null,2022,0,5.5129999999999999,0,0,0,0,0,158,0,0,1.714,0,0,0,0,0,null,null,2022,0,0,0,null,0,0,0,null,0,null,null,2022,0,0,2.8000000000000001E-2,0,0.42,0,null,null,0,null,0,0,0,0,null,null,2022,0,0,9.5459999999999994,0,0.17,0,null,0,null,0,null,0,null,null,2022,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,0,5.7060000000000004,0,0,0,0,0,160,0,0,1.774,0,0,0,0,0,null,null,2023,0,0,0,null,0,0,0,null,0,null,null,2023,0,0,2.9000000000000001E-2,0,0.42899999999999999,0,null,null,0,null,0,0,0,0,null,null,2023,0,0,9.8800000000000008,0,0.17599999999999999,0,null,0,null,0,null,0,null,null,2023,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$E$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!F33,0)","v":20},{"$f":"F23","v":20},{"$f":"G23","v":20},null,10,null,2024,0,5.9059999999999997,0,0,0,0,0,162,0,0,1.837,0,0,0,0,0,null,null,2024,0,0,0,null,0,0,0,null,0,null,null,2024,0,0,0.03,0,0.439,0,null,null,0,null,0,0,0,0,null,null,2024,0,0,10.225,0,0.182,0,null,0,null,0,null,0,null,null,2024,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,0,6.1130000000000004,0,0,0,0,0,163,0,0,1.901,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.1E-2,0,0.44900000000000001,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,10.583,0,0.189,0,null,0,null,0,null,0,null,null,2025,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I33,3)","v":266.7},{"$f":"F25","v":266.7},{"$f":"G25","v":266.7},null,12,null,2026,0,6.327,0,0,0,0,0,165,0,0,1.9670000000000001,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.2000000000000001E-2,0,0.46,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,10.954000000000001,0,0.19500000000000001,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$18","v":0},null,null,null,null,null,null,13,null,2027,0,6.548,0,0,0,0,0,166,0,0,2.036,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.3000000000000002E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,11.337,0,0.20200000000000001,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!J37","v":0},{"$f":"+F27","v":0},{"$f":"+F27","v":0},null,14,null,2028,0,6.7770000000000001,0,0,0,0,0,168,0,0,2.1080000000000001,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.4000000000000002E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,11.734,0,0.20899999999999999,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$19","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,0,0,null,15,null,2029,0,7.0149999999999997,0,0,0,0,0,170,0,0,2.181,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.5000000000000003E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,12.145,0,0.217,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$20","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,0,7.26,0,0,0,0,0,172,0,0,2.258,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,3.5999999999999997E-2,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,12.57,0,0.224,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C33,0)","v":0},{"$f":"ROUND('Database Inputs'!D33,0)","v":0},{"$f":"ROUND('Database Inputs'!E33,0)","v":0},null,17,null,2031,0,7.5140000000000002,0,0,0,0,0,173,0,0,2.3370000000000002,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,3.7999999999999999E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,13.01,0,0.23200000000000001,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$E$21","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,7.7770000000000001,0,0,0,0,0,175,0,0,2.4180000000000001,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,3.9E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,13.465,0,0.24,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,null,null,null,null,null,19,null,2033,{"$f":"ROUND(IF($C$49+$F$23>L32,$F$25*$F$30,0)+IF($C$50+$G$23>L32,$G$25*$G$30,0)+IF($C$51+$H$23>L32,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J32,3)","v":8.0500000000000007},{"$f":"ROUND(M32*N32,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J32,3)","v":0},{"$f":"ROUND(M32*P32,0)","v":0},{"$f":"O32+Q32","v":0},{"$f":"ROUND(M32*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J32,0)","v":177},{"$f":"ROUND(S32*T32,0)","v":0},{"$f":"ROUND(+U32+R32,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J32,3)","v":2.5030000000000001},{"$f":"ROUND((1-$H$40)*(W32*M32),0)","v":0},0,0,{"$f":"SUM(X32:Z32)","v":0},{"$f":"V32-AA32","v":0},null,null,2033,{"$f":"+R32","v":0},{"$f":"+U32","v":0},{"$f":"+AG32+AF32","v":0},null,{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},{"$f":"SUM(AJ32:AK32)","v":0},null,{"$f":"+AH32-AL32","v":0},null,null,2033,{"$f":"AF32","v":0},{"$f":"+AG32","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J32,3)","v":0.04},{"$f":"ROUND((IF($C$49+$F$23>$AQ32,$F$27*$F$30,0)+IF($C$50+$G$23>AQ32,$G$27*$G$30,0)+IF($C$51+$H$23>AQ32,$H$27*$H$30,0))*AT32,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J32,3)","v":0.53900000000000003},{"$f":"ROUND(AV32*M32,0)","v":0},null,null,{"$f":"ROUND(AR32+AS32+AU32+AW32+AY32,0)","v":0},null,0,0,{"$f":"BB32+BC32","v":0},{"$f":"AZ32-BD32","v":0},null,null,2033,0,{"$f":"+M32","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J32,3)","v":13.936},{"$f":"ROUND(BJ32*BK32,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J32,3)","v":0.249},{"$f":"ROUND((IF($C$49+$F$23>BH32,$F$27*$F$30,0)+IF($C$51+$H$23>BH32,$H$27*$H$30,0)+IF($C$50+$G$23>BH32,$G$27*$G$30,0))*BM32,0)","v":0},null,{"$f":"BI32+BL32+BN32+BO32","v":0},null,{"$f":"+BC32","v":0},null,{"$f":"BP32-BR32","v":0},null,null,2033,0,{"$f":"U32","v":0},{"$f":"AU32","v":0},{"$f":"SUM(BX32:BZ32)","v":0},null,{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"SUM(CC32:CD32)","v":0},null,{"$f":"CA32-CE32","v":0}]
[null,null,null,null,null,null,null,null,null,20,null,2034,0,8.3309999999999995,0,0,0,0,0,178,0,0,2.5910000000000002,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,14.423999999999999,0,0.25700000000000001,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":0},{"$f":"ROUND(G30*G25,0)","v":0},{"$f":"ROUND(H30*H25,0)","v":0},null,21,null,2035,0,8.6229999999999993,0,0,0,0,0,180,0,0,2.681,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.2999999999999997E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,14.929,0,0.26600000000000001,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$22","v":0.35},null,null,null,null,null,null,22,null,2036,0,8.9250000000000007,0,0,0,0,0,182,0,0,2.7749999999999999,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.4999999999999998E-2,0,0.57699999999999996,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,15.451000000000001,0,0.27600000000000002,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!N33,0)","v":2500},{"$f":"F36","v":2500},{"$f":"G36","v":2500},null,23,null,2037,0,9.2370000000000001,0,0,0,0,0,184,0,0,2.8719999999999999,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,15.992000000000001,0,0.28499999999999998,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,24,null,2038,0,9.56,0,0,0,0,0,186,0,0,2.9729999999999999,0,0,0,0,0,null,null,2038,0,0,0,null,0,0,0,null,0,null,null,2038,0,0,4.8000000000000001E-2,0,0.60399999999999998,0,null,null,0,null,0,0,0,0,null,null,2038,0,0,16.552,0,0.29499999999999998,0,null,0,null,0,null,0,null,null,2038,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!E58","v":1.302}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$25","v":0},null,null,null,null,null,null,null,"Total = ",null,{"$f":"SUM(M14:M37)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V37)","v":0},null,null,null,null,{"$f":"SUM(AA14:AA37)","v":0},{"$f":"SUM(AB14:AB37)","v":0},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH37)","v":0},null,null,null,{"$f":"SUM(AL14:AL37)","v":0},null,{"$f":"SUM(AN14:AN37)","v":0},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ37)","v":0},null,null,null,{"$f":"SUM(BD14:BD37)","v":0},{"$f":"SUM(BE14:BE37)","v":0},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ37)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP37)","v":0},null,{"$f":"SUM(BR14:BR37)","v":0},null,{"$f":"SUM(BT14:BT37)","v":0},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA37)","v":0},null,null,null,{"$f":"SUM(CE14:CE37)","v":0},null,{"$f":"SUM(CG14:CG37)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!E59","v":0.35},null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$43,V15:V37),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$43,AA15:AA37),0)","v":0},{"$f":"ROUND(AB14+NPV($C$43,AB15:AB37),0)","v":0},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$43,AH15:AH37),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$43,AL15:AL37),0)","v":0},null,{"$f":"+AH40-AL40","v":0},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$45,AZ15:AZ37),0)","v":0},null,null,null,{"$f":"ROUND(BD14+NPV($C$45,BD15:BD37),0)","v":0},{"$f":"AZ40-BD40","v":0},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$41,BP15:BP37),0)","v":0},null,{"$f":"ROUND(BR14+NPV($C$41,BR15:BR37),0)","v":0},null,{"$f":"ROUND(BT14+NPV($C$41,BT15:BT37),0)","v":0},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$43,CA15:CA37),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$43,CE15:CE37),0)","v":0},null,{"$f":"ROUND(CG14+NPV($C$43,CG15:CG37),0)","v":0}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$26","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"AB40","v":0},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN40","v":0},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT40","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":10}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$27","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V40/AA40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH40/AL40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ40/BD40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP40/BR40,20)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA40/CE40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N42","v":0},{"$f":"N43","v":{"$error":"#DIV/0!"}},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,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,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,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$28","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG42","v":0},{"$f":"AG43","v":{"$error":"#DIV/0!"}},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",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,null,{"$f":"$J26","v":13}]
[null,null,null,null,"Societal Test",{"$f":"AS42","v":0},{"$f":"AS43","v":{"$error":"#DIV/0!"}},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null," ",null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$E$29","v":2014},null,"Participant Test",{"$f":"BJ42","v":0},{"$f":"BJ43","v":{"$error":"#DIV/0!"}},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (T)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY42","v":0},{"$f":"BY43","v":{"$error":"#DIV/0!"}},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Gas Input Table Summary'!$E$30","v":2015},null,null,null,null,null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 2 =",null,{"$f":"+'Gas Input Table Summary'!$E$31","v":2016},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
["      Project Analysis Year 3 =",null,{"$f":"+'Gas Input Table Summary'!$E$32","v":2017},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":16}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",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,null,null,null,null,null,null,null,"(I)","= (G) - (H)"]

{"sheet":"Comm Boiler (90%) Level 1","index":24,"n_rows":54,"n_cols":106,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:",{"$f":"CONCATENATE('Database Inputs'!A34,A7,'Database Inputs'!A35)","v":"Commercial Hot Water Boiler Tier 2 (90% AFUE)-Level 1"},null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial Hot Water Boiler Tier 2 (90% AFUE)-Level 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial Hot Water Boiler Tier 2 (90% AFUE)-Level 1"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Commercial Hot Water Boiler Tier 2 (90% AFUE)-Level 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial Hot Water Boiler Tier 2 (90% AFUE)-Level 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial Hot Water Boiler Tier 2 (90% AFUE)-Level 1"}]
["Program Years:",{"$f":"'Res. 92-94% Res Furnace'!B6","v":"2015 - 2017"}]
["-",null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$7","v":7.2489999999999997},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Database Inputs'!Q35","v":0},{"$f":"+'Database Inputs'!R35","v":0},{"$f":"+'Database Inputs'!S35","v":0},null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F36,0)","v":0},{"$f":"ROUND(G30*G36,0)","v":0},{"$f":"ROUND(H30*H36,0)","v":0},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$9","v":0.1293},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":0},{"$f":"SUM(G11:G12)","v":0},{"$f":"SUM(H11:H12)","v":0}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$49-$C$47","v":1},null,{"$f":"$C$49","v":2015},{"$f":"ROUND(IF($C$49+$F$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":0},{"$f":"ROUND(M14*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J14,3)","v":1.3480000000000001},{"$f":"ROUND((1-$H$40)*(W14*M14),0)","v":0},{"$f":"ROUND($F$11,0)","v":0},{"$f":"ROUND($F$12,0)","v":0},{"$f":"SUM(X14:Z14)","v":0},{"$f":"V14-AA14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+R14","v":0},{"$f":"+U14","v":0},{"$f":"+AG14+AF14","v":0},null,{"$f":"ROUND(Y14,0)","v":0},{"$f":"ROUND(Z14,0)","v":0},{"$f":"SUM(AJ14:AK14)","v":0},null,{"$f":"+AH14-AL14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$49+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":0},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":0},null,{"$f":"ROUND($F$13,0)","v":0},{"$f":"ROUND((F15*F30)-Z14,0)","v":0},{"$f":"BB14+BC14","v":0},{"$f":"AZ14-BD14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+F12","v":0},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.5030000000000001},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13400000000000001},{"$f":"ROUND(IF($C$49+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":0},null,{"$f":"ROUND(F15*F30,0)","v":0},null,{"$f":"BP14-BR14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"$R14","v":0},{"$f":"U14","v":0},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":0},null,{"$f":"BB14","v":0},{"$f":"BC14","v":0},{"$f":"SUM(CC14:CD14)","v":0},null,{"$f":"CA14-CE14","v":0}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$E$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M35,0)","v":1758},{"$f":"F15","v":1758},{"$f":"G15","v":1758},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$49+$F$23>L15,$F$25*$F$30,0)+IF($C$50+$G$23>L15,$G$25*$G$30,0),0)","v":0},4.4850000000000003,0,0,{"$f":"ROUND(M15*P15,0)","v":0},0,0,149,{"$f":"ROUND(S15*T15,0)","v":0},{"$f":"ROUND(+U15+R15,0)","v":0},1.395,0,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},0,0,null,null,{"$f":"AE14+1","v":2016},0,0,{"$f":"+AG15+AF15","v":0},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,0,null,null,{"$f":"AQ14+1","v":2016},0,0,2.1999999999999999E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$50+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,0,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":0},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},0,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":0},0,7.7649999999999997,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.13900000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH15,$F$27*$F$30,0)+IF($C$50+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,0,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":0},null,null,{"$f":"BW14+1","v":2016},0,{"$f":"U15","v":0},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":0},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":0}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$49+$F$23>L16,$F$25*$F$30,0)+IF($C$50+$G$23>L16,$G$25*$G$30,0)+IF($C$51+$H$23>L16,$H$25*$H$30,0),0)","v":0},4.6420000000000003,0,0,0,0,0,151,{"$f":"ROUND(S16*T16,0)","v":0},0,1.444,0,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},0,0,null,null,2017,0,0,{"$f":"+AG16+AF16","v":0},null,0,0,0,null,0,null,null,2017,0,0,2.3E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$50+$G$23>AQ16,$G$27*$G$30,0)+IF($C$51+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},0.375,0,null,null,0,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,0,null,null,2017,{"$f":"ROUND(H12,0)","v":0},0,8.0370000000000008,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.14299999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH16,$F$27*$F$30,0)+IF($C$51+$H$23>BH16,$H$27*$H$30,0)+IF($C$50+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":0},null,0,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,0,null,null,2017,0,0,0,0,null,0,0,0,null,{"$f":"CA16-CE16","v":0}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$12","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$E$35","v":0},{"$f":"+'Gas Input Table Summary'!$E$36","v":0},{"$f":"+'Gas Input Table Summary'!$E$37","v":0},null,4,null,2018,{"$f":"ROUND(IF($C$49+$F$23>L17,$F$25*$F$30,0)+IF($C$50+$G$23>L17,$G$25*$G$30,0)+IF($C$51+$H$23>L17,$H$25*$H$30,0),0)","v":0},4.8049999999999997,0,0,0,0,0,152,0,0,1.494,0,0,0,0,0,null,null,2018,0,0,0,null,0,0,0,null,0,null,null,2018,0,0,2.4E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$50+$G$23>AQ17,$G$27*$G$30,0)+IF($C$51+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},0.38300000000000001,0,null,null,0,null,0,0,0,0,null,null,2018,0,0,8.3179999999999996,0,0.14799999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH17,$F$27*$F$30,0)+IF($C$51+$H$23>BH17,$H$27*$H$30,0)+IF($C$50+$G$23>BH17,$G$27*$G$30,0))*BM17,0)","v":0},null,0,null,{"$f":"+BC17","v":0},null,0,null,null,2018,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$38","v":0},{"$f":"+'Gas Input Table Summary'!$E$39","v":0},{"$f":"+'Gas Input Table Summary'!$E$40","v":0},null,5,null,2019,0,4.9729999999999999,0,0,0,0,0,154,0,0,1.546,0,0,0,0,0,null,null,2019,0,0,0,null,0,0,0,null,0,null,null,2019,0,0,2.5000000000000001E-2,0,0.39200000000000002,0,null,null,0,null,0,0,0,0,null,null,2019,0,0,8.61,0,0.154,0,null,0,null,0,null,0,null,null,2019,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,0,5.1470000000000002,0,0,0,0,0,155,0,0,1.6,0,0,0,0,0,null,null,2020,0,0,0,null,0,0,0,null,0,null,null,2020,0,0,2.5999999999999999E-2,0,0.40100000000000002,0,null,null,0,null,0,0,0,0,null,null,2020,0,0,8.9109999999999996,0,0.159,0,null,0,null,0,null,0,null,null,2020,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$E$14","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$E$41","v":0},{"$f":"+'Gas Input Table Summary'!$E$42","v":0},{"$f":"+'Gas Input Table Summary'!$E$43","v":0},null,7,null,2021,0,5.327,0,0,0,0,0,157,0,0,1.657,0,0,0,0,0,null,null,2021,0,0,0,null,0,0,0,null,0,null,null,2021,0,0,2.7E-2,0,0.41,0,null,null,0,null,0,0,0,0,null,null,2021,0,0,9.2230000000000008,0,0.16500000000000001,0,null,0,null,0,null,0,null,null,2021,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$44","v":0},{"$f":"+'Gas Input Table Summary'!$E$45","v":0},{"$f":"+'Gas Input Table Summary'!$E$46","v":1.4E-2},null,8,null,2022,0,5.5129999999999999,0,0,0,0,0,158,0,0,1.714,0,0,0,0,0,null,null,2022,0,0,0,null,0,0,0,null,0,null,null,2022,0,0,2.8000000000000001E-2,0,0.42,0,null,null,0,null,0,0,0,0,null,null,2022,0,0,9.5459999999999994,0,0.17,0,null,0,null,0,null,0,null,null,2022,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,0,5.7060000000000004,0,0,0,0,0,160,0,0,1.774,0,0,0,0,0,null,null,2023,0,0,0,null,0,0,0,null,0,null,null,2023,0,0,2.9000000000000001E-2,0,0.42899999999999999,0,null,null,0,null,0,0,0,0,null,null,2023,0,0,9.8800000000000008,0,0.17599999999999999,0,null,0,null,0,null,0,null,null,2023,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$E$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!F35,0)","v":20},{"$f":"F23","v":20},{"$f":"G23","v":20},null,10,null,2024,0,5.9059999999999997,0,0,0,0,0,162,0,0,1.837,0,0,0,0,0,null,null,2024,0,0,0,null,0,0,0,null,0,null,null,2024,0,0,0.03,0,0.439,0,null,null,0,null,0,0,0,0,null,null,2024,0,0,10.225,0,0.182,0,null,0,null,0,null,0,null,null,2024,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,0,6.1130000000000004,0,0,0,0,0,163,0,0,1.901,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.1E-2,0,0.44900000000000001,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,10.583,0,0.189,0,null,0,null,0,null,0,null,null,2025,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I35,3)","v":60.4},{"$f":"F25","v":60.4},{"$f":"G25","v":60.4},null,12,null,2026,0,6.327,0,0,0,0,0,165,0,0,1.9670000000000001,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.2000000000000001E-2,0,0.46,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,10.954000000000001,0,0.19500000000000001,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$18","v":0},null,null,null,null,null,null,13,null,2027,0,6.548,0,0,0,0,0,166,0,0,2.036,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.3000000000000002E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,11.337,0,0.20200000000000001,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!J35","v":0},{"$f":"+F27","v":0},{"$f":"+F27","v":0},null,14,null,2028,0,6.7770000000000001,0,0,0,0,0,168,0,0,2.1080000000000001,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.4000000000000002E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,11.734,0,0.20899999999999999,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$19","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,0,0,null,15,null,2029,0,7.0149999999999997,0,0,0,0,0,170,0,0,2.181,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.5000000000000003E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,12.145,0,0.217,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$20","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,0,7.26,0,0,0,0,0,172,0,0,2.258,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,3.5999999999999997E-2,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,12.57,0,0.224,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C35,0)","v":0},{"$f":"ROUND('Database Inputs'!D35,0)","v":0},{"$f":"ROUND('Database Inputs'!E35,0)","v":0},null,17,null,2031,0,7.5140000000000002,0,0,0,0,0,173,0,0,2.3370000000000002,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,3.7999999999999999E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,13.01,0,0.23200000000000001,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$E$21","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,7.7770000000000001,0,0,0,0,0,175,0,0,2.4180000000000001,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,3.9E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,13.465,0,0.24,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,null,null,null,null,null,19,null,2033,{"$f":"ROUND(IF($C$49+$F$23>L32,$F$25*$F$30,0)+IF($C$50+$G$23>L32,$G$25*$G$30,0)+IF($C$51+$H$23>L32,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J32,3)","v":8.0500000000000007},{"$f":"ROUND(M32*N32,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J32,3)","v":0},{"$f":"ROUND(M32*P32,0)","v":0},{"$f":"O32+Q32","v":0},{"$f":"ROUND(M32*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J32,0)","v":177},{"$f":"ROUND(S32*T32,0)","v":0},{"$f":"ROUND(+U32+R32,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J32,3)","v":2.5030000000000001},{"$f":"ROUND((1-$H$40)*(W32*M32),0)","v":0},0,0,{"$f":"SUM(X32:Z32)","v":0},{"$f":"V32-AA32","v":0},null,null,2033,{"$f":"+R32","v":0},{"$f":"+U32","v":0},{"$f":"+AG32+AF32","v":0},null,{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},{"$f":"SUM(AJ32:AK32)","v":0},null,{"$f":"+AH32-AL32","v":0},null,null,2033,{"$f":"AF32","v":0},{"$f":"+AG32","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J32,3)","v":0.04},{"$f":"ROUND((IF($C$49+$F$23>$AQ32,$F$27*$F$30,0)+IF($C$50+$G$23>AQ32,$G$27*$G$30,0)+IF($C$51+$H$23>AQ32,$H$27*$H$30,0))*AT32,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J32,3)","v":0.53900000000000003},{"$f":"ROUND(AV32*M32,0)","v":0},null,null,{"$f":"ROUND(AR32+AS32+AU32+AW32+AY32,0)","v":0},null,0,0,{"$f":"BB32+BC32","v":0},{"$f":"AZ32-BD32","v":0},null,null,2033,0,{"$f":"+M32","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J32,3)","v":13.936},{"$f":"ROUND(BJ32*BK32,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J32,3)","v":0.249},{"$f":"ROUND((IF($C$49+$F$23>BH32,$F$27*$F$30,0)+IF($C$51+$H$23>BH32,$H$27*$H$30,0)+IF($C$50+$G$23>BH32,$G$27*$G$30,0))*BM32,0)","v":0},null,{"$f":"BI32+BL32+BN32+BO32","v":0},null,{"$f":"+BC32","v":0},null,{"$f":"BP32-BR32","v":0},null,null,2033,0,{"$f":"U32","v":0},{"$f":"AU32","v":0},{"$f":"SUM(BX32:BZ32)","v":0},null,{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"SUM(CC32:CD32)","v":0},null,{"$f":"CA32-CE32","v":0}]
[null,null,null,null,null,null,null,null,null,20,null,2034,0,8.3309999999999995,0,0,0,0,0,178,0,0,2.5910000000000002,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,14.423999999999999,0,0.25700000000000001,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":0},{"$f":"ROUND(G30*G25,0)","v":0},{"$f":"ROUND(H30*H25,0)","v":0},null,21,null,2035,0,8.6229999999999993,0,0,0,0,0,180,0,0,2.681,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.2999999999999997E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,14.929,0,0.26600000000000001,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$22","v":0.35},null,null,null,null,null,null,22,null,2036,0,8.9250000000000007,0,0,0,0,0,182,0,0,2.7749999999999999,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.4999999999999998E-2,0,0.57699999999999996,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,15.451000000000001,0,0.27600000000000002,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!N35,0)","v":800},{"$f":"F36","v":800},{"$f":"G36","v":800},null,23,null,2037,0,9.2370000000000001,0,0,0,0,0,184,0,0,2.8719999999999999,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,15.992000000000001,0,0.28499999999999998,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,24,null,2038,0,9.56,0,0,0,0,0,186,0,0,2.9729999999999999,0,0,0,0,0,null,null,2038,0,0,0,null,0,0,0,null,0,null,null,2038,0,0,4.8000000000000001E-2,0,0.60399999999999998,0,null,null,0,null,0,0,0,0,null,null,2038,0,0,16.552,0,0.29499999999999998,0,null,0,null,0,null,0,null,null,2038,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!E58","v":1.302}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$25","v":0},null,null,null,null,null,null,null,"Total = ",null,{"$f":"SUM(M14:M37)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V37)","v":0},null,null,null,null,{"$f":"SUM(AA14:AA37)","v":0},{"$f":"SUM(AB14:AB37)","v":0},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH37)","v":0},null,null,null,{"$f":"SUM(AL14:AL37)","v":0},null,{"$f":"SUM(AN14:AN37)","v":0},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ37)","v":0},null,null,null,{"$f":"SUM(BD14:BD37)","v":0},{"$f":"SUM(BE14:BE37)","v":0},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ37)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP37)","v":0},null,{"$f":"SUM(BR14:BR37)","v":0},null,{"$f":"SUM(BT14:BT37)","v":0},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA37)","v":0},null,null,null,{"$f":"SUM(CE14:CE37)","v":0},null,{"$f":"SUM(CG14:CG37)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!E59","v":0.35},null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$43,V15:V37),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$43,AA15:AA37),0)","v":0},{"$f":"ROUND(AB14+NPV($C$43,AB15:AB37),0)","v":0},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$43,AH15:AH37),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$43,AL15:AL37),0)","v":0},null,{"$f":"+AH40-AL40","v":0},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$45,AZ15:AZ37),0)","v":0},null,null,null,{"$f":"ROUND(BD14+NPV($C$45,BD15:BD37),0)","v":0},{"$f":"AZ40-BD40","v":0},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$41,BP15:BP37),0)","v":0},null,{"$f":"ROUND(BR14+NPV($C$41,BR15:BR37),0)","v":0},null,{"$f":"ROUND(BT14+NPV($C$41,BT15:BT37),0)","v":0},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$43,CA15:CA37),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$43,CE15:CE37),0)","v":0},null,{"$f":"ROUND(CG14+NPV($C$43,CG15:CG37),0)","v":0}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$26","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"AB40","v":0},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN40","v":0},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT40","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":10}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$27","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V40/AA40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH40/AL40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ40/BD40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP40/BR40,20)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA40/CE40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N42","v":0},{"$f":"N43","v":{"$error":"#DIV/0!"}},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,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,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,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$28","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG42","v":0},{"$f":"AG43","v":{"$error":"#DIV/0!"}},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",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,null,{"$f":"$J26","v":13}]
[null,null,null,null,"Societal Test",{"$f":"AS42","v":0},{"$f":"AS43","v":{"$error":"#DIV/0!"}},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null," ",null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$E$29","v":2014},null,"Participant Test",{"$f":"BJ42","v":0},{"$f":"BJ43","v":{"$error":"#DIV/0!"}},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (T)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY42","v":0},{"$f":"BY43","v":{"$error":"#DIV/0!"}},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Gas Input Table Summary'!$E$30","v":2015},null,null,null,null,null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 2 =",null,{"$f":"+'Gas Input Table Summary'!$E$31","v":2016},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
["      Project Analysis Year 3 =",null,{"$f":"+'Gas Input Table Summary'!$E$32","v":2017},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":16}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",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,null,null,null,null,null,null,null,"(I)","= (G) - (H)"]

{"sheet":"Comm Boiler (90%) Level 2","index":25,"n_rows":54,"n_cols":106,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:",{"$f":"CONCATENATE('Database Inputs'!A34,A7,'Database Inputs'!A36)","v":"Commercial Hot Water Boiler Tier 2 (90% AFUE)-Level 2"},null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial Hot Water Boiler Tier 2 (90% AFUE)-Level 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial Hot Water Boiler Tier 2 (90% AFUE)-Level 2"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Commercial Hot Water Boiler Tier 2 (90% AFUE)-Level 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial Hot Water Boiler Tier 2 (90% AFUE)-Level 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial Hot Water Boiler Tier 2 (90% AFUE)-Level 2"}]
["Program Years:",{"$f":"'Res. 92-94% Res Furnace'!B6","v":"2015 - 2017"}]
["-",null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$7","v":7.2489999999999997},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Database Inputs'!Q36","v":0},{"$f":"+'Database Inputs'!R36","v":0},{"$f":"+'Database Inputs'!S36","v":0},null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F36,0)","v":0},{"$f":"ROUND(G30*G36,0)","v":0},{"$f":"ROUND(H30*H36,0)","v":0},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$9","v":0.1293},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":0},{"$f":"SUM(G11:G12)","v":0},{"$f":"SUM(H11:H12)","v":0}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$49-$C$47","v":1},null,{"$f":"$C$49","v":2015},{"$f":"ROUND(IF($C$49+$F$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":0},{"$f":"ROUND(M14*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J14,3)","v":1.3480000000000001},{"$f":"ROUND((1-$H$40)*(W14*M14),0)","v":0},{"$f":"ROUND($F$11,0)","v":0},{"$f":"ROUND($F$12,0)","v":0},{"$f":"SUM(X14:Z14)","v":0},{"$f":"V14-AA14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+R14","v":0},{"$f":"+U14","v":0},{"$f":"+AG14+AF14","v":0},null,{"$f":"ROUND(Y14,0)","v":0},{"$f":"ROUND(Z14,0)","v":0},{"$f":"SUM(AJ14:AK14)","v":0},null,{"$f":"+AH14-AL14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$49+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":0},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":0},null,{"$f":"ROUND($F$13,0)","v":0},{"$f":"ROUND((F15*F30)-Z14,0)","v":0},{"$f":"BB14+BC14","v":0},{"$f":"AZ14-BD14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+F12","v":0},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.5030000000000001},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13400000000000001},{"$f":"ROUND(IF($C$49+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":0},null,{"$f":"ROUND(F15*F30,0)","v":0},null,{"$f":"BP14-BR14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"$R14","v":0},{"$f":"U14","v":0},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":0},null,{"$f":"BB14","v":0},{"$f":"BC14","v":0},{"$f":"SUM(CC14:CD14)","v":0},null,{"$f":"CA14-CE14","v":0}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$E$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M36,0)","v":3722},{"$f":"F15","v":3722},{"$f":"G15","v":3722},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$49+$F$23>L15,$F$25*$F$30,0)+IF($C$50+$G$23>L15,$G$25*$G$30,0),0)","v":0},4.4850000000000003,0,0,{"$f":"ROUND(M15*P15,0)","v":0},0,0,149,{"$f":"ROUND(S15*T15,0)","v":0},{"$f":"ROUND(+U15+R15,0)","v":0},1.395,0,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},0,0,null,null,{"$f":"AE14+1","v":2016},0,0,{"$f":"+AG15+AF15","v":0},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,0,null,null,{"$f":"AQ14+1","v":2016},0,0,2.1999999999999999E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$50+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,0,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":0},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},0,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":0},0,7.7649999999999997,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.13900000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH15,$F$27*$F$30,0)+IF($C$50+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,0,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":0},null,null,{"$f":"BW14+1","v":2016},0,{"$f":"U15","v":0},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":0},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":0}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$49+$F$23>L16,$F$25*$F$30,0)+IF($C$50+$G$23>L16,$G$25*$G$30,0)+IF($C$51+$H$23>L16,$H$25*$H$30,0),0)","v":0},4.6420000000000003,0,0,0,0,0,151,{"$f":"ROUND(S16*T16,0)","v":0},0,1.444,0,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},0,0,null,null,2017,0,0,{"$f":"+AG16+AF16","v":0},null,0,0,0,null,0,null,null,2017,0,0,2.3E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$50+$G$23>AQ16,$G$27*$G$30,0)+IF($C$51+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},0.375,0,null,null,0,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,0,null,null,2017,{"$f":"ROUND(H12,0)","v":0},0,8.0370000000000008,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.14299999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH16,$F$27*$F$30,0)+IF($C$51+$H$23>BH16,$H$27*$H$30,0)+IF($C$50+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":0},null,0,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,0,null,null,2017,0,0,0,0,null,0,0,0,null,{"$f":"CA16-CE16","v":0}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$12","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$E$35","v":0},{"$f":"+'Gas Input Table Summary'!$E$36","v":0},{"$f":"+'Gas Input Table Summary'!$E$37","v":0},null,4,null,2018,{"$f":"ROUND(IF($C$49+$F$23>L17,$F$25*$F$30,0)+IF($C$50+$G$23>L17,$G$25*$G$30,0)+IF($C$51+$H$23>L17,$H$25*$H$30,0),0)","v":0},4.8049999999999997,0,0,0,0,0,152,0,0,1.494,0,0,0,0,0,null,null,2018,0,0,0,null,0,0,0,null,0,null,null,2018,0,0,2.4E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$50+$G$23>AQ17,$G$27*$G$30,0)+IF($C$51+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},0.38300000000000001,0,null,null,0,null,0,0,0,0,null,null,2018,0,0,8.3179999999999996,0,0.14799999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH17,$F$27*$F$30,0)+IF($C$51+$H$23>BH17,$H$27*$H$30,0)+IF($C$50+$G$23>BH17,$G$27*$G$30,0))*BM17,0)","v":0},null,0,null,{"$f":"+BC17","v":0},null,0,null,null,2018,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$38","v":0},{"$f":"+'Gas Input Table Summary'!$E$39","v":0},{"$f":"+'Gas Input Table Summary'!$E$40","v":0},null,5,null,2019,0,4.9729999999999999,0,0,0,0,0,154,0,0,1.546,0,0,0,0,0,null,null,2019,0,0,0,null,0,0,0,null,0,null,null,2019,0,0,2.5000000000000001E-2,0,0.39200000000000002,0,null,null,0,null,0,0,0,0,null,null,2019,0,0,8.61,0,0.154,0,null,0,null,0,null,0,null,null,2019,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,0,5.1470000000000002,0,0,0,0,0,155,0,0,1.6,0,0,0,0,0,null,null,2020,0,0,0,null,0,0,0,null,0,null,null,2020,0,0,2.5999999999999999E-2,0,0.40100000000000002,0,null,null,0,null,0,0,0,0,null,null,2020,0,0,8.9109999999999996,0,0.159,0,null,0,null,0,null,0,null,null,2020,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$E$14","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$E$41","v":0},{"$f":"+'Gas Input Table Summary'!$E$42","v":0},{"$f":"+'Gas Input Table Summary'!$E$43","v":0},null,7,null,2021,0,5.327,0,0,0,0,0,157,0,0,1.657,0,0,0,0,0,null,null,2021,0,0,0,null,0,0,0,null,0,null,null,2021,0,0,2.7E-2,0,0.41,0,null,null,0,null,0,0,0,0,null,null,2021,0,0,9.2230000000000008,0,0.16500000000000001,0,null,0,null,0,null,0,null,null,2021,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$44","v":0},{"$f":"+'Gas Input Table Summary'!$E$45","v":0},{"$f":"+'Gas Input Table Summary'!$E$46","v":1.4E-2},null,8,null,2022,0,5.5129999999999999,0,0,0,0,0,158,0,0,1.714,0,0,0,0,0,null,null,2022,0,0,0,null,0,0,0,null,0,null,null,2022,0,0,2.8000000000000001E-2,0,0.42,0,null,null,0,null,0,0,0,0,null,null,2022,0,0,9.5459999999999994,0,0.17,0,null,0,null,0,null,0,null,null,2022,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,0,5.7060000000000004,0,0,0,0,0,160,0,0,1.774,0,0,0,0,0,null,null,2023,0,0,0,null,0,0,0,null,0,null,null,2023,0,0,2.9000000000000001E-2,0,0.42899999999999999,0,null,null,0,null,0,0,0,0,null,null,2023,0,0,9.8800000000000008,0,0.17599999999999999,0,null,0,null,0,null,0,null,null,2023,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$E$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!F36,0)","v":20},{"$f":"F23","v":20},{"$f":"G23","v":20},null,10,null,2024,0,5.9059999999999997,0,0,0,0,0,162,0,0,1.837,0,0,0,0,0,null,null,2024,0,0,0,null,0,0,0,null,0,null,null,2024,0,0,0.03,0,0.439,0,null,null,0,null,0,0,0,0,null,null,2024,0,0,10.225,0,0.182,0,null,0,null,0,null,0,null,null,2024,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,0,6.1130000000000004,0,0,0,0,0,163,0,0,1.901,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.1E-2,0,0.44900000000000001,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,10.583,0,0.189,0,null,0,null,0,null,0,null,null,2025,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I36,3)","v":151.1},{"$f":"F25","v":151.1},{"$f":"G25","v":151.1},null,12,null,2026,0,6.327,0,0,0,0,0,165,0,0,1.9670000000000001,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.2000000000000001E-2,0,0.46,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,10.954000000000001,0,0.19500000000000001,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$18","v":0},null,null,null,null,null,null,13,null,2027,0,6.548,0,0,0,0,0,166,0,0,2.036,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.3000000000000002E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,11.337,0,0.20200000000000001,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!J36","v":0},{"$f":"+F27","v":0},{"$f":"+F27","v":0},null,14,null,2028,0,6.7770000000000001,0,0,0,0,0,168,0,0,2.1080000000000001,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.4000000000000002E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,11.734,0,0.20899999999999999,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$19","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,0,0,null,15,null,2029,0,7.0149999999999997,0,0,0,0,0,170,0,0,2.181,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.5000000000000003E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,12.145,0,0.217,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$20","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,0,7.26,0,0,0,0,0,172,0,0,2.258,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,3.5999999999999997E-2,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,12.57,0,0.224,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C36,0)","v":0},{"$f":"ROUND('Database Inputs'!D36,0)","v":0},{"$f":"ROUND('Database Inputs'!E36,0)","v":0},null,17,null,2031,0,7.5140000000000002,0,0,0,0,0,173,0,0,2.3370000000000002,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,3.7999999999999999E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,13.01,0,0.23200000000000001,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$E$21","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,7.7770000000000001,0,0,0,0,0,175,0,0,2.4180000000000001,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,3.9E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,13.465,0,0.24,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,null,null,null,null,null,19,null,2033,{"$f":"ROUND(IF($C$49+$F$23>L32,$F$25*$F$30,0)+IF($C$50+$G$23>L32,$G$25*$G$30,0)+IF($C$51+$H$23>L32,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J32,3)","v":8.0500000000000007},{"$f":"ROUND(M32*N32,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J32,3)","v":0},{"$f":"ROUND(M32*P32,0)","v":0},{"$f":"O32+Q32","v":0},{"$f":"ROUND(M32*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J32,0)","v":177},{"$f":"ROUND(S32*T32,0)","v":0},{"$f":"ROUND(+U32+R32,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J32,3)","v":2.5030000000000001},{"$f":"ROUND((1-$H$40)*(W32*M32),0)","v":0},0,0,{"$f":"SUM(X32:Z32)","v":0},{"$f":"V32-AA32","v":0},null,null,2033,{"$f":"+R32","v":0},{"$f":"+U32","v":0},{"$f":"+AG32+AF32","v":0},null,{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},{"$f":"SUM(AJ32:AK32)","v":0},null,{"$f":"+AH32-AL32","v":0},null,null,2033,{"$f":"AF32","v":0},{"$f":"+AG32","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J32,3)","v":0.04},{"$f":"ROUND((IF($C$49+$F$23>$AQ32,$F$27*$F$30,0)+IF($C$50+$G$23>AQ32,$G$27*$G$30,0)+IF($C$51+$H$23>AQ32,$H$27*$H$30,0))*AT32,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J32,3)","v":0.53900000000000003},{"$f":"ROUND(AV32*M32,0)","v":0},null,null,{"$f":"ROUND(AR32+AS32+AU32+AW32+AY32,0)","v":0},null,0,0,{"$f":"BB32+BC32","v":0},{"$f":"AZ32-BD32","v":0},null,null,2033,0,{"$f":"+M32","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J32,3)","v":13.936},{"$f":"ROUND(BJ32*BK32,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J32,3)","v":0.249},{"$f":"ROUND((IF($C$49+$F$23>BH32,$F$27*$F$30,0)+IF($C$51+$H$23>BH32,$H$27*$H$30,0)+IF($C$50+$G$23>BH32,$G$27*$G$30,0))*BM32,0)","v":0},null,{"$f":"BI32+BL32+BN32+BO32","v":0},null,{"$f":"+BC32","v":0},null,{"$f":"BP32-BR32","v":0},null,null,2033,0,{"$f":"U32","v":0},{"$f":"AU32","v":0},{"$f":"SUM(BX32:BZ32)","v":0},null,{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"SUM(CC32:CD32)","v":0},null,{"$f":"CA32-CE32","v":0}]
[null,null,null,null,null,null,null,null,null,20,null,2034,0,8.3309999999999995,0,0,0,0,0,178,0,0,2.5910000000000002,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,14.423999999999999,0,0.25700000000000001,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":0},{"$f":"ROUND(G30*G25,0)","v":0},{"$f":"ROUND(H30*H25,0)","v":0},null,21,null,2035,0,8.6229999999999993,0,0,0,0,0,180,0,0,2.681,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.2999999999999997E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,14.929,0,0.26600000000000001,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$22","v":0.35},null,null,null,null,null,null,22,null,2036,0,8.9250000000000007,0,0,0,0,0,182,0,0,2.7749999999999999,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.4999999999999998E-2,0,0.57699999999999996,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,15.451000000000001,0,0.27600000000000002,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!N36,0)","v":1600},{"$f":"F36","v":1600},{"$f":"G36","v":1600},null,23,null,2037,0,9.2370000000000001,0,0,0,0,0,184,0,0,2.8719999999999999,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,15.992000000000001,0,0.28499999999999998,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,24,null,2038,0,9.56,0,0,0,0,0,186,0,0,2.9729999999999999,0,0,0,0,0,null,null,2038,0,0,0,null,0,0,0,null,0,null,null,2038,0,0,4.8000000000000001E-2,0,0.60399999999999998,0,null,null,0,null,0,0,0,0,null,null,2038,0,0,16.552,0,0.29499999999999998,0,null,0,null,0,null,0,null,null,2038,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!E58","v":1.302}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$25","v":0},null,null,null,null,null,null,null,"Total = ",null,{"$f":"SUM(M14:M37)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V37)","v":0},null,null,null,null,{"$f":"SUM(AA14:AA37)","v":0},{"$f":"SUM(AB14:AB37)","v":0},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH37)","v":0},null,null,null,{"$f":"SUM(AL14:AL37)","v":0},null,{"$f":"SUM(AN14:AN37)","v":0},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ37)","v":0},null,null,null,{"$f":"SUM(BD14:BD37)","v":0},{"$f":"SUM(BE14:BE37)","v":0},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ37)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP37)","v":0},null,{"$f":"SUM(BR14:BR37)","v":0},null,{"$f":"SUM(BT14:BT37)","v":0},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA37)","v":0},null,null,null,{"$f":"SUM(CE14:CE37)","v":0},null,{"$f":"SUM(CG14:CG37)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!E59","v":0.35},null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$43,V15:V37),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$43,AA15:AA37),0)","v":0},{"$f":"ROUND(AB14+NPV($C$43,AB15:AB37),0)","v":0},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$43,AH15:AH37),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$43,AL15:AL37),0)","v":0},null,{"$f":"+AH40-AL40","v":0},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$45,AZ15:AZ37),0)","v":0},null,null,null,{"$f":"ROUND(BD14+NPV($C$45,BD15:BD37),0)","v":0},{"$f":"AZ40-BD40","v":0},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$41,BP15:BP37),0)","v":0},null,{"$f":"ROUND(BR14+NPV($C$41,BR15:BR37),0)","v":0},null,{"$f":"ROUND(BT14+NPV($C$41,BT15:BT37),0)","v":0},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$43,CA15:CA37),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$43,CE15:CE37),0)","v":0},null,{"$f":"ROUND(CG14+NPV($C$43,CG15:CG37),0)","v":0}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$26","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"AB40","v":0},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN40","v":0},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT40","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":10}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$27","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V40/AA40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH40/AL40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ40/BD40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP40/BR40,20)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA40/CE40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N42","v":0},{"$f":"N43","v":{"$error":"#DIV/0!"}},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,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,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,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$28","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG42","v":0},{"$f":"AG43","v":{"$error":"#DIV/0!"}},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",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,null,{"$f":"$J26","v":13}]
[null,null,null,null,"Societal Test",{"$f":"AS42","v":0},{"$f":"AS43","v":{"$error":"#DIV/0!"}},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null," ",null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$E$29","v":2014},null,"Participant Test",{"$f":"BJ42","v":0},{"$f":"BJ43","v":{"$error":"#DIV/0!"}},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (T)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY42","v":0},{"$f":"BY43","v":{"$error":"#DIV/0!"}},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Gas Input Table Summary'!$E$30","v":2015},null,null,null,null,null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 2 =",null,{"$f":"+'Gas Input Table Summary'!$E$31","v":2016},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
["      Project Analysis Year 3 =",null,{"$f":"+'Gas Input Table Summary'!$E$32","v":2017},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":16}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",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,null,null,null,null,null,null,null,"(I)","= (G) - (H)"]

{"sheet":"Comm Boiler (90%) Level 3","index":26,"n_rows":54,"n_cols":106,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:",{"$f":"CONCATENATE('Database Inputs'!A34,A7,'Database Inputs'!A37)","v":"Commercial Hot Water Boiler Tier 2 (90% AFUE)-Level 3"},null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial Hot Water Boiler Tier 2 (90% AFUE)-Level 3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial Hot Water Boiler Tier 2 (90% AFUE)-Level 3"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Commercial Hot Water Boiler Tier 2 (90% AFUE)-Level 3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial Hot Water Boiler Tier 2 (90% AFUE)-Level 3"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial Hot Water Boiler Tier 2 (90% AFUE)-Level 3"}]
["Program Years:",{"$f":"'Res. 92-94% Res Furnace'!B6","v":"2015 - 2017"}]
["-",null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$7","v":7.2489999999999997},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Database Inputs'!Q37","v":0},{"$f":"+'Database Inputs'!R37","v":0},{"$f":"+'Database Inputs'!S37","v":0},null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F36,0)","v":0},{"$f":"ROUND(G30*G36,0)","v":0},{"$f":"ROUND(H30*H36,0)","v":0},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$9","v":0.1293},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":0},{"$f":"SUM(G11:G12)","v":0},{"$f":"SUM(H11:H12)","v":0}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$49-$C$47","v":1},null,{"$f":"$C$49","v":2015},{"$f":"ROUND(IF($C$49+$F$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":0},{"$f":"ROUND(M14*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J14,3)","v":1.3480000000000001},{"$f":"ROUND((1-$H$40)*(W14*M14),0)","v":0},{"$f":"ROUND($F$11,0)","v":0},{"$f":"ROUND($F$12,0)","v":0},{"$f":"SUM(X14:Z14)","v":0},{"$f":"V14-AA14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+R14","v":0},{"$f":"+U14","v":0},{"$f":"+AG14+AF14","v":0},null,{"$f":"ROUND(Y14,0)","v":0},{"$f":"ROUND(Z14,0)","v":0},{"$f":"SUM(AJ14:AK14)","v":0},null,{"$f":"+AH14-AL14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$49+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":0},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":0},null,{"$f":"ROUND($F$13,0)","v":0},{"$f":"ROUND((F15*F30)-Z14,0)","v":0},{"$f":"BB14+BC14","v":0},{"$f":"AZ14-BD14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+F12","v":0},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.5030000000000001},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13400000000000001},{"$f":"ROUND(IF($C$49+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":0},null,{"$f":"ROUND(F15*F30,0)","v":0},null,{"$f":"BP14-BR14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"$R14","v":0},{"$f":"U14","v":0},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":0},null,{"$f":"BB14","v":0},{"$f":"BC14","v":0},{"$f":"SUM(CC14:CD14)","v":0},null,{"$f":"CA14-CE14","v":0}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$E$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M37,0)","v":12316},{"$f":"F15","v":12316},{"$f":"G15","v":12316},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$49+$F$23>L15,$F$25*$F$30,0)+IF($C$50+$G$23>L15,$G$25*$G$30,0),0)","v":0},4.4850000000000003,0,0,{"$f":"ROUND(M15*P15,0)","v":0},0,0,149,{"$f":"ROUND(S15*T15,0)","v":0},{"$f":"ROUND(+U15+R15,0)","v":0},1.395,0,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},0,0,null,null,{"$f":"AE14+1","v":2016},0,0,{"$f":"+AG15+AF15","v":0},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,0,null,null,{"$f":"AQ14+1","v":2016},0,0,2.1999999999999999E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$50+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,0,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":0},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},0,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":0},0,7.7649999999999997,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.13900000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH15,$F$27*$F$30,0)+IF($C$50+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,0,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":0},null,null,{"$f":"BW14+1","v":2016},0,{"$f":"U15","v":0},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":0},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":0}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$49+$F$23>L16,$F$25*$F$30,0)+IF($C$50+$G$23>L16,$G$25*$G$30,0)+IF($C$51+$H$23>L16,$H$25*$H$30,0),0)","v":0},4.6420000000000003,0,0,0,0,0,151,{"$f":"ROUND(S16*T16,0)","v":0},0,1.444,0,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},0,0,null,null,2017,0,0,{"$f":"+AG16+AF16","v":0},null,0,0,0,null,0,null,null,2017,0,0,2.3E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$50+$G$23>AQ16,$G$27*$G$30,0)+IF($C$51+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},0.375,0,null,null,0,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,0,null,null,2017,{"$f":"ROUND(H12,0)","v":0},0,8.0370000000000008,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.14299999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH16,$F$27*$F$30,0)+IF($C$51+$H$23>BH16,$H$27*$H$30,0)+IF($C$50+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":0},null,0,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,0,null,null,2017,0,0,0,0,null,0,0,0,null,{"$f":"CA16-CE16","v":0}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$12","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$E$35","v":0},{"$f":"+'Gas Input Table Summary'!$E$36","v":0},{"$f":"+'Gas Input Table Summary'!$E$37","v":0},null,4,null,2018,{"$f":"ROUND(IF($C$49+$F$23>L17,$F$25*$F$30,0)+IF($C$50+$G$23>L17,$G$25*$G$30,0)+IF($C$51+$H$23>L17,$H$25*$H$30,0),0)","v":0},4.8049999999999997,0,0,0,0,0,152,0,0,1.494,0,0,0,0,0,null,null,2018,0,0,0,null,0,0,0,null,0,null,null,2018,0,0,2.4E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$50+$G$23>AQ17,$G$27*$G$30,0)+IF($C$51+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},0.38300000000000001,0,null,null,0,null,0,0,0,0,null,null,2018,0,0,8.3179999999999996,0,0.14799999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH17,$F$27*$F$30,0)+IF($C$51+$H$23>BH17,$H$27*$H$30,0)+IF($C$50+$G$23>BH17,$G$27*$G$30,0))*BM17,0)","v":0},null,0,null,{"$f":"+BC17","v":0},null,0,null,null,2018,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$38","v":0},{"$f":"+'Gas Input Table Summary'!$E$39","v":0},{"$f":"+'Gas Input Table Summary'!$E$40","v":0},null,5,null,2019,0,4.9729999999999999,0,0,0,0,0,154,0,0,1.546,0,0,0,0,0,null,null,2019,0,0,0,null,0,0,0,null,0,null,null,2019,0,0,2.5000000000000001E-2,0,0.39200000000000002,0,null,null,0,null,0,0,0,0,null,null,2019,0,0,8.61,0,0.154,0,null,0,null,0,null,0,null,null,2019,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,0,5.1470000000000002,0,0,0,0,0,155,0,0,1.6,0,0,0,0,0,null,null,2020,0,0,0,null,0,0,0,null,0,null,null,2020,0,0,2.5999999999999999E-2,0,0.40100000000000002,0,null,null,0,null,0,0,0,0,null,null,2020,0,0,8.9109999999999996,0,0.159,0,null,0,null,0,null,0,null,null,2020,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$E$14","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$E$41","v":0},{"$f":"+'Gas Input Table Summary'!$E$42","v":0},{"$f":"+'Gas Input Table Summary'!$E$43","v":0},null,7,null,2021,0,5.327,0,0,0,0,0,157,0,0,1.657,0,0,0,0,0,null,null,2021,0,0,0,null,0,0,0,null,0,null,null,2021,0,0,2.7E-2,0,0.41,0,null,null,0,null,0,0,0,0,null,null,2021,0,0,9.2230000000000008,0,0.16500000000000001,0,null,0,null,0,null,0,null,null,2021,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$44","v":0},{"$f":"+'Gas Input Table Summary'!$E$45","v":0},{"$f":"+'Gas Input Table Summary'!$E$46","v":1.4E-2},null,8,null,2022,0,5.5129999999999999,0,0,0,0,0,158,0,0,1.714,0,0,0,0,0,null,null,2022,0,0,0,null,0,0,0,null,0,null,null,2022,0,0,2.8000000000000001E-2,0,0.42,0,null,null,0,null,0,0,0,0,null,null,2022,0,0,9.5459999999999994,0,0.17,0,null,0,null,0,null,0,null,null,2022,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,0,5.7060000000000004,0,0,0,0,0,160,0,0,1.774,0,0,0,0,0,null,null,2023,0,0,0,null,0,0,0,null,0,null,null,2023,0,0,2.9000000000000001E-2,0,0.42899999999999999,0,null,null,0,null,0,0,0,0,null,null,2023,0,0,9.8800000000000008,0,0.17599999999999999,0,null,0,null,0,null,0,null,null,2023,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$E$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!F37,0)","v":20},{"$f":"F23","v":20},{"$f":"G23","v":20},null,10,null,2024,0,5.9059999999999997,0,0,0,0,0,162,0,0,1.837,0,0,0,0,0,null,null,2024,0,0,0,null,0,0,0,null,0,null,null,2024,0,0,0.03,0,0.439,0,null,null,0,null,0,0,0,0,null,null,2024,0,0,10.225,0,0.182,0,null,0,null,0,null,0,null,null,2024,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,0,6.1130000000000004,0,0,0,0,0,163,0,0,1.901,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.1E-2,0,0.44900000000000001,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,10.583,0,0.189,0,null,0,null,0,null,0,null,null,2025,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I37,3)","v":503.7},{"$f":"F25","v":503.7},{"$f":"G25","v":503.7},null,12,null,2026,0,6.327,0,0,0,0,0,165,0,0,1.9670000000000001,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.2000000000000001E-2,0,0.46,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,10.954000000000001,0,0.19500000000000001,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$18","v":0},null,null,null,null,null,null,13,null,2027,0,6.548,0,0,0,0,0,166,0,0,2.036,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.3000000000000002E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,11.337,0,0.20200000000000001,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!J37","v":0},{"$f":"+F27","v":0},{"$f":"+F27","v":0},null,14,null,2028,0,6.7770000000000001,0,0,0,0,0,168,0,0,2.1080000000000001,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.4000000000000002E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,11.734,0,0.20899999999999999,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$19","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,0,0,null,15,null,2029,0,7.0149999999999997,0,0,0,0,0,170,0,0,2.181,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.5000000000000003E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,12.145,0,0.217,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$20","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,0,7.26,0,0,0,0,0,172,0,0,2.258,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,3.5999999999999997E-2,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,12.57,0,0.224,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C37,0)","v":0},{"$f":"ROUND('Database Inputs'!D37,0)","v":0},{"$f":"ROUND('Database Inputs'!E37,0)","v":0},null,17,null,2031,0,7.5140000000000002,0,0,0,0,0,173,0,0,2.3370000000000002,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,3.7999999999999999E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,13.01,0,0.23200000000000001,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$E$21","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,7.7770000000000001,0,0,0,0,0,175,0,0,2.4180000000000001,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,3.9E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,13.465,0,0.24,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,null,null,null,null,null,19,null,2033,{"$f":"ROUND(IF($C$49+$F$23>L32,$F$25*$F$30,0)+IF($C$50+$G$23>L32,$G$25*$G$30,0)+IF($C$51+$H$23>L32,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J32,3)","v":8.0500000000000007},{"$f":"ROUND(M32*N32,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J32,3)","v":0},{"$f":"ROUND(M32*P32,0)","v":0},{"$f":"O32+Q32","v":0},{"$f":"ROUND(M32*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J32,0)","v":177},{"$f":"ROUND(S32*T32,0)","v":0},{"$f":"ROUND(+U32+R32,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J32,3)","v":2.5030000000000001},{"$f":"ROUND((1-$H$40)*(W32*M32),0)","v":0},0,0,{"$f":"SUM(X32:Z32)","v":0},{"$f":"V32-AA32","v":0},null,null,2033,{"$f":"+R32","v":0},{"$f":"+U32","v":0},{"$f":"+AG32+AF32","v":0},null,{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},{"$f":"SUM(AJ32:AK32)","v":0},null,{"$f":"+AH32-AL32","v":0},null,null,2033,{"$f":"AF32","v":0},{"$f":"+AG32","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J32,3)","v":0.04},{"$f":"ROUND((IF($C$49+$F$23>$AQ32,$F$27*$F$30,0)+IF($C$50+$G$23>AQ32,$G$27*$G$30,0)+IF($C$51+$H$23>AQ32,$H$27*$H$30,0))*AT32,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J32,3)","v":0.53900000000000003},{"$f":"ROUND(AV32*M32,0)","v":0},null,null,{"$f":"ROUND(AR32+AS32+AU32+AW32+AY32,0)","v":0},null,0,0,{"$f":"BB32+BC32","v":0},{"$f":"AZ32-BD32","v":0},null,null,2033,0,{"$f":"+M32","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J32,3)","v":13.936},{"$f":"ROUND(BJ32*BK32,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J32,3)","v":0.249},{"$f":"ROUND((IF($C$49+$F$23>BH32,$F$27*$F$30,0)+IF($C$51+$H$23>BH32,$H$27*$H$30,0)+IF($C$50+$G$23>BH32,$G$27*$G$30,0))*BM32,0)","v":0},null,{"$f":"BI32+BL32+BN32+BO32","v":0},null,{"$f":"+BC32","v":0},null,{"$f":"BP32-BR32","v":0},null,null,2033,0,{"$f":"U32","v":0},{"$f":"AU32","v":0},{"$f":"SUM(BX32:BZ32)","v":0},null,{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"SUM(CC32:CD32)","v":0},null,{"$f":"CA32-CE32","v":0}]
[null,null,null,null,null,null,null,null,null,20,null,2034,0,8.3309999999999995,0,0,0,0,0,178,0,0,2.5910000000000002,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,14.423999999999999,0,0.25700000000000001,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":0},{"$f":"ROUND(G30*G25,0)","v":0},{"$f":"ROUND(H30*H25,0)","v":0},null,21,null,2035,0,8.6229999999999993,0,0,0,0,0,180,0,0,2.681,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.2999999999999997E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,14.929,0,0.26600000000000001,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$22","v":0.35},null,null,null,null,null,null,22,null,2036,0,8.9250000000000007,0,0,0,0,0,182,0,0,2.7749999999999999,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.4999999999999998E-2,0,0.57699999999999996,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,15.451000000000001,0,0.27600000000000002,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!N37,0)","v":5000},{"$f":"F36","v":5000},{"$f":"G36","v":5000},null,23,null,2037,0,9.2370000000000001,0,0,0,0,0,184,0,0,2.8719999999999999,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,15.992000000000001,0,0.28499999999999998,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,24,null,2038,0,9.56,0,0,0,0,0,186,0,0,2.9729999999999999,0,0,0,0,0,null,null,2038,0,0,0,null,0,0,0,null,0,null,null,2038,0,0,4.8000000000000001E-2,0,0.60399999999999998,0,null,null,0,null,0,0,0,0,null,null,2038,0,0,16.552,0,0.29499999999999998,0,null,0,null,0,null,0,null,null,2038,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!E58","v":1.302}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$25","v":0},null,null,null,null,null,null,null,"Total = ",null,{"$f":"SUM(M14:M37)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V37)","v":0},null,null,null,null,{"$f":"SUM(AA14:AA37)","v":0},{"$f":"SUM(AB14:AB37)","v":0},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH37)","v":0},null,null,null,{"$f":"SUM(AL14:AL37)","v":0},null,{"$f":"SUM(AN14:AN37)","v":0},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ37)","v":0},null,null,null,{"$f":"SUM(BD14:BD37)","v":0},{"$f":"SUM(BE14:BE37)","v":0},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ37)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP37)","v":0},null,{"$f":"SUM(BR14:BR37)","v":0},null,{"$f":"SUM(BT14:BT37)","v":0},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA37)","v":0},null,null,null,{"$f":"SUM(CE14:CE37)","v":0},null,{"$f":"SUM(CG14:CG37)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!E59","v":0.35},null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$43,V15:V37),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$43,AA15:AA37),0)","v":0},{"$f":"ROUND(AB14+NPV($C$43,AB15:AB37),0)","v":0},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$43,AH15:AH37),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$43,AL15:AL37),0)","v":0},null,{"$f":"+AH40-AL40","v":0},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$45,AZ15:AZ37),0)","v":0},null,null,null,{"$f":"ROUND(BD14+NPV($C$45,BD15:BD37),0)","v":0},{"$f":"AZ40-BD40","v":0},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$41,BP15:BP37),0)","v":0},null,{"$f":"ROUND(BR14+NPV($C$41,BR15:BR37),0)","v":0},null,{"$f":"ROUND(BT14+NPV($C$41,BT15:BT37),0)","v":0},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$43,CA15:CA37),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$43,CE15:CE37),0)","v":0},null,{"$f":"ROUND(CG14+NPV($C$43,CG15:CG37),0)","v":0}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$26","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"AB40","v":0},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN40","v":0},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT40","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":10}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$27","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V40/AA40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH40/AL40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ40/BD40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP40/BR40,20)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA40/CE40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N42","v":0},{"$f":"N43","v":{"$error":"#DIV/0!"}},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,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,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,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$28","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG42","v":0},{"$f":"AG43","v":{"$error":"#DIV/0!"}},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",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,null,{"$f":"$J26","v":13}]
[null,null,null,null,"Societal Test",{"$f":"AS42","v":0},{"$f":"AS43","v":{"$error":"#DIV/0!"}},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null," ",null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$E$29","v":2014},null,"Participant Test",{"$f":"BJ42","v":0},{"$f":"BJ43","v":{"$error":"#DIV/0!"}},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (T)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY42","v":0},{"$f":"BY43","v":{"$error":"#DIV/0!"}},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Gas Input Table Summary'!$E$30","v":2015},null,null,null,null,null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 2 =",null,{"$f":"+'Gas Input Table Summary'!$E$31","v":2016},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
["      Project Analysis Year 3 =",null,{"$f":"+'Gas Input Table Summary'!$E$32","v":2017},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":16}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",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,null,null,null,null,null,null,null,"(I)","= (G) - (H)"]

{"sheet":"Comm LP&HP Steam Boilers - LV1","index":27,"n_rows":54,"n_cols":106,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:",{"$f":"CONCATENATE('Database Inputs'!A38,A7,'Database Inputs'!A39)","v":"Commercial LP & HP Steam Boilers-Level 1"},null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial LP & HP Steam Boilers-Level 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial LP & HP Steam Boilers-Level 1"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Commercial LP & HP Steam Boilers-Level 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial LP & HP Steam Boilers-Level 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial LP & HP Steam Boilers-Level 1"}]
["Program Years:",{"$f":"'Res. 92-94% Res Furnace'!B6","v":"2015 - 2017"}]
["-",null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$7","v":7.2489999999999997},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Database Inputs'!Q39","v":0},{"$f":"+'Database Inputs'!R39","v":0},{"$f":"+'Database Inputs'!S39","v":0},null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F36,0)","v":0},{"$f":"ROUND(G30*G36,0)","v":0},{"$f":"ROUND(H30*H36,0)","v":0},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$9","v":0.1293},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":0},{"$f":"SUM(G11:G12)","v":0},{"$f":"SUM(H11:H12)","v":0}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$49-$C$47","v":1},null,{"$f":"$C$49","v":2015},{"$f":"ROUND(IF($C$49+$F$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":0},{"$f":"ROUND(M14*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J14,3)","v":1.3480000000000001},{"$f":"ROUND((1-$H$40)*(W14*M14),0)","v":0},{"$f":"ROUND($F$11,0)","v":0},{"$f":"ROUND($F$12,0)","v":0},{"$f":"SUM(X14:Z14)","v":0},{"$f":"V14-AA14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+R14","v":0},{"$f":"+U14","v":0},{"$f":"+AG14+AF14","v":0},null,{"$f":"ROUND(Y14,0)","v":0},{"$f":"ROUND(Z14,0)","v":0},{"$f":"SUM(AJ14:AK14)","v":0},null,{"$f":"+AH14-AL14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$49+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":0},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":0},null,{"$f":"ROUND($F$13,0)","v":0},{"$f":"ROUND((F15*F30)-Z14,0)","v":0},{"$f":"BB14+BC14","v":0},{"$f":"AZ14-BD14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+F12","v":0},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.5030000000000001},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13400000000000001},{"$f":"ROUND(IF($C$49+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":0},null,{"$f":"ROUND(F15*F30,0)","v":0},null,{"$f":"BP14-BR14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"$R14","v":0},{"$f":"U14","v":0},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":0},null,{"$f":"BB14","v":0},{"$f":"BC14","v":0},{"$f":"SUM(CC14:CD14)","v":0},null,{"$f":"CA14-CE14","v":0}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$E$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M39,0)","v":1758},{"$f":"F15","v":1758},{"$f":"G15","v":1758},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$49+$F$23>L15,$F$25*$F$30,0)+IF($C$50+$G$23>L15,$G$25*$G$30,0),0)","v":0},4.4850000000000003,0,0,{"$f":"ROUND(M15*P15,0)","v":0},0,0,149,{"$f":"ROUND(S15*T15,0)","v":0},{"$f":"ROUND(+U15+R15,0)","v":0},1.395,0,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},0,0,null,null,{"$f":"AE14+1","v":2016},0,0,{"$f":"+AG15+AF15","v":0},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,0,null,null,{"$f":"AQ14+1","v":2016},0,0,2.1999999999999999E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$50+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,0,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":0},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},0,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":0},0,7.7649999999999997,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.13900000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH15,$F$27*$F$30,0)+IF($C$50+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,0,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":0},null,null,{"$f":"BW14+1","v":2016},0,{"$f":"U15","v":0},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":0},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":0}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$49+$F$23>L16,$F$25*$F$30,0)+IF($C$50+$G$23>L16,$G$25*$G$30,0)+IF($C$51+$H$23>L16,$H$25*$H$30,0),0)","v":0},4.6420000000000003,0,0,0,0,0,151,{"$f":"ROUND(S16*T16,0)","v":0},0,1.444,0,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},0,0,null,null,2017,0,0,{"$f":"+AG16+AF16","v":0},null,0,0,0,null,0,null,null,2017,0,0,2.3E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$50+$G$23>AQ16,$G$27*$G$30,0)+IF($C$51+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},0.375,0,null,null,0,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,0,null,null,2017,{"$f":"ROUND(H12,0)","v":0},0,8.0370000000000008,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.14299999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH16,$F$27*$F$30,0)+IF($C$51+$H$23>BH16,$H$27*$H$30,0)+IF($C$50+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":0},null,0,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,0,null,null,2017,0,0,0,0,null,0,0,0,null,{"$f":"CA16-CE16","v":0}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$12","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$E$35","v":0},{"$f":"+'Gas Input Table Summary'!$E$36","v":0},{"$f":"+'Gas Input Table Summary'!$E$37","v":0},null,4,null,2018,{"$f":"ROUND(IF($C$49+$F$23>L17,$F$25*$F$30,0)+IF($C$50+$G$23>L17,$G$25*$G$30,0)+IF($C$51+$H$23>L17,$H$25*$H$30,0),0)","v":0},4.8049999999999997,0,0,0,0,0,152,0,0,1.494,0,0,0,0,0,null,null,2018,0,0,0,null,0,0,0,null,0,null,null,2018,0,0,2.4E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$50+$G$23>AQ17,$G$27*$G$30,0)+IF($C$51+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},0.38300000000000001,0,null,null,0,null,0,0,0,0,null,null,2018,0,0,8.3179999999999996,0,0.14799999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH17,$F$27*$F$30,0)+IF($C$51+$H$23>BH17,$H$27*$H$30,0)+IF($C$50+$G$23>BH17,$G$27*$G$30,0))*BM17,0)","v":0},null,0,null,{"$f":"+BC17","v":0},null,0,null,null,2018,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$38","v":0},{"$f":"+'Gas Input Table Summary'!$E$39","v":0},{"$f":"+'Gas Input Table Summary'!$E$40","v":0},null,5,null,2019,0,4.9729999999999999,0,0,0,0,0,154,0,0,1.546,0,0,0,0,0,null,null,2019,0,0,0,null,0,0,0,null,0,null,null,2019,0,0,2.5000000000000001E-2,0,0.39200000000000002,0,null,null,0,null,0,0,0,0,null,null,2019,0,0,8.61,0,0.154,0,null,0,null,0,null,0,null,null,2019,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,0,5.1470000000000002,0,0,0,0,0,155,0,0,1.6,0,0,0,0,0,null,null,2020,0,0,0,null,0,0,0,null,0,null,null,2020,0,0,2.5999999999999999E-2,0,0.40100000000000002,0,null,null,0,null,0,0,0,0,null,null,2020,0,0,8.9109999999999996,0,0.159,0,null,0,null,0,null,0,null,null,2020,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$E$14","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$E$41","v":0},{"$f":"+'Gas Input Table Summary'!$E$42","v":0},{"$f":"+'Gas Input Table Summary'!$E$43","v":0},null,7,null,2021,0,5.327,0,0,0,0,0,157,0,0,1.657,0,0,0,0,0,null,null,2021,0,0,0,null,0,0,0,null,0,null,null,2021,0,0,2.7E-2,0,0.41,0,null,null,0,null,0,0,0,0,null,null,2021,0,0,9.2230000000000008,0,0.16500000000000001,0,null,0,null,0,null,0,null,null,2021,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$44","v":0},{"$f":"+'Gas Input Table Summary'!$E$45","v":0},{"$f":"+'Gas Input Table Summary'!$E$46","v":1.4E-2},null,8,null,2022,0,5.5129999999999999,0,0,0,0,0,158,0,0,1.714,0,0,0,0,0,null,null,2022,0,0,0,null,0,0,0,null,0,null,null,2022,0,0,2.8000000000000001E-2,0,0.42,0,null,null,0,null,0,0,0,0,null,null,2022,0,0,9.5459999999999994,0,0.17,0,null,0,null,0,null,0,null,null,2022,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,0,5.7060000000000004,0,0,0,0,0,160,0,0,1.774,0,0,0,0,0,null,null,2023,0,0,0,null,0,0,0,null,0,null,null,2023,0,0,2.9000000000000001E-2,0,0.42899999999999999,0,null,null,0,null,0,0,0,0,null,null,2023,0,0,9.8800000000000008,0,0.17599999999999999,0,null,0,null,0,null,0,null,null,2023,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$E$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!F39,0)","v":20},{"$f":"F23","v":20},{"$f":"G23","v":20},null,10,null,2024,0,5.9059999999999997,0,0,0,0,0,162,0,0,1.837,0,0,0,0,0,null,null,2024,0,0,0,null,0,0,0,null,0,null,null,2024,0,0,0.03,0,0.439,0,null,null,0,null,0,0,0,0,null,null,2024,0,0,10.225,0,0.182,0,null,0,null,0,null,0,null,null,2024,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,0,6.1130000000000004,0,0,0,0,0,163,0,0,1.901,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.1E-2,0,0.44900000000000001,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,10.583,0,0.189,0,null,0,null,0,null,0,null,null,2025,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I39,3)","v":25.9},{"$f":"F25","v":25.9},{"$f":"G25","v":25.9},null,12,null,2026,0,6.327,0,0,0,0,0,165,0,0,1.9670000000000001,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.2000000000000001E-2,0,0.46,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,10.954000000000001,0,0.19500000000000001,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$18","v":0},null,null,null,null,null,null,13,null,2027,0,6.548,0,0,0,0,0,166,0,0,2.036,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.3000000000000002E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,11.337,0,0.20200000000000001,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!J39","v":0},{"$f":"+F27","v":0},{"$f":"+F27","v":0},null,14,null,2028,0,6.7770000000000001,0,0,0,0,0,168,0,0,2.1080000000000001,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.4000000000000002E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,11.734,0,0.20899999999999999,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$19","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,0,0,null,15,null,2029,0,7.0149999999999997,0,0,0,0,0,170,0,0,2.181,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.5000000000000003E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,12.145,0,0.217,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$20","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,0,7.26,0,0,0,0,0,172,0,0,2.258,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,3.5999999999999997E-2,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,12.57,0,0.224,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C39,0)","v":0},{"$f":"ROUND('Database Inputs'!D39,0)","v":0},{"$f":"ROUND('Database Inputs'!E39,0)","v":0},null,17,null,2031,0,7.5140000000000002,0,0,0,0,0,173,0,0,2.3370000000000002,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,3.7999999999999999E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,13.01,0,0.23200000000000001,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$E$21","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,7.7770000000000001,0,0,0,0,0,175,0,0,2.4180000000000001,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,3.9E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,13.465,0,0.24,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,null,null,null,null,null,19,null,2033,{"$f":"ROUND(IF($C$49+$F$23>L32,$F$25*$F$30,0)+IF($C$50+$G$23>L32,$G$25*$G$30,0)+IF($C$51+$H$23>L32,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J32,3)","v":8.0500000000000007},{"$f":"ROUND(M32*N32,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J32,3)","v":0},{"$f":"ROUND(M32*P32,0)","v":0},{"$f":"O32+Q32","v":0},{"$f":"ROUND(M32*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J32,0)","v":177},{"$f":"ROUND(S32*T32,0)","v":0},{"$f":"ROUND(+U32+R32,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J32,3)","v":2.5030000000000001},{"$f":"ROUND((1-$H$40)*(W32*M32),0)","v":0},0,0,{"$f":"SUM(X32:Z32)","v":0},{"$f":"V32-AA32","v":0},null,null,2033,{"$f":"+R32","v":0},{"$f":"+U32","v":0},{"$f":"+AG32+AF32","v":0},null,{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},{"$f":"SUM(AJ32:AK32)","v":0},null,{"$f":"+AH32-AL32","v":0},null,null,2033,{"$f":"AF32","v":0},{"$f":"+AG32","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J32,3)","v":0.04},{"$f":"ROUND((IF($C$49+$F$23>$AQ32,$F$27*$F$30,0)+IF($C$50+$G$23>AQ32,$G$27*$G$30,0)+IF($C$51+$H$23>AQ32,$H$27*$H$30,0))*AT32,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J32,3)","v":0.53900000000000003},{"$f":"ROUND(AV32*M32,0)","v":0},null,null,{"$f":"ROUND(AR32+AS32+AU32+AW32+AY32,0)","v":0},null,0,0,{"$f":"BB32+BC32","v":0},{"$f":"AZ32-BD32","v":0},null,null,2033,0,{"$f":"+M32","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J32,3)","v":13.936},{"$f":"ROUND(BJ32*BK32,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J32,3)","v":0.249},{"$f":"ROUND((IF($C$49+$F$23>BH32,$F$27*$F$30,0)+IF($C$51+$H$23>BH32,$H$27*$H$30,0)+IF($C$50+$G$23>BH32,$G$27*$G$30,0))*BM32,0)","v":0},null,{"$f":"BI32+BL32+BN32+BO32","v":0},null,{"$f":"+BC32","v":0},null,{"$f":"BP32-BR32","v":0},null,null,2033,0,{"$f":"U32","v":0},{"$f":"AU32","v":0},{"$f":"SUM(BX32:BZ32)","v":0},null,{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"SUM(CC32:CD32)","v":0},null,{"$f":"CA32-CE32","v":0}]
[null,null,null,null,null,null,null,null,null,20,null,2034,0,8.3309999999999995,0,0,0,0,0,178,0,0,2.5910000000000002,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,14.423999999999999,0,0.25700000000000001,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":0},{"$f":"ROUND(G30*G25,0)","v":0},{"$f":"ROUND(H30*H25,0)","v":0},null,21,null,2035,0,8.6229999999999993,0,0,0,0,0,180,0,0,2.681,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.2999999999999997E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,14.929,0,0.26600000000000001,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$22","v":0.35},null,null,null,null,null,null,22,null,2036,0,8.9250000000000007,0,0,0,0,0,182,0,0,2.7749999999999999,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.4999999999999998E-2,0,0.57699999999999996,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,15.451000000000001,0,0.27600000000000002,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!N39,0)","v":800},{"$f":"F36","v":800},{"$f":"G36","v":800},null,23,null,2037,0,9.2370000000000001,0,0,0,0,0,184,0,0,2.8719999999999999,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,15.992000000000001,0,0.28499999999999998,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,24,null,2038,0,9.56,0,0,0,0,0,186,0,0,2.9729999999999999,0,0,0,0,0,null,null,2038,0,0,0,null,0,0,0,null,0,null,null,2038,0,0,4.8000000000000001E-2,0,0.60399999999999998,0,null,null,0,null,0,0,0,0,null,null,2038,0,0,16.552,0,0.29499999999999998,0,null,0,null,0,null,0,null,null,2038,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!E58","v":1.302}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$25","v":0},null,null,null,null,null,null,null,"Total = ",null,{"$f":"SUM(M14:M37)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V37)","v":0},null,null,null,null,{"$f":"SUM(AA14:AA37)","v":0},{"$f":"SUM(AB14:AB37)","v":0},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH37)","v":0},null,null,null,{"$f":"SUM(AL14:AL37)","v":0},null,{"$f":"SUM(AN14:AN37)","v":0},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ37)","v":0},null,null,null,{"$f":"SUM(BD14:BD37)","v":0},{"$f":"SUM(BE14:BE37)","v":0},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ37)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP37)","v":0},null,{"$f":"SUM(BR14:BR37)","v":0},null,{"$f":"SUM(BT14:BT37)","v":0},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA37)","v":0},null,null,null,{"$f":"SUM(CE14:CE37)","v":0},null,{"$f":"SUM(CG14:CG37)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!E59","v":0.35},null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$43,V15:V37),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$43,AA15:AA37),0)","v":0},{"$f":"ROUND(AB14+NPV($C$43,AB15:AB37),0)","v":0},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$43,AH15:AH37),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$43,AL15:AL37),0)","v":0},null,{"$f":"+AH40-AL40","v":0},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$45,AZ15:AZ37),0)","v":0},null,null,null,{"$f":"ROUND(BD14+NPV($C$45,BD15:BD37),0)","v":0},{"$f":"AZ40-BD40","v":0},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$41,BP15:BP37),0)","v":0},null,{"$f":"ROUND(BR14+NPV($C$41,BR15:BR37),0)","v":0},null,{"$f":"ROUND(BT14+NPV($C$41,BT15:BT37),0)","v":0},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$43,CA15:CA37),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$43,CE15:CE37),0)","v":0},null,{"$f":"ROUND(CG14+NPV($C$43,CG15:CG37),0)","v":0}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$26","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"AB40","v":0},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN40","v":0},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT40","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":10}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$27","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V40/AA40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH40/AL40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ40/BD40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP40/BR40,20)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA40/CE40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N42","v":0},{"$f":"N43","v":{"$error":"#DIV/0!"}},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,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,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,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$28","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG42","v":0},{"$f":"AG43","v":{"$error":"#DIV/0!"}},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",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,null,{"$f":"$J26","v":13}]
[null,null,null,null,"Societal Test",{"$f":"AS42","v":0},{"$f":"AS43","v":{"$error":"#DIV/0!"}},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null," ",null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$E$29","v":2014},null,"Participant Test",{"$f":"BJ42","v":0},{"$f":"BJ43","v":{"$error":"#DIV/0!"}},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (T)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY42","v":0},{"$f":"BY43","v":{"$error":"#DIV/0!"}},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Gas Input Table Summary'!$E$30","v":2015},null,null,null,null,null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 2 =",null,{"$f":"+'Gas Input Table Summary'!$E$31","v":2016},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
["      Project Analysis Year 3 =",null,{"$f":"+'Gas Input Table Summary'!$E$32","v":2017},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":16}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",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,null,null,null,null,null,null,null,"(I)","= (G) - (H)"]

{"sheet":"Comm LP&HP Steam Boilers - LV2","index":28,"n_rows":54,"n_cols":106,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:",{"$f":"CONCATENATE('Database Inputs'!A38,A7,'Database Inputs'!A40)","v":"Commercial LP & HP Steam Boilers-Level 2"},null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial LP & HP Steam Boilers-Level 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial LP & HP Steam Boilers-Level 2"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Commercial LP & HP Steam Boilers-Level 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial LP & HP Steam Boilers-Level 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial LP & HP Steam Boilers-Level 2"}]
["Program Years:",{"$f":"'Res. 92-94% Res Furnace'!B6","v":"2015 - 2017"}]
["-",null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$7","v":7.2489999999999997},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Database Inputs'!Q40","v":0},{"$f":"+'Database Inputs'!R40","v":0},{"$f":"+'Database Inputs'!S40","v":0},null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F36,0)","v":0},{"$f":"ROUND(G30*G36,0)","v":0},{"$f":"ROUND(H30*H36,0)","v":0},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$9","v":0.1293},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":0},{"$f":"SUM(G11:G12)","v":0},{"$f":"SUM(H11:H12)","v":0}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$49-$C$47","v":1},null,{"$f":"$C$49","v":2015},{"$f":"ROUND(IF($C$49+$F$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":0},{"$f":"ROUND(M14*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J14,3)","v":1.3480000000000001},{"$f":"ROUND((1-$H$40)*(W14*M14),0)","v":0},{"$f":"ROUND($F$11,0)","v":0},{"$f":"ROUND($F$12,0)","v":0},{"$f":"SUM(X14:Z14)","v":0},{"$f":"V14-AA14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+R14","v":0},{"$f":"+U14","v":0},{"$f":"+AG14+AF14","v":0},null,{"$f":"ROUND(Y14,0)","v":0},{"$f":"ROUND(Z14,0)","v":0},{"$f":"SUM(AJ14:AK14)","v":0},null,{"$f":"+AH14-AL14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$49+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":0},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":0},null,{"$f":"ROUND($F$13,0)","v":0},{"$f":"ROUND((F15*F30)-Z14,0)","v":0},{"$f":"BB14+BC14","v":0},{"$f":"AZ14-BD14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+F12","v":0},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.5030000000000001},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13400000000000001},{"$f":"ROUND(IF($C$49+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":0},null,{"$f":"ROUND(F15*F30,0)","v":0},null,{"$f":"BP14-BR14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"$R14","v":0},{"$f":"U14","v":0},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":0},null,{"$f":"BB14","v":0},{"$f":"BC14","v":0},{"$f":"SUM(CC14:CD14)","v":0},null,{"$f":"CA14-CE14","v":0}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$E$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M40,0)","v":3722},{"$f":"F15","v":3722},{"$f":"G15","v":3722},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$49+$F$23>L15,$F$25*$F$30,0)+IF($C$50+$G$23>L15,$G$25*$G$30,0),0)","v":0},4.4850000000000003,0,0,{"$f":"ROUND(M15*P15,0)","v":0},0,0,149,{"$f":"ROUND(S15*T15,0)","v":0},{"$f":"ROUND(+U15+R15,0)","v":0},1.395,0,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},0,0,null,null,{"$f":"AE14+1","v":2016},0,0,{"$f":"+AG15+AF15","v":0},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,0,null,null,{"$f":"AQ14+1","v":2016},0,0,2.1999999999999999E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$50+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,0,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":0},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},0,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":0},0,7.7649999999999997,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.13900000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH15,$F$27*$F$30,0)+IF($C$50+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,0,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":0},null,null,{"$f":"BW14+1","v":2016},0,{"$f":"U15","v":0},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":0},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":0}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$49+$F$23>L16,$F$25*$F$30,0)+IF($C$50+$G$23>L16,$G$25*$G$30,0)+IF($C$51+$H$23>L16,$H$25*$H$30,0),0)","v":0},4.6420000000000003,0,0,0,0,0,151,{"$f":"ROUND(S16*T16,0)","v":0},0,1.444,0,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},0,0,null,null,2017,0,0,{"$f":"+AG16+AF16","v":0},null,0,0,0,null,0,null,null,2017,0,0,2.3E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$50+$G$23>AQ16,$G$27*$G$30,0)+IF($C$51+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},0.375,0,null,null,0,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,0,null,null,2017,{"$f":"ROUND(H12,0)","v":0},0,8.0370000000000008,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.14299999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH16,$F$27*$F$30,0)+IF($C$51+$H$23>BH16,$H$27*$H$30,0)+IF($C$50+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":0},null,0,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,0,null,null,2017,0,0,0,0,null,0,0,0,null,{"$f":"CA16-CE16","v":0}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$12","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$E$35","v":0},{"$f":"+'Gas Input Table Summary'!$E$36","v":0},{"$f":"+'Gas Input Table Summary'!$E$37","v":0},null,4,null,2018,{"$f":"ROUND(IF($C$49+$F$23>L17,$F$25*$F$30,0)+IF($C$50+$G$23>L17,$G$25*$G$30,0)+IF($C$51+$H$23>L17,$H$25*$H$30,0),0)","v":0},4.8049999999999997,0,0,0,0,0,152,0,0,1.494,0,0,0,0,0,null,null,2018,0,0,0,null,0,0,0,null,0,null,null,2018,0,0,2.4E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$50+$G$23>AQ17,$G$27*$G$30,0)+IF($C$51+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},0.38300000000000001,0,null,null,0,null,0,0,0,0,null,null,2018,0,0,8.3179999999999996,0,0.14799999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH17,$F$27*$F$30,0)+IF($C$51+$H$23>BH17,$H$27*$H$30,0)+IF($C$50+$G$23>BH17,$G$27*$G$30,0))*BM17,0)","v":0},null,0,null,{"$f":"+BC17","v":0},null,0,null,null,2018,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$38","v":0},{"$f":"+'Gas Input Table Summary'!$E$39","v":0},{"$f":"+'Gas Input Table Summary'!$E$40","v":0},null,5,null,2019,0,4.9729999999999999,0,0,0,0,0,154,0,0,1.546,0,0,0,0,0,null,null,2019,0,0,0,null,0,0,0,null,0,null,null,2019,0,0,2.5000000000000001E-2,0,0.39200000000000002,0,null,null,0,null,0,0,0,0,null,null,2019,0,0,8.61,0,0.154,0,null,0,null,0,null,0,null,null,2019,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,0,5.1470000000000002,0,0,0,0,0,155,0,0,1.6,0,0,0,0,0,null,null,2020,0,0,0,null,0,0,0,null,0,null,null,2020,0,0,2.5999999999999999E-2,0,0.40100000000000002,0,null,null,0,null,0,0,0,0,null,null,2020,0,0,8.9109999999999996,0,0.159,0,null,0,null,0,null,0,null,null,2020,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$E$14","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$E$41","v":0},{"$f":"+'Gas Input Table Summary'!$E$42","v":0},{"$f":"+'Gas Input Table Summary'!$E$43","v":0},null,7,null,2021,0,5.327,0,0,0,0,0,157,0,0,1.657,0,0,0,0,0,null,null,2021,0,0,0,null,0,0,0,null,0,null,null,2021,0,0,2.7E-2,0,0.41,0,null,null,0,null,0,0,0,0,null,null,2021,0,0,9.2230000000000008,0,0.16500000000000001,0,null,0,null,0,null,0,null,null,2021,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$44","v":0},{"$f":"+'Gas Input Table Summary'!$E$45","v":0},{"$f":"+'Gas Input Table Summary'!$E$46","v":1.4E-2},null,8,null,2022,0,5.5129999999999999,0,0,0,0,0,158,0,0,1.714,0,0,0,0,0,null,null,2022,0,0,0,null,0,0,0,null,0,null,null,2022,0,0,2.8000000000000001E-2,0,0.42,0,null,null,0,null,0,0,0,0,null,null,2022,0,0,9.5459999999999994,0,0.17,0,null,0,null,0,null,0,null,null,2022,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,0,5.7060000000000004,0,0,0,0,0,160,0,0,1.774,0,0,0,0,0,null,null,2023,0,0,0,null,0,0,0,null,0,null,null,2023,0,0,2.9000000000000001E-2,0,0.42899999999999999,0,null,null,0,null,0,0,0,0,null,null,2023,0,0,9.8800000000000008,0,0.17599999999999999,0,null,0,null,0,null,0,null,null,2023,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$E$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!F40,0)","v":20},{"$f":"F23","v":20},{"$f":"G23","v":20},null,10,null,2024,0,5.9059999999999997,0,0,0,0,0,162,0,0,1.837,0,0,0,0,0,null,null,2024,0,0,0,null,0,0,0,null,0,null,null,2024,0,0,0.03,0,0.439,0,null,null,0,null,0,0,0,0,null,null,2024,0,0,10.225,0,0.182,0,null,0,null,0,null,0,null,null,2024,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,0,6.1130000000000004,0,0,0,0,0,163,0,0,1.901,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.1E-2,0,0.44900000000000001,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,10.583,0,0.189,0,null,0,null,0,null,0,null,null,2025,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I40,3)","v":64.8},{"$f":"F25","v":64.8},{"$f":"G25","v":64.8},null,12,null,2026,0,6.327,0,0,0,0,0,165,0,0,1.9670000000000001,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.2000000000000001E-2,0,0.46,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,10.954000000000001,0,0.19500000000000001,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$18","v":0},null,null,null,null,null,null,13,null,2027,0,6.548,0,0,0,0,0,166,0,0,2.036,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.3000000000000002E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,11.337,0,0.20200000000000001,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!J40","v":0},{"$f":"+F27","v":0},{"$f":"+F27","v":0},null,14,null,2028,0,6.7770000000000001,0,0,0,0,0,168,0,0,2.1080000000000001,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.4000000000000002E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,11.734,0,0.20899999999999999,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$19","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,0,0,null,15,null,2029,0,7.0149999999999997,0,0,0,0,0,170,0,0,2.181,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.5000000000000003E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,12.145,0,0.217,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$20","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,0,7.26,0,0,0,0,0,172,0,0,2.258,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,3.5999999999999997E-2,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,12.57,0,0.224,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C40,0)","v":0},{"$f":"ROUND('Database Inputs'!D40,0)","v":0},{"$f":"ROUND('Database Inputs'!E40,0)","v":0},null,17,null,2031,0,7.5140000000000002,0,0,0,0,0,173,0,0,2.3370000000000002,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,3.7999999999999999E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,13.01,0,0.23200000000000001,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$E$21","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,7.7770000000000001,0,0,0,0,0,175,0,0,2.4180000000000001,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,3.9E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,13.465,0,0.24,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,null,null,null,null,null,19,null,2033,{"$f":"ROUND(IF($C$49+$F$23>L32,$F$25*$F$30,0)+IF($C$50+$G$23>L32,$G$25*$G$30,0)+IF($C$51+$H$23>L32,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J32,3)","v":8.0500000000000007},{"$f":"ROUND(M32*N32,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J32,3)","v":0},{"$f":"ROUND(M32*P32,0)","v":0},{"$f":"O32+Q32","v":0},{"$f":"ROUND(M32*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J32,0)","v":177},{"$f":"ROUND(S32*T32,0)","v":0},{"$f":"ROUND(+U32+R32,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J32,3)","v":2.5030000000000001},{"$f":"ROUND((1-$H$40)*(W32*M32),0)","v":0},0,0,{"$f":"SUM(X32:Z32)","v":0},{"$f":"V32-AA32","v":0},null,null,2033,{"$f":"+R32","v":0},{"$f":"+U32","v":0},{"$f":"+AG32+AF32","v":0},null,{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},{"$f":"SUM(AJ32:AK32)","v":0},null,{"$f":"+AH32-AL32","v":0},null,null,2033,{"$f":"AF32","v":0},{"$f":"+AG32","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J32,3)","v":0.04},{"$f":"ROUND((IF($C$49+$F$23>$AQ32,$F$27*$F$30,0)+IF($C$50+$G$23>AQ32,$G$27*$G$30,0)+IF($C$51+$H$23>AQ32,$H$27*$H$30,0))*AT32,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J32,3)","v":0.53900000000000003},{"$f":"ROUND(AV32*M32,0)","v":0},null,null,{"$f":"ROUND(AR32+AS32+AU32+AW32+AY32,0)","v":0},null,0,0,{"$f":"BB32+BC32","v":0},{"$f":"AZ32-BD32","v":0},null,null,2033,0,{"$f":"+M32","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J32,3)","v":13.936},{"$f":"ROUND(BJ32*BK32,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J32,3)","v":0.249},{"$f":"ROUND((IF($C$49+$F$23>BH32,$F$27*$F$30,0)+IF($C$51+$H$23>BH32,$H$27*$H$30,0)+IF($C$50+$G$23>BH32,$G$27*$G$30,0))*BM32,0)","v":0},null,{"$f":"BI32+BL32+BN32+BO32","v":0},null,{"$f":"+BC32","v":0},null,{"$f":"BP32-BR32","v":0},null,null,2033,0,{"$f":"U32","v":0},{"$f":"AU32","v":0},{"$f":"SUM(BX32:BZ32)","v":0},null,{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"SUM(CC32:CD32)","v":0},null,{"$f":"CA32-CE32","v":0}]
[null,null,null,null,null,null,null,null,null,20,null,2034,0,8.3309999999999995,0,0,0,0,0,178,0,0,2.5910000000000002,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,14.423999999999999,0,0.25700000000000001,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":0},{"$f":"ROUND(G30*G25,0)","v":0},{"$f":"ROUND(H30*H25,0)","v":0},null,21,null,2035,0,8.6229999999999993,0,0,0,0,0,180,0,0,2.681,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.2999999999999997E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,14.929,0,0.26600000000000001,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$22","v":0.35},null,null,null,null,null,null,22,null,2036,0,8.9250000000000007,0,0,0,0,0,182,0,0,2.7749999999999999,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.4999999999999998E-2,0,0.57699999999999996,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,15.451000000000001,0,0.27600000000000002,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!N40,0)","v":1600},{"$f":"F36","v":1600},{"$f":"G36","v":1600},null,23,null,2037,0,9.2370000000000001,0,0,0,0,0,184,0,0,2.8719999999999999,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,15.992000000000001,0,0.28499999999999998,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,24,null,2038,0,9.56,0,0,0,0,0,186,0,0,2.9729999999999999,0,0,0,0,0,null,null,2038,0,0,0,null,0,0,0,null,0,null,null,2038,0,0,4.8000000000000001E-2,0,0.60399999999999998,0,null,null,0,null,0,0,0,0,null,null,2038,0,0,16.552,0,0.29499999999999998,0,null,0,null,0,null,0,null,null,2038,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!E58","v":1.302}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$25","v":0},null,null,null,null,null,null,null,"Total = ",null,{"$f":"SUM(M14:M37)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V37)","v":0},null,null,null,null,{"$f":"SUM(AA14:AA37)","v":0},{"$f":"SUM(AB14:AB37)","v":0},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH37)","v":0},null,null,null,{"$f":"SUM(AL14:AL37)","v":0},null,{"$f":"SUM(AN14:AN37)","v":0},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ37)","v":0},null,null,null,{"$f":"SUM(BD14:BD37)","v":0},{"$f":"SUM(BE14:BE37)","v":0},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ37)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP37)","v":0},null,{"$f":"SUM(BR14:BR37)","v":0},null,{"$f":"SUM(BT14:BT37)","v":0},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA37)","v":0},null,null,null,{"$f":"SUM(CE14:CE37)","v":0},null,{"$f":"SUM(CG14:CG37)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!E59","v":0.35},null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$43,V15:V37),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$43,AA15:AA37),0)","v":0},{"$f":"ROUND(AB14+NPV($C$43,AB15:AB37),0)","v":0},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$43,AH15:AH37),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$43,AL15:AL37),0)","v":0},null,{"$f":"+AH40-AL40","v":0},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$45,AZ15:AZ37),0)","v":0},null,null,null,{"$f":"ROUND(BD14+NPV($C$45,BD15:BD37),0)","v":0},{"$f":"AZ40-BD40","v":0},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$41,BP15:BP37),0)","v":0},null,{"$f":"ROUND(BR14+NPV($C$41,BR15:BR37),0)","v":0},null,{"$f":"ROUND(BT14+NPV($C$41,BT15:BT37),0)","v":0},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$43,CA15:CA37),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$43,CE15:CE37),0)","v":0},null,{"$f":"ROUND(CG14+NPV($C$43,CG15:CG37),0)","v":0}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$26","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"AB40","v":0},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN40","v":0},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT40","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":10}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$27","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V40/AA40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH40/AL40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ40/BD40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP40/BR40,20)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA40/CE40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N42","v":0},{"$f":"N43","v":{"$error":"#DIV/0!"}},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,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,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,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$28","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG42","v":0},{"$f":"AG43","v":{"$error":"#DIV/0!"}},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",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,null,{"$f":"$J26","v":13}]
[null,null,null,null,"Societal Test",{"$f":"AS42","v":0},{"$f":"AS43","v":{"$error":"#DIV/0!"}},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null," ",null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$E$29","v":2014},null,"Participant Test",{"$f":"BJ42","v":0},{"$f":"BJ43","v":{"$error":"#DIV/0!"}},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (T)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY42","v":0},{"$f":"BY43","v":{"$error":"#DIV/0!"}},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Gas Input Table Summary'!$E$30","v":2015},null,null,null,null,null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 2 =",null,{"$f":"+'Gas Input Table Summary'!$E$31","v":2016},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
["      Project Analysis Year 3 =",null,{"$f":"+'Gas Input Table Summary'!$E$32","v":2017},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":16}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",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,null,null,null,null,null,null,null,"(I)","= (G) - (H)"]

{"sheet":"Comm LP&HP Steam Boilers - LV3","index":29,"n_rows":54,"n_cols":106,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:",{"$f":"CONCATENATE('Database Inputs'!A38,A7,'Database Inputs'!A41)","v":"Commercial LP & HP Steam Boilers-Level 3"},null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial LP & HP Steam Boilers-Level 3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial LP & HP Steam Boilers-Level 3"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Commercial LP & HP Steam Boilers-Level 3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial LP & HP Steam Boilers-Level 3"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial LP & HP Steam Boilers-Level 3"}]
["Program Years:",{"$f":"'Res. 92-94% Res Furnace'!B6","v":"2015 - 2017"}]
["-",null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$7","v":7.2489999999999997},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Database Inputs'!Q41","v":0},{"$f":"+'Database Inputs'!R41","v":0},{"$f":"+'Database Inputs'!S41","v":0},null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F36,0)","v":0},{"$f":"ROUND(G30*G36,0)","v":0},{"$f":"ROUND(H30*H36,0)","v":0},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$9","v":0.1293},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":0},{"$f":"SUM(G11:G12)","v":0},{"$f":"SUM(H11:H12)","v":0}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$49-$C$47","v":1},null,{"$f":"$C$49","v":2015},{"$f":"ROUND(IF($C$49+$F$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":0},{"$f":"ROUND(M14*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J14,3)","v":1.3480000000000001},{"$f":"ROUND((1-$H$40)*(W14*M14),0)","v":0},{"$f":"ROUND($F$11,0)","v":0},{"$f":"ROUND($F$12,0)","v":0},{"$f":"SUM(X14:Z14)","v":0},{"$f":"V14-AA14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+R14","v":0},{"$f":"+U14","v":0},{"$f":"+AG14+AF14","v":0},null,{"$f":"ROUND(Y14,0)","v":0},{"$f":"ROUND(Z14,0)","v":0},{"$f":"SUM(AJ14:AK14)","v":0},null,{"$f":"+AH14-AL14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$49+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":0},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":0},null,{"$f":"ROUND($F$13,0)","v":0},{"$f":"ROUND((F15*F30)-Z14,0)","v":0},{"$f":"BB14+BC14","v":0},{"$f":"AZ14-BD14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+F12","v":0},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.5030000000000001},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13400000000000001},{"$f":"ROUND(IF($C$49+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":0},null,{"$f":"ROUND(F15*F30,0)","v":0},null,{"$f":"BP14-BR14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"$R14","v":0},{"$f":"U14","v":0},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":0},null,{"$f":"BB14","v":0},{"$f":"BC14","v":0},{"$f":"SUM(CC14:CD14)","v":0},null,{"$f":"CA14-CE14","v":0}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$E$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M41,0)","v":12316},{"$f":"F15","v":12316},{"$f":"G15","v":12316},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$49+$F$23>L15,$F$25*$F$30,0)+IF($C$50+$G$23>L15,$G$25*$G$30,0),0)","v":0},4.4850000000000003,0,0,{"$f":"ROUND(M15*P15,0)","v":0},0,0,149,{"$f":"ROUND(S15*T15,0)","v":0},{"$f":"ROUND(+U15+R15,0)","v":0},1.395,0,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},0,0,null,null,{"$f":"AE14+1","v":2016},0,0,{"$f":"+AG15+AF15","v":0},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,0,null,null,{"$f":"AQ14+1","v":2016},0,0,2.1999999999999999E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$50+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,0,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":0},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},0,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":0},0,7.7649999999999997,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.13900000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH15,$F$27*$F$30,0)+IF($C$50+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,0,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":0},null,null,{"$f":"BW14+1","v":2016},0,{"$f":"U15","v":0},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":0},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":0}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$49+$F$23>L16,$F$25*$F$30,0)+IF($C$50+$G$23>L16,$G$25*$G$30,0)+IF($C$51+$H$23>L16,$H$25*$H$30,0),0)","v":0},4.6420000000000003,0,0,0,0,0,151,{"$f":"ROUND(S16*T16,0)","v":0},0,1.444,0,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},0,0,null,null,2017,0,0,{"$f":"+AG16+AF16","v":0},null,0,0,0,null,0,null,null,2017,0,0,2.3E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$50+$G$23>AQ16,$G$27*$G$30,0)+IF($C$51+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},0.375,0,null,null,0,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,0,null,null,2017,{"$f":"ROUND(H12,0)","v":0},0,8.0370000000000008,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.14299999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH16,$F$27*$F$30,0)+IF($C$51+$H$23>BH16,$H$27*$H$30,0)+IF($C$50+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":0},null,0,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,0,null,null,2017,0,0,0,0,null,0,0,0,null,{"$f":"CA16-CE16","v":0}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$12","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$E$35","v":0},{"$f":"+'Gas Input Table Summary'!$E$36","v":0},{"$f":"+'Gas Input Table Summary'!$E$37","v":0},null,4,null,2018,{"$f":"ROUND(IF($C$49+$F$23>L17,$F$25*$F$30,0)+IF($C$50+$G$23>L17,$G$25*$G$30,0)+IF($C$51+$H$23>L17,$H$25*$H$30,0),0)","v":0},4.8049999999999997,0,0,0,0,0,152,0,0,1.494,0,0,0,0,0,null,null,2018,0,0,0,null,0,0,0,null,0,null,null,2018,0,0,2.4E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$50+$G$23>AQ17,$G$27*$G$30,0)+IF($C$51+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},0.38300000000000001,0,null,null,0,null,0,0,0,0,null,null,2018,0,0,8.3179999999999996,0,0.14799999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH17,$F$27*$F$30,0)+IF($C$51+$H$23>BH17,$H$27*$H$30,0)+IF($C$50+$G$23>BH17,$G$27*$G$30,0))*BM17,0)","v":0},null,0,null,{"$f":"+BC17","v":0},null,0,null,null,2018,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$38","v":0},{"$f":"+'Gas Input Table Summary'!$E$39","v":0},{"$f":"+'Gas Input Table Summary'!$E$40","v":0},null,5,null,2019,0,4.9729999999999999,0,0,0,0,0,154,0,0,1.546,0,0,0,0,0,null,null,2019,0,0,0,null,0,0,0,null,0,null,null,2019,0,0,2.5000000000000001E-2,0,0.39200000000000002,0,null,null,0,null,0,0,0,0,null,null,2019,0,0,8.61,0,0.154,0,null,0,null,0,null,0,null,null,2019,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,0,5.1470000000000002,0,0,0,0,0,155,0,0,1.6,0,0,0,0,0,null,null,2020,0,0,0,null,0,0,0,null,0,null,null,2020,0,0,2.5999999999999999E-2,0,0.40100000000000002,0,null,null,0,null,0,0,0,0,null,null,2020,0,0,8.9109999999999996,0,0.159,0,null,0,null,0,null,0,null,null,2020,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$E$14","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$E$41","v":0},{"$f":"+'Gas Input Table Summary'!$E$42","v":0},{"$f":"+'Gas Input Table Summary'!$E$43","v":0},null,7,null,2021,0,5.327,0,0,0,0,0,157,0,0,1.657,0,0,0,0,0,null,null,2021,0,0,0,null,0,0,0,null,0,null,null,2021,0,0,2.7E-2,0,0.41,0,null,null,0,null,0,0,0,0,null,null,2021,0,0,9.2230000000000008,0,0.16500000000000001,0,null,0,null,0,null,0,null,null,2021,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$44","v":0},{"$f":"+'Gas Input Table Summary'!$E$45","v":0},{"$f":"+'Gas Input Table Summary'!$E$46","v":1.4E-2},null,8,null,2022,0,5.5129999999999999,0,0,0,0,0,158,0,0,1.714,0,0,0,0,0,null,null,2022,0,0,0,null,0,0,0,null,0,null,null,2022,0,0,2.8000000000000001E-2,0,0.42,0,null,null,0,null,0,0,0,0,null,null,2022,0,0,9.5459999999999994,0,0.17,0,null,0,null,0,null,0,null,null,2022,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,0,5.7060000000000004,0,0,0,0,0,160,0,0,1.774,0,0,0,0,0,null,null,2023,0,0,0,null,0,0,0,null,0,null,null,2023,0,0,2.9000000000000001E-2,0,0.42899999999999999,0,null,null,0,null,0,0,0,0,null,null,2023,0,0,9.8800000000000008,0,0.17599999999999999,0,null,0,null,0,null,0,null,null,2023,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$E$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!F41,0)","v":20},{"$f":"F23","v":20},{"$f":"G23","v":20},null,10,null,2024,0,5.9059999999999997,0,0,0,0,0,162,0,0,1.837,0,0,0,0,0,null,null,2024,0,0,0,null,0,0,0,null,0,null,null,2024,0,0,0.03,0,0.439,0,null,null,0,null,0,0,0,0,null,null,2024,0,0,10.225,0,0.182,0,null,0,null,0,null,0,null,null,2024,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,0,6.1130000000000004,0,0,0,0,0,163,0,0,1.901,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.1E-2,0,0.44900000000000001,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,10.583,0,0.189,0,null,0,null,0,null,0,null,null,2025,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I41,3)","v":215.9},{"$f":"F25","v":215.9},{"$f":"G25","v":215.9},null,12,null,2026,0,6.327,0,0,0,0,0,165,0,0,1.9670000000000001,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.2000000000000001E-2,0,0.46,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,10.954000000000001,0,0.19500000000000001,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$18","v":0},null,null,null,null,null,null,13,null,2027,0,6.548,0,0,0,0,0,166,0,0,2.036,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.3000000000000002E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,11.337,0,0.20200000000000001,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!J41","v":0},{"$f":"+F27","v":0},{"$f":"+F27","v":0},null,14,null,2028,0,6.7770000000000001,0,0,0,0,0,168,0,0,2.1080000000000001,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.4000000000000002E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,11.734,0,0.20899999999999999,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$19","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,0,0,null,15,null,2029,0,7.0149999999999997,0,0,0,0,0,170,0,0,2.181,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.5000000000000003E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,12.145,0,0.217,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$20","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,0,7.26,0,0,0,0,0,172,0,0,2.258,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,3.5999999999999997E-2,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,12.57,0,0.224,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C41,0)","v":0},{"$f":"ROUND('Database Inputs'!D41,0)","v":0},{"$f":"ROUND('Database Inputs'!E41,0)","v":0},null,17,null,2031,0,7.5140000000000002,0,0,0,0,0,173,0,0,2.3370000000000002,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,3.7999999999999999E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,13.01,0,0.23200000000000001,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$E$21","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,7.7770000000000001,0,0,0,0,0,175,0,0,2.4180000000000001,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,3.9E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,13.465,0,0.24,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,null,null,null,null,null,19,null,2033,{"$f":"ROUND(IF($C$49+$F$23>L32,$F$25*$F$30,0)+IF($C$50+$G$23>L32,$G$25*$G$30,0)+IF($C$51+$H$23>L32,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J32,3)","v":8.0500000000000007},{"$f":"ROUND(M32*N32,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J32,3)","v":0},{"$f":"ROUND(M32*P32,0)","v":0},{"$f":"O32+Q32","v":0},{"$f":"ROUND(M32*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J32,0)","v":177},{"$f":"ROUND(S32*T32,0)","v":0},{"$f":"ROUND(+U32+R32,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J32,3)","v":2.5030000000000001},{"$f":"ROUND((1-$H$40)*(W32*M32),0)","v":0},0,0,{"$f":"SUM(X32:Z32)","v":0},{"$f":"V32-AA32","v":0},null,null,2033,{"$f":"+R32","v":0},{"$f":"+U32","v":0},{"$f":"+AG32+AF32","v":0},null,{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},{"$f":"SUM(AJ32:AK32)","v":0},null,{"$f":"+AH32-AL32","v":0},null,null,2033,{"$f":"AF32","v":0},{"$f":"+AG32","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J32,3)","v":0.04},{"$f":"ROUND((IF($C$49+$F$23>$AQ32,$F$27*$F$30,0)+IF($C$50+$G$23>AQ32,$G$27*$G$30,0)+IF($C$51+$H$23>AQ32,$H$27*$H$30,0))*AT32,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J32,3)","v":0.53900000000000003},{"$f":"ROUND(AV32*M32,0)","v":0},null,null,{"$f":"ROUND(AR32+AS32+AU32+AW32+AY32,0)","v":0},null,0,0,{"$f":"BB32+BC32","v":0},{"$f":"AZ32-BD32","v":0},null,null,2033,0,{"$f":"+M32","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J32,3)","v":13.936},{"$f":"ROUND(BJ32*BK32,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J32,3)","v":0.249},{"$f":"ROUND((IF($C$49+$F$23>BH32,$F$27*$F$30,0)+IF($C$51+$H$23>BH32,$H$27*$H$30,0)+IF($C$50+$G$23>BH32,$G$27*$G$30,0))*BM32,0)","v":0},null,{"$f":"BI32+BL32+BN32+BO32","v":0},null,{"$f":"+BC32","v":0},null,{"$f":"BP32-BR32","v":0},null,null,2033,0,{"$f":"U32","v":0},{"$f":"AU32","v":0},{"$f":"SUM(BX32:BZ32)","v":0},null,{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"SUM(CC32:CD32)","v":0},null,{"$f":"CA32-CE32","v":0}]
[null,null,null,null,null,null,null,null,null,20,null,2034,0,8.3309999999999995,0,0,0,0,0,178,0,0,2.5910000000000002,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,14.423999999999999,0,0.25700000000000001,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":0},{"$f":"ROUND(G30*G25,0)","v":0},{"$f":"ROUND(H30*H25,0)","v":0},null,21,null,2035,0,8.6229999999999993,0,0,0,0,0,180,0,0,2.681,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.2999999999999997E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,14.929,0,0.26600000000000001,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$22","v":0.35},null,null,null,null,null,null,22,null,2036,0,8.9250000000000007,0,0,0,0,0,182,0,0,2.7749999999999999,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.4999999999999998E-2,0,0.57699999999999996,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,15.451000000000001,0,0.27600000000000002,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!N41,0)","v":5000},{"$f":"F36","v":5000},{"$f":"G36","v":5000},null,23,null,2037,0,9.2370000000000001,0,0,0,0,0,184,0,0,2.8719999999999999,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,15.992000000000001,0,0.28499999999999998,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,24,null,2038,0,9.56,0,0,0,0,0,186,0,0,2.9729999999999999,0,0,0,0,0,null,null,2038,0,0,0,null,0,0,0,null,0,null,null,2038,0,0,4.8000000000000001E-2,0,0.60399999999999998,0,null,null,0,null,0,0,0,0,null,null,2038,0,0,16.552,0,0.29499999999999998,0,null,0,null,0,null,0,null,null,2038,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!E58","v":1.302}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$25","v":0},null,null,null,null,null,null,null,"Total = ",null,{"$f":"SUM(M14:M37)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V37)","v":0},null,null,null,null,{"$f":"SUM(AA14:AA37)","v":0},{"$f":"SUM(AB14:AB37)","v":0},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH37)","v":0},null,null,null,{"$f":"SUM(AL14:AL37)","v":0},null,{"$f":"SUM(AN14:AN37)","v":0},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ37)","v":0},null,null,null,{"$f":"SUM(BD14:BD37)","v":0},{"$f":"SUM(BE14:BE37)","v":0},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ37)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP37)","v":0},null,{"$f":"SUM(BR14:BR37)","v":0},null,{"$f":"SUM(BT14:BT37)","v":0},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA37)","v":0},null,null,null,{"$f":"SUM(CE14:CE37)","v":0},null,{"$f":"SUM(CG14:CG37)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!E59","v":0.35},null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$43,V15:V37),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$43,AA15:AA37),0)","v":0},{"$f":"ROUND(AB14+NPV($C$43,AB15:AB37),0)","v":0},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$43,AH15:AH37),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$43,AL15:AL37),0)","v":0},null,{"$f":"+AH40-AL40","v":0},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$45,AZ15:AZ37),0)","v":0},null,null,null,{"$f":"ROUND(BD14+NPV($C$45,BD15:BD37),0)","v":0},{"$f":"AZ40-BD40","v":0},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$41,BP15:BP37),0)","v":0},null,{"$f":"ROUND(BR14+NPV($C$41,BR15:BR37),0)","v":0},null,{"$f":"ROUND(BT14+NPV($C$41,BT15:BT37),0)","v":0},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$43,CA15:CA37),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$43,CE15:CE37),0)","v":0},null,{"$f":"ROUND(CG14+NPV($C$43,CG15:CG37),0)","v":0}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$26","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"AB40","v":0},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN40","v":0},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT40","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":10}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$27","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V40/AA40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH40/AL40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ40/BD40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP40/BR40,20)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA40/CE40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N42","v":0},{"$f":"N43","v":{"$error":"#DIV/0!"}},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,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,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,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$28","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG42","v":0},{"$f":"AG43","v":{"$error":"#DIV/0!"}},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",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,null,{"$f":"$J26","v":13}]
[null,null,null,null,"Societal Test",{"$f":"AS42","v":0},{"$f":"AS43","v":{"$error":"#DIV/0!"}},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null," ",null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$E$29","v":2014},null,"Participant Test",{"$f":"BJ42","v":0},{"$f":"BJ43","v":{"$error":"#DIV/0!"}},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (T)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY42","v":0},{"$f":"BY43","v":{"$error":"#DIV/0!"}},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Gas Input Table Summary'!$E$30","v":2015},null,null,null,null,null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 2 =",null,{"$f":"+'Gas Input Table Summary'!$E$31","v":2016},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
["      Project Analysis Year 3 =",null,{"$f":"+'Gas Input Table Summary'!$E$32","v":2017},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":16}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",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,null,null,null,null,null,null,null,"(I)","= (G) - (H)"]

{"sheet":"Res Retrofit Bundle","index":30,"n_rows":54,"n_cols":106,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:","Residential Retrofit Bundle",null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Residential Retrofit Bundle"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Residential Retrofit Bundle"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Residential Retrofit Bundle"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Residential Retrofit Bundle"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Residential Retrofit Bundle"}]
["Program Years:",{"$f":"'Res. 92-94% Res Furnace'!B6","v":"2015 - 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$7","v":7.6909999999999998},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+ROUND('Adminstrative Costs'!H17+'Adminstrative Costs'!L17,0)","v":0},{"$f":"+ROUND('Adminstrative Costs'!I17+'Adminstrative Costs'!M17,0)","v":0},{"$f":"+ROUND('Adminstrative Costs'!J17+'Adminstrative Costs'!N17,0)","v":0},null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F36,0)","v":0},{"$f":"ROUND(G30*G36,0)","v":0},{"$f":"ROUND(H30*H36,0)","v":0},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$9","v":0.12640000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":0},{"$f":"SUM(G11:G12)","v":0},{"$f":"SUM(H11:H12)","v":0}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$49-$C$47","v":1},null,{"$f":"$C$49","v":2015},{"$f":"ROUND(IF($C$49+$F$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":0},{"$f":"ROUND(M14*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J14,3)","v":1.8049999999999999},{"$f":"ROUND((1-$H$40)*(W14*M14),0)","v":0},{"$f":"ROUND($F$11,0)","v":0},{"$f":"ROUND($F$12,0)","v":0},{"$f":"SUM(X14:Z14)","v":0},{"$f":"V14-AA14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+R14","v":0},{"$f":"+U14","v":0},{"$f":"+AG14+AF14","v":0},null,{"$f":"ROUND(Y14,0)","v":0},{"$f":"ROUND(Z14,0)","v":0},{"$f":"SUM(AJ14:AK14)","v":0},null,{"$f":"+AH14-AL14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$49+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":0},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":0},null,{"$f":"ROUND($F$13,0)","v":0},{"$f":"ROUND((F15*F30)-Z14,0)","v":0},{"$f":"BB14+BC14","v":0},{"$f":"AZ14-BD14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+F12","v":0},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.96},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13100000000000001},{"$f":"ROUND(IF($C$49+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":0},null,{"$f":"ROUND(F15*F30,0)","v":0},null,{"$f":"BP14-BR14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"$R14","v":0},{"$f":"U14","v":0},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":0},null,{"$f":"BB14","v":0},{"$f":"BC14","v":0},{"$f":"SUM(CC14:CD14)","v":0},null,{"$f":"CA14-CE14","v":0}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$D$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M19,0)","v":1170},{"$f":"F15","v":1170},{"$f":"G15","v":1170},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$49+$F$23>L15,$F$25*$F$30,0)+IF($C$50+$G$23>L15,$G$25*$G$30,0),0)","v":0},4.4850000000000003,0,0,{"$f":"ROUND(M15*P15,0)","v":0},0,0,149,{"$f":"ROUND(S15*T15,0)","v":0},{"$f":"ROUND(+U15+R15,0)","v":0},1.8680000000000001,0,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},0,0,null,null,{"$f":"AE14+1","v":2016},0,0,{"$f":"+AG15+AF15","v":0},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,0,null,null,{"$f":"AQ14+1","v":2016},0,0,2.1999999999999999E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$50+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,0,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":0},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},0,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":0},0,8.2390000000000008,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.13500000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH15,$F$27*$F$30,0)+IF($C$50+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,0,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":0},null,null,{"$f":"BW14+1","v":2016},0,{"$f":"U15","v":0},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":0},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":0}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$49+$F$23>L16,$F$25*$F$30,0)+IF($C$50+$G$23>L16,$G$25*$G$30,0)+IF($C$51+$H$23>L16,$H$25*$H$30,0),0)","v":0},4.6420000000000003,0,0,0,0,0,151,{"$f":"ROUND(S16*T16,0)","v":0},0,1.9339999999999999,0,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},0,0,null,null,2017,0,0,{"$f":"+AG16+AF16","v":0},null,0,0,0,null,0,null,null,2017,0,0,2.3E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$50+$G$23>AQ16,$G$27*$G$30,0)+IF($C$51+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},0.375,0,null,null,0,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,0,null,null,2017,{"$f":"ROUND(H12,0)","v":0},0,8.5269999999999992,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.14000000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH16,$F$27*$F$30,0)+IF($C$51+$H$23>BH16,$H$27*$H$30,0)+IF($C$50+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":0},null,0,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,0,null,null,2017,0,0,0,0,null,0,0,0,null,{"$f":"CA16-CE16","v":0}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$D$35","v":0},{"$f":"+'Gas Input Table Summary'!$D$36","v":0},{"$f":"+'Gas Input Table Summary'!$D$37","v":0},null,4,null,2018,{"$f":"ROUND(IF($C$49+$F$23>L17,$F$25*$F$30,0)+IF($C$50+$G$23>L17,$G$25*$G$30,0)+IF($C$51+$H$23>L17,$H$25*$H$30,0),0)","v":0},4.8049999999999997,0,0,0,0,0,152,0,0,2.0009999999999999,0,0,0,0,0,null,null,2018,0,0,0,null,0,0,0,null,0,null,null,2018,0,0,2.4E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$50+$G$23>AQ17,$G$27*$G$30,0)+IF($C$51+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},0.38300000000000001,0,null,null,0,null,0,0,0,0,null,null,2018,0,0,8.8260000000000005,0,0.14499999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH17,$F$27*$F$30,0)+IF($C$51+$H$23>BH17,$H$27*$H$30,0)+IF($C$50+$G$23>BH17,$G$27*$G$30,0))*BM17,0)","v":0},null,0,null,{"$f":"+BC17","v":0},null,0,null,null,2018,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$38","v":0},{"$f":"+'Gas Input Table Summary'!$D$39","v":0},{"$f":"+'Gas Input Table Summary'!$D$40","v":0},null,5,null,2019,0,4.9729999999999999,0,0,0,0,0,154,0,0,2.0710000000000002,0,0,0,0,0,null,null,2019,0,0,0,null,0,0,0,null,0,null,null,2019,0,0,2.5000000000000001E-2,0,0.39200000000000002,0,null,null,0,null,0,0,0,0,null,null,2019,0,0,9.1340000000000003,0,0.15,0,null,0,null,0,null,0,null,null,2019,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,0,5.1470000000000002,0,0,0,0,0,155,0,0,2.1440000000000001,0,0,0,0,0,null,null,2020,0,0,0,null,0,0,0,null,0,null,null,2020,0,0,2.5999999999999999E-2,0,0.40100000000000002,0,null,null,0,null,0,0,0,0,null,null,2020,0,0,9.4540000000000006,0,0.155,0,null,0,null,0,null,0,null,null,2020,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$D$41","v":0},{"$f":"+'Gas Input Table Summary'!$D$42","v":0},{"$f":"+'Gas Input Table Summary'!$D$43","v":0},null,7,null,2021,0,5.327,0,0,0,0,0,157,0,0,2.2189999999999999,0,0,0,0,0,null,null,2021,0,0,0,null,0,0,0,null,0,null,null,2021,0,0,2.7E-2,0,0.41,0,null,null,0,null,0,0,0,0,null,null,2021,0,0,9.7850000000000001,0,0.161,0,null,0,null,0,null,0,null,null,2021,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$44","v":0},{"$f":"+'Gas Input Table Summary'!$D$45","v":0},{"$f":"+'Gas Input Table Summary'!$D$46","v":1.4E-2},null,8,null,2022,0,5.5129999999999999,0,0,0,0,0,158,0,0,2.2970000000000002,0,0,0,0,0,null,null,2022,0,0,0,null,0,0,0,null,0,null,null,2022,0,0,2.8000000000000001E-2,0,0.42,0,null,null,0,null,0,0,0,0,null,null,2022,0,0,10.128,0,0.16600000000000001,0,null,0,null,0,null,0,null,null,2022,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,0,5.7060000000000004,0,0,0,0,0,160,0,0,2.3769999999999998,0,0,0,0,0,null,null,2023,0,0,0,null,0,0,0,null,0,null,null,2023,0,0,2.9000000000000001E-2,0,0.42899999999999999,0,null,null,0,null,0,0,0,0,null,null,2023,0,0,10.481999999999999,0,0.17199999999999999,0,null,0,null,0,null,0,null,null,2023,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$D$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!F19,0)","v":18},{"$f":"F23","v":18},{"$f":"G23","v":18},null,10,null,2024,0,5.9059999999999997,0,0,0,0,0,162,0,0,2.46,0,0,0,0,0,null,null,2024,0,0,0,null,0,0,0,null,0,null,null,2024,0,0,0.03,0,0.439,0,null,null,0,null,0,0,0,0,null,null,2024,0,0,10.849,0,0.17799999999999999,0,null,0,null,0,null,0,null,null,2024,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,0,6.1130000000000004,0,0,0,0,0,163,0,0,2.5459999999999998,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.1E-2,0,0.44900000000000001,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,11.228999999999999,0,0.185,0,null,0,null,0,null,0,null,null,2025,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I19,3)","v":15.7},{"$f":"F25","v":15.7},{"$f":"G25","v":15.7},null,12,null,2026,0,6.327,0,0,0,0,0,165,0,0,2.6349999999999998,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.2000000000000001E-2,0,0.46,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,11.622,0,0.191,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,13,null,2027,0,6.548,0,0,0,0,0,166,0,0,2.7280000000000002,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.3000000000000002E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,12.028,0,0.19800000000000001,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!J19","v":669},{"$f":"+F27","v":669},{"$f":"+F27","v":669},null,14,null,2028,0,6.7770000000000001,0,0,0,0,0,168,0,0,2.823,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.4000000000000002E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,12.449,0,0.20499999999999999,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,0,0,null,15,null,2029,0,7.0149999999999997,0,0,0,0,0,170,0,0,2.9220000000000002,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.5000000000000003E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,12.885,0,0.21199999999999999,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,0,7.26,0,0,0,0,0,172,0,0,3.024,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,3.5999999999999997E-2,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,13.336,0,0.219,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C19,0)","v":0},{"$f":"ROUND('Database Inputs'!D19,0)","v":0},{"$f":"ROUND('Database Inputs'!E19,0)","v":0},null,17,null,2031,0,7.5140000000000002,0,0,0,0,0,173,0,0,3.13,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,3.7999999999999999E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,13.803000000000001,0,0.22700000000000001,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,7.7770000000000001,0,0,0,0,0,175,0,0,3.2389999999999999,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,3.9E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,14.286,0,0.23499999999999999,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,null,null,null,null,null,19,null,2033,{"$f":"ROUND(IF($C$49+$F$23>L32,$F$25*$F$30,0)+IF($C$50+$G$23>L32,$G$25*$G$30,0)+IF($C$51+$H$23>L32,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J32,3)","v":8.0500000000000007},{"$f":"ROUND(M32*N32,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J32,3)","v":0},{"$f":"ROUND(M32*P32,0)","v":0},{"$f":"O32+Q32","v":0},{"$f":"ROUND(M32*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J32,0)","v":177},{"$f":"ROUND(S32*T32,0)","v":0},{"$f":"ROUND(+U32+R32,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J32,3)","v":3.3530000000000002},{"$f":"ROUND((1-$H$40)*(W32*M32),0)","v":0},0,0,{"$f":"SUM(X32:Z32)","v":0},{"$f":"V32-AA32","v":0},null,null,2033,{"$f":"+R32","v":0},{"$f":"+U32","v":0},{"$f":"+AG32+AF32","v":0},null,{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},{"$f":"SUM(AJ32:AK32)","v":0},null,{"$f":"+AH32-AL32","v":0},null,null,2033,{"$f":"AF32","v":0},{"$f":"+AG32","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J32,3)","v":0.04},{"$f":"ROUND((IF($C$49+$F$23>$AQ32,$F$27*$F$30,0)+IF($C$50+$G$23>AQ32,$G$27*$G$30,0)+IF($C$51+$H$23>AQ32,$H$27*$H$30,0))*AT32,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J32,3)","v":0.53900000000000003},{"$f":"ROUND(AV32*M32,0)","v":0},null,null,{"$f":"ROUND(AR32+AS32+AU32+AW32+AY32,0)","v":0},null,0,0,{"$f":"BB32+BC32","v":0},{"$f":"AZ32-BD32","v":0},null,null,2033,0,{"$f":"+M32","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J32,3)","v":14.786},{"$f":"ROUND(BJ32*BK32,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J32,3)","v":0.24299999999999999},{"$f":"ROUND((IF($C$49+$F$23>BH32,$F$27*$F$30,0)+IF($C$51+$H$23>BH32,$H$27*$H$30,0)+IF($C$50+$G$23>BH32,$G$27*$G$30,0))*BM32,0)","v":0},null,{"$f":"BI32+BL32+BN32+BO32","v":0},null,{"$f":"+BC32","v":0},null,{"$f":"BP32-BR32","v":0},null,null,2033,0,{"$f":"U32","v":0},{"$f":"AU32","v":0},{"$f":"SUM(BX32:BZ32)","v":0},null,{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"SUM(CC32:CD32)","v":0},null,{"$f":"CA32-CE32","v":0}]
[null,null,null,null,null,null,null,null,null,20,null,2034,0,8.3309999999999995,0,0,0,0,0,178,0,0,3.47,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,15.303000000000001,0,0.252,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":0},{"$f":"ROUND(G30*G25,0)","v":0},{"$f":"ROUND(H30*H25,0)","v":0},null,21,null,2035,0,8.6229999999999993,0,0,0,0,0,180,0,0,3.5920000000000001,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.2999999999999997E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,15.839,0,0.26,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":0.35},null,null,null,null,null,null,22,null,2036,0,8.9250000000000007,0,0,0,0,0,182,0,0,3.7170000000000001,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.4999999999999998E-2,0,0.57699999999999996,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,16.393000000000001,0,0.26900000000000002,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!N19,0)","v":600},{"$f":"F36","v":600},{"$f":"G36","v":600},null,23,null,2037,0,9.2370000000000001,0,0,0,0,0,184,0,0,3.847,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,16.966999999999999,0,0.27900000000000003,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!D58","v":1.744},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":0},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":0},{"$f":"SUM(AB14:AB36)","v":0},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":0},null,null,null,{"$f":"SUM(AL14:AL36)","v":0},null,{"$f":"SUM(AN14:AN36)","v":0},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":0},null,null,null,{"$f":"SUM(BD14:BD36)","v":0},{"$f":"SUM(BE14:BE36)","v":0},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":0},null,{"$f":"SUM(BR14:BR36)","v":0},null,{"$f":"SUM(BT14:BT36)","v":0},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":0},null,null,null,{"$f":"SUM(CE14:CE36)","v":0},null,{"$f":"SUM(CG14:CG36)","v":0}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$43,V15:V36),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$43,AA15:AA36),0)","v":0},{"$f":"ROUND(AB14+NPV($C$43,AB15:AB36),0)","v":0},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$43,AH15:AH36),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$43,AL15:AL36),0)","v":0},null,{"$f":"+AH39-AL39","v":0},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$45,AZ15:AZ36),0)","v":0},null,null,null,{"$f":"ROUND(BD14+NPV($C$45,BD15:BD36),0)","v":0},{"$f":"AZ39-BD39","v":0},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$41,BP15:BP36),0)","v":0},null,{"$f":"ROUND(BR14+NPV($C$41,BR15:BR36),0)","v":0},null,{"$f":"ROUND(BT14+NPV($C$41,BT15:BT36),0)","v":0},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$43,CA15:CA36),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$43,CE15:CE36),0)","v":0},null,{"$f":"ROUND(CG14+NPV($C$43,CG15:CG36),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!D59","v":0.35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$26","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":0},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":0},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,20)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":{"$error":"#DIV/0!"}},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,{"$f":"$J23","v":10}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$27","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":0},{"$f":"N42","v":{"$error":"#DIV/0!"}},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,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,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,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG41","v":0},{"$f":"AG42","v":{"$error":"#DIV/0!"}},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Worksheet Calculations",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,{"$f":"$J26","v":13}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":0},{"$f":"AS42","v":{"$error":"#DIV/0!"}},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2014},null,"Participant Test",{"$f":"BJ41","v":0},{"$f":"BJ42","v":{"$error":"#DIV/0!"}},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (T)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":0},{"$f":"BY42","v":{"$error":"#DIV/0!"}},null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Gas Input Table Summary'!$D$30","v":2015},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 2 =",null,{"$f":"+'Gas Input Table Summary'!$D$31","v":2016},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
["      Project Analysis Year 3 =",null,{"$f":"+'Gas Input Table Summary'!$D$32","v":2017},null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":16}]
[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,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,"(I)","= (G) - (H)"]

{"sheet":"Low Flow Showerhead","index":31,"n_rows":54,"n_cols":106,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:",{"$f":"'Database Inputs'!A22","v":"Low Flow Showerheads"},null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Low Flow Showerheads"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Low Flow Showerheads"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Low Flow Showerheads"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Low Flow Showerheads"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Low Flow Showerheads"}]
["Program Years:",{"$f":"'Res. 92-94% Res Furnace'!B6","v":"2015 - 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$7","v":7.6909999999999998},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"ROUND('Database Inputs'!Q22+(F30*9),0)","v":0},{"$f":"ROUND('Database Inputs'!R22+(G30*9),0)","v":0},{"$f":"ROUND('Database Inputs'!S22+(H30*9),0)","v":0},null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F36,0)","v":0},{"$f":"ROUND(G30*G36,0)","v":0},{"$f":"ROUND(H30*H36,0)","v":0},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$9","v":0.12640000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":0},{"$f":"SUM(G11:G12)","v":0},{"$f":"SUM(H11:H12)","v":0}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$49-$C$47","v":1},null,{"$f":"$C$49","v":2015},{"$f":"ROUND(IF($C$49+$F$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":0},{"$f":"ROUND(M14*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J14,3)","v":1.8049999999999999},{"$f":"ROUND((1-$H$40)*(W14*M14),0)","v":0},{"$f":"ROUND($F$11,0)","v":0},{"$f":"ROUND($F$12,0)","v":0},{"$f":"SUM(X14:Z14)","v":0},{"$f":"V14-AA14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+R14","v":0},{"$f":"+U14","v":0},{"$f":"+AG14+AF14","v":0},null,{"$f":"ROUND(Y14,0)","v":0},{"$f":"ROUND(Z14,0)","v":0},{"$f":"SUM(AJ14:AK14)","v":0},null,{"$f":"+AH14-AL14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$49+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":0},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":0},null,{"$f":"ROUND($F$13,0)","v":0},{"$f":"ROUND((F15*F30)-Z14,0)","v":0},{"$f":"BB14+BC14","v":0},{"$f":"AZ14-BD14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+F12","v":0},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.96},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13100000000000001},{"$f":"ROUND(IF($C$49+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":0},null,{"$f":"ROUND(F15*F30,0)","v":0},null,{"$f":"BP14-BR14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"$R14","v":0},{"$f":"U14","v":0},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":0},null,{"$f":"BB14","v":0},{"$f":"BC14","v":0},{"$f":"SUM(CC14:CD14)","v":0},null,{"$f":"CA14-CE14","v":0}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$D$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M22,0)","v":0},{"$f":"F15","v":0},{"$f":"G15","v":0},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$49+$F$23>L15,$F$25*$F$30,0)+IF($C$50+$G$23>L15,$G$25*$G$30,0),0)","v":0},4.4850000000000003,0,0,{"$f":"ROUND(M15*P15,0)","v":0},0,0,149,{"$f":"ROUND(S15*T15,0)","v":0},{"$f":"ROUND(+U15+R15,0)","v":0},1.8680000000000001,0,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},0,0,null,null,{"$f":"AE14+1","v":2016},0,0,{"$f":"+AG15+AF15","v":0},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,0,null,null,{"$f":"AQ14+1","v":2016},0,0,2.1999999999999999E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$50+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,0,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":0},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},0,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":0},0,8.2390000000000008,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.13500000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH15,$F$27*$F$30,0)+IF($C$50+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,0,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":0},null,null,{"$f":"BW14+1","v":2016},0,{"$f":"U15","v":0},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":0},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":0}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$49+$F$23>L16,$F$25*$F$30,0)+IF($C$50+$G$23>L16,$G$25*$G$30,0)+IF($C$51+$H$23>L16,$H$25*$H$30,0),0)","v":0},4.6420000000000003,0,0,0,0,0,151,{"$f":"ROUND(S16*T16,0)","v":0},0,1.9339999999999999,0,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},0,0,null,null,2017,0,0,{"$f":"+AG16+AF16","v":0},null,0,0,0,null,0,null,null,2017,0,0,2.3E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$50+$G$23>AQ16,$G$27*$G$30,0)+IF($C$51+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},0.375,0,null,null,0,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,0,null,null,2017,{"$f":"ROUND(H12,0)","v":0},0,8.5269999999999992,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.14000000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH16,$F$27*$F$30,0)+IF($C$51+$H$23>BH16,$H$27*$H$30,0)+IF($C$50+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":0},null,0,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,0,null,null,2017,0,0,0,0,null,0,0,0,null,{"$f":"CA16-CE16","v":0}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$D$35","v":0},{"$f":"+'Gas Input Table Summary'!$D$36","v":0},{"$f":"+'Gas Input Table Summary'!$D$37","v":0},null,4,null,2018,{"$f":"ROUND(IF($C$49+$F$23>L17,$F$25*$F$30,0)+IF($C$50+$G$23>L17,$G$25*$G$30,0)+IF($C$51+$H$23>L17,$H$25*$H$30,0),0)","v":0},4.8049999999999997,0,0,0,0,0,152,0,0,2.0009999999999999,0,0,0,0,0,null,null,2018,0,0,0,null,0,0,0,null,0,null,null,2018,0,0,2.4E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$50+$G$23>AQ17,$G$27*$G$30,0)+IF($C$51+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},0.38300000000000001,0,null,null,0,null,0,0,0,0,null,null,2018,0,0,8.8260000000000005,0,0.14499999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH17,$F$27*$F$30,0)+IF($C$51+$H$23>BH17,$H$27*$H$30,0)+IF($C$50+$G$23>BH17,$G$27*$G$30,0))*BM17,0)","v":0},null,0,null,{"$f":"+BC17","v":0},null,0,null,null,2018,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$38","v":0},{"$f":"+'Gas Input Table Summary'!$D$39","v":0},{"$f":"+'Gas Input Table Summary'!$D$40","v":0},null,5,null,2019,0,4.9729999999999999,0,0,0,0,0,154,0,0,2.0710000000000002,0,0,0,0,0,null,null,2019,0,0,0,null,0,0,0,null,0,null,null,2019,0,0,2.5000000000000001E-2,0,0.39200000000000002,0,null,null,0,null,0,0,0,0,null,null,2019,0,0,9.1340000000000003,0,0.15,0,null,0,null,0,null,0,null,null,2019,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,0,5.1470000000000002,0,0,0,0,0,155,0,0,2.1440000000000001,0,0,0,0,0,null,null,2020,0,0,0,null,0,0,0,null,0,null,null,2020,0,0,2.5999999999999999E-2,0,0.40100000000000002,0,null,null,0,null,0,0,0,0,null,null,2020,0,0,9.4540000000000006,0,0.155,0,null,0,null,0,null,0,null,null,2020,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$D$41","v":0},{"$f":"+'Gas Input Table Summary'!$D$42","v":0},{"$f":"+'Gas Input Table Summary'!$D$43","v":0},null,7,null,2021,0,5.327,0,0,0,0,0,157,0,0,2.2189999999999999,0,0,0,0,0,null,null,2021,0,0,0,null,0,0,0,null,0,null,null,2021,0,0,2.7E-2,0,0.41,0,null,null,0,null,0,0,0,0,null,null,2021,0,0,9.7850000000000001,0,0.161,0,null,0,null,0,null,0,null,null,2021,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$44","v":0},{"$f":"+'Gas Input Table Summary'!$D$45","v":0},{"$f":"+'Gas Input Table Summary'!$D$46","v":1.4E-2},null,8,null,2022,0,5.5129999999999999,0,0,0,0,0,158,0,0,2.2970000000000002,0,0,0,0,0,null,null,2022,0,0,0,null,0,0,0,null,0,null,null,2022,0,0,2.8000000000000001E-2,0,0.42,0,null,null,0,null,0,0,0,0,null,null,2022,0,0,10.128,0,0.16600000000000001,0,null,0,null,0,null,0,null,null,2022,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,0,5.7060000000000004,0,0,0,0,0,160,0,0,2.3769999999999998,0,0,0,0,0,null,null,2023,0,0,0,null,0,0,0,null,0,null,null,2023,0,0,2.9000000000000001E-2,0,0.42899999999999999,0,null,null,0,null,0,0,0,0,null,null,2023,0,0,10.481999999999999,0,0.17199999999999999,0,null,0,null,0,null,0,null,null,2023,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$D$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!F22,0)","v":15},{"$f":"F23","v":15},{"$f":"G23","v":15},null,10,null,2024,0,5.9059999999999997,0,0,0,0,0,162,0,0,2.46,0,0,0,0,0,null,null,2024,0,0,0,null,0,0,0,null,0,null,null,2024,0,0,0.03,0,0.439,0,null,null,0,null,0,0,0,0,null,null,2024,0,0,10.849,0,0.17799999999999999,0,null,0,null,0,null,0,null,null,2024,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,0,6.1130000000000004,0,0,0,0,0,163,0,0,2.5459999999999998,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.1E-2,0,0.44900000000000001,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,11.228999999999999,0,0.185,0,null,0,null,0,null,0,null,null,2025,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I22,3)","v":1.9},{"$f":"F25","v":1.9},{"$f":"G25","v":1.9},null,12,null,2026,0,6.327,0,0,0,0,0,165,0,0,2.6349999999999998,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.2000000000000001E-2,0,0.46,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,11.622,0,0.191,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,13,null,2027,0,6.548,0,0,0,0,0,166,0,0,2.7280000000000002,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.3000000000000002E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,12.028,0,0.19800000000000001,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!J22","v":0},{"$f":"+F27","v":0},{"$f":"+F27","v":0},null,14,null,2028,0,6.7770000000000001,0,0,0,0,0,168,0,0,2.823,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.4000000000000002E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,12.449,0,0.20499999999999999,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,0,0,null,15,null,2029,0,7.0149999999999997,0,0,0,0,0,170,0,0,2.9220000000000002,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.5000000000000003E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,12.885,0,0.21199999999999999,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,0,7.26,0,0,0,0,0,172,0,0,3.024,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,3.5999999999999997E-2,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,13.336,0,0.219,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C22,0)","v":0},{"$f":"ROUND('Database Inputs'!D22,0)","v":0},{"$f":"ROUND('Database Inputs'!E22,0)","v":0},null,17,null,2031,0,7.5140000000000002,0,0,0,0,0,173,0,0,3.13,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,3.7999999999999999E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,13.803000000000001,0,0.22700000000000001,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,7.7770000000000001,0,0,0,0,0,175,0,0,3.2389999999999999,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,3.9E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,14.286,0,0.23499999999999999,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,null,null,null,null,null,19,null,2033,{"$f":"ROUND(IF($C$49+$F$23>L32,$F$25*$F$30,0)+IF($C$50+$G$23>L32,$G$25*$G$30,0)+IF($C$51+$H$23>L32,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J32,3)","v":8.0500000000000007},{"$f":"ROUND(M32*N32,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J32,3)","v":0},{"$f":"ROUND(M32*P32,0)","v":0},{"$f":"O32+Q32","v":0},{"$f":"ROUND(M32*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J32,0)","v":177},{"$f":"ROUND(S32*T32,0)","v":0},{"$f":"ROUND(+U32+R32,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J32,3)","v":3.3530000000000002},{"$f":"ROUND((1-$H$40)*(W32*M32),0)","v":0},0,0,{"$f":"SUM(X32:Z32)","v":0},{"$f":"V32-AA32","v":0},null,null,2033,{"$f":"+R32","v":0},{"$f":"+U32","v":0},{"$f":"+AG32+AF32","v":0},null,{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},{"$f":"SUM(AJ32:AK32)","v":0},null,{"$f":"+AH32-AL32","v":0},null,null,2033,{"$f":"AF32","v":0},{"$f":"+AG32","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J32,3)","v":0.04},{"$f":"ROUND((IF($C$49+$F$23>$AQ32,$F$27*$F$30,0)+IF($C$50+$G$23>AQ32,$G$27*$G$30,0)+IF($C$51+$H$23>AQ32,$H$27*$H$30,0))*AT32,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J32,3)","v":0.53900000000000003},{"$f":"ROUND(AV32*M32,0)","v":0},null,null,{"$f":"ROUND(AR32+AS32+AU32+AW32+AY32,0)","v":0},null,0,0,{"$f":"BB32+BC32","v":0},{"$f":"AZ32-BD32","v":0},null,null,2033,0,{"$f":"+M32","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J32,3)","v":14.786},{"$f":"ROUND(BJ32*BK32,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J32,3)","v":0.24299999999999999},{"$f":"ROUND((IF($C$49+$F$23>BH32,$F$27*$F$30,0)+IF($C$51+$H$23>BH32,$H$27*$H$30,0)+IF($C$50+$G$23>BH32,$G$27*$G$30,0))*BM32,0)","v":0},null,{"$f":"BI32+BL32+BN32+BO32","v":0},null,{"$f":"+BC32","v":0},null,{"$f":"BP32-BR32","v":0},null,null,2033,0,{"$f":"U32","v":0},{"$f":"AU32","v":0},{"$f":"SUM(BX32:BZ32)","v":0},null,{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"SUM(CC32:CD32)","v":0},null,{"$f":"CA32-CE32","v":0}]
[null,null,null,null,null,null,null,null,null,20,null,2034,0,8.3309999999999995,0,0,0,0,0,178,0,0,3.47,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,15.303000000000001,0,0.252,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":0},{"$f":"ROUND(G30*G25,0)","v":0},{"$f":"ROUND(H30*H25,0)","v":0},null,21,null,2035,0,8.6229999999999993,0,0,0,0,0,180,0,0,3.5920000000000001,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.2999999999999997E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,15.839,0,0.26,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":0.35},null,null,null,null,null,null,22,null,2036,0,8.9250000000000007,0,0,0,0,0,182,0,0,3.7170000000000001,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.4999999999999998E-2,0,0.57699999999999996,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,16.393000000000001,0,0.26900000000000002,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":2.3E-2},null,"25) Incentive/Participant =",0,{"$f":"F36","v":0},{"$f":"G36","v":0},null,23,null,2037,0,9.2370000000000001,0,0,0,0,0,184,0,0,3.847,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,16.966999999999999,0,0.27900000000000003,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!D58","v":1.744},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":0},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":0},{"$f":"SUM(AB14:AB36)","v":0},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":0},null,null,null,{"$f":"SUM(AL14:AL36)","v":0},null,{"$f":"SUM(AN14:AN36)","v":0},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":0},null,null,null,{"$f":"SUM(BD14:BD36)","v":0},{"$f":"SUM(BE14:BE36)","v":0},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":0},null,{"$f":"SUM(BR14:BR36)","v":0},null,{"$f":"SUM(BT14:BT36)","v":0},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":0},null,null,null,{"$f":"SUM(CE14:CE36)","v":0},null,{"$f":"SUM(CG14:CG36)","v":0}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$43,V15:V36),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$43,AA15:AA36),0)","v":0},{"$f":"ROUND(AB14+NPV($C$43,AB15:AB36),0)","v":0},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$43,AH15:AH36),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$43,AL15:AL36),0)","v":0},null,{"$f":"+AH39-AL39","v":0},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$45,AZ15:AZ36),0)","v":0},null,null,null,{"$f":"ROUND(BD14+NPV($C$45,BD15:BD36),0)","v":0},{"$f":"AZ39-BD39","v":0},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$41,BP15:BP36),0)","v":0},null,{"$f":"ROUND(BR14+NPV($C$41,BR15:BR36),0)","v":0},null,{"$f":"ROUND(BT14+NPV($C$41,BT15:BT36),0)","v":0},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$43,CA15:CA36),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$43,CE15:CE36),0)","v":0},null,{"$f":"ROUND(CG14+NPV($C$43,CG15:CG36),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!D59","v":0.35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$26","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":0},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":0},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,20)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":{"$error":"#DIV/0!"}},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,{"$f":"$J23","v":10}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$27","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":0},{"$f":"N42","v":{"$error":"#DIV/0!"}},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,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,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,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG41","v":0},{"$f":"AG42","v":{"$error":"#DIV/0!"}},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Worksheet Calculations",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,{"$f":"$J26","v":13}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":0},{"$f":"AS42","v":{"$error":"#DIV/0!"}},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2014},null,"Participant Test",{"$f":"BJ41","v":0},{"$f":"BJ42","v":{"$error":"#DIV/0!"}},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (T)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":0},{"$f":"BY42","v":{"$error":"#DIV/0!"}},null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Gas Input Table Summary'!$D$30","v":2015},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 2 =",null,{"$f":"+'Gas Input Table Summary'!$D$31","v":2016},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
["      Project Analysis Year 3 =",null,{"$f":"+'Gas Input Table Summary'!$D$32","v":2017},null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":16}]
[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,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,"(I)","= (G) - (H)"]

{"sheet":"Res Boiler 85%","index":32,"n_rows":54,"n_cols":106,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:",{"$f":"'Database Inputs'!A13","v":"DO NOT PRINT - 85% afue boiler - not filing"},null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"DO NOT PRINT - 85% afue boiler - not filing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"DO NOT PRINT - 85% afue boiler - not filing"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"DO NOT PRINT - 85% afue boiler - not filing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"DO NOT PRINT - 85% afue boiler - not filing"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"DO NOT PRINT - 85% afue boiler - not filing"}]
["Program Years:",{"$f":"'Res. 92-94% Res Furnace'!B6","v":"2015 - 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"'Res. 92-94% Res Furnace'!C10","v":7.6909999999999998},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C11","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",null,null,null,null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F36,0)","v":0},{"$f":"ROUND(G30*G36,0)","v":0},{"$f":"ROUND(H30*H36,0)","v":0},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"'Res. 92-94% Res Furnace'!C13","v":0.12640000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":0},{"$f":"SUM(G11:G12)","v":0},{"$f":"SUM(H11:H12)","v":0}]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C14","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$49-$C$47","v":1},null,{"$f":"$C$49","v":2015},{"$f":"ROUND(IF($C$49+$F$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":0},{"$f":"ROUND(M14*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J14,3)","v":0.65500000000000003},{"$f":"ROUND((1-$H$40)*(W14*M14),0)","v":0},{"$f":"ROUND($F$11,0)","v":0},{"$f":"ROUND($F$12,0)","v":0},{"$f":"SUM(X14:Z14)","v":0},{"$f":"V14-AA14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+R14","v":0},{"$f":"+U14","v":0},{"$f":"+AG14+AF14","v":0},null,{"$f":"ROUND(Y14,0)","v":0},{"$f":"ROUND(Z14,0)","v":0},{"$f":"SUM(AJ14:AK14)","v":0},null,{"$f":"+AH14-AL14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$49+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":0},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":0},null,{"$f":"ROUND($F$13,0)","v":0},{"$f":"ROUND((F15*F30)-Z14,0)","v":0},{"$f":"BB14+BC14","v":0},{"$f":"AZ14-BD14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+F12","v":0},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.96},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13100000000000001},{"$f":"ROUND(IF($C$49+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":0},null,{"$f":"ROUND(F15*F30,0)","v":0},null,{"$f":"BP14-BR14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"$R14","v":0},{"$f":"U14","v":0},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":0},null,{"$f":"BB14","v":0},{"$f":"BC14","v":0},{"$f":"SUM(CC14:CD14)","v":0},null,{"$f":"CA14-CE14","v":0}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"'Res. 92-94% Res Furnace'!C15","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M13,0)","v":0},{"$f":"F15","v":0},{"$f":"G15","v":0},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$49+$F$23>L15,$F$25*$F$30,0)+IF($C$50+$G$23>L15,$G$25*$G$30,0),0)","v":0},4.4850000000000003,0,0,{"$f":"ROUND(M15*P15,0)","v":0},0,0,149,{"$f":"ROUND(S15*T15,0)","v":0},{"$f":"ROUND(+U15+R15,0)","v":0},0.67800000000000005,0,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},0,0,null,null,{"$f":"AE14+1","v":2016},0,0,{"$f":"+AG15+AF15","v":0},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,0,null,null,{"$f":"AQ14+1","v":2016},0,0,2.1999999999999999E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$50+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,0,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":0},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},0,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":0},0,8.2390000000000008,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.13500000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH15,$F$27*$F$30,0)+IF($C$50+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,0,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":0},null,null,{"$f":"BW14+1","v":2016},0,{"$f":"U15","v":0},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":0},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":0}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$49+$F$23>L16,$F$25*$F$30,0)+IF($C$50+$G$23>L16,$G$25*$G$30,0)+IF($C$51+$H$23>L16,$H$25*$H$30,0),0)","v":0},4.6420000000000003,0,0,0,0,0,151,{"$f":"ROUND(S16*T16,0)","v":0},0,0.70199999999999996,0,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},0,0,null,null,2017,0,0,{"$f":"+AG16+AF16","v":0},null,0,0,0,null,0,null,null,2017,0,0,2.3E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$50+$G$23>AQ16,$G$27*$G$30,0)+IF($C$51+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},0.375,0,null,null,0,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,0,null,null,2017,{"$f":"ROUND(H12,0)","v":0},0,8.5269999999999992,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.14000000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH16,$F$27*$F$30,0)+IF($C$51+$H$23>BH16,$H$27*$H$30,0)+IF($C$50+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":0},null,0,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,0,null,null,2017,0,0,0,0,null,0,0,0,null,{"$f":"CA16-CE16","v":0}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"'Res. 92-94% Res Furnace'!C17","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",0,0,0,null,4,null,2018,{"$f":"ROUND(IF($C$49+$F$23>L17,$F$25*$F$30,0)+IF($C$50+$G$23>L17,$G$25*$G$30,0)+IF($C$51+$H$23>L17,$H$25*$H$30,0),0)","v":0},4.8049999999999997,0,0,0,0,0,152,0,0,0.72599999999999998,0,0,0,0,0,null,null,2018,0,0,0,null,0,0,0,null,0,null,null,2018,0,0,2.4E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$50+$G$23>AQ17,$G$27*$G$30,0)+IF($C$51+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},0.38300000000000001,0,null,null,0,null,0,0,0,0,null,null,2018,0,0,8.8260000000000005,0,0.14499999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH17,$F$27*$F$30,0)+IF($C$51+$H$23>BH17,$H$27*$H$30,0)+IF($C$50+$G$23>BH17,$G$27*$G$30,0))*BM17,0)","v":0},null,0,null,{"$f":"+BC17","v":0},null,0,null,null,2018,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C18","v":3.5000000000000003E-2},null,"          Escalation Rate =",0,0,0,null,5,null,2019,0,4.9729999999999999,0,0,0,0,0,154,0,0,0.752,0,0,0,0,0,null,null,2019,0,0,0,null,0,0,0,null,0,null,null,2019,0,0,2.5000000000000001E-2,0,0.39200000000000002,0,null,null,0,null,0,0,0,0,null,null,2019,0,0,9.1340000000000003,0,0.15,0,null,0,null,0,null,0,null,null,2019,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,0,5.1470000000000002,0,0,0,0,0,155,0,0,0.77800000000000002,0,0,0,0,0,null,null,2020,0,0,0,null,0,0,0,null,0,null,null,2020,0,0,2.5999999999999999E-2,0,0.40100000000000002,0,null,null,0,null,0,0,0,0,null,null,2020,0,0,9.4540000000000006,0,0.155,0,null,0,null,0,null,0,null,null,2020,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"'Res. 92-94% Res Furnace'!C20","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",0,0,0,null,7,null,2021,0,5.327,0,0,0,0,0,157,0,0,0.80500000000000005,0,0,0,0,0,null,null,2021,0,0,0,null,0,0,0,null,0,null,null,2021,0,0,2.7E-2,0,0.41,0,null,null,0,null,0,0,0,0,null,null,2021,0,0,9.7850000000000001,0,0.161,0,null,0,null,0,null,0,null,null,2021,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C21","v":0.01},null,"          Escalation Rate =",0,0,1.4E-2,null,8,null,2022,0,5.5129999999999999,0,0,0,0,0,158,0,0,0.83399999999999996,0,0,0,0,0,null,null,2022,0,0,0,null,0,0,0,null,0,null,null,2022,0,0,2.8000000000000001E-2,0,0.42,0,null,null,0,null,0,0,0,0,null,null,2022,0,0,10.128,0,0.16600000000000001,0,null,0,null,0,null,0,null,null,2022,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,0,5.7060000000000004,0,0,0,0,0,160,0,0,0.86299999999999999,0,0,0,0,0,null,null,2023,0,0,0,null,0,0,0,null,0,null,null,2023,0,0,2.9000000000000001E-2,0,0.42899999999999999,0,null,null,0,null,0,0,0,0,null,null,2023,0,0,10.481999999999999,0,0.17199999999999999,0,null,0,null,0,null,0,null,null,2023,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"'Res. 92-94% Res Furnace'!C23","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!F13,0)","v":0},{"$f":"F23","v":0},{"$f":"G23","v":0},null,10,null,2024,0,5.9059999999999997,0,0,0,0,0,162,0,0,0.89300000000000002,0,0,0,0,0,null,null,2024,0,0,0,null,0,0,0,null,0,null,null,2024,0,0,0.03,0,0.439,0,null,null,0,null,0,0,0,0,null,null,2024,0,0,10.849,0,0.17799999999999999,0,null,0,null,0,null,0,null,null,2024,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,0,6.1130000000000004,0,0,0,0,0,163,0,0,0.92400000000000004,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.1E-2,0,0.44900000000000001,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,11.228999999999999,0,0.185,0,null,0,null,0,null,0,null,null,2025,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"'Res. 92-94% Res Furnace'!C25","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I13,3)","v":0},{"$f":"F25","v":0},{"$f":"G25","v":0},null,12,null,2026,0,6.327,0,0,0,0,0,165,0,0,0.95699999999999996,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.2000000000000001E-2,0,0.46,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,11.622,0,0.191,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C26","v":0},null,null,null,null,null,null,13,null,2027,0,6.548,0,0,0,0,0,166,0,0,0.99,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.3000000000000002E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,12.028,0,0.19800000000000001,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",0,0,0,null,14,null,2028,0,6.7770000000000001,0,0,0,0,0,168,0,0,1.0249999999999999,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.4000000000000002E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,12.449,0,0.20499999999999999,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"'Res. 92-94% Res Furnace'!C28","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,0,0,null,15,null,2029,0,7.0149999999999997,0,0,0,0,0,170,0,0,1.06,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.5000000000000003E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,12.885,0,0.21199999999999999,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C29","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,0,7.26,0,0,0,0,0,172,0,0,1.0980000000000001,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,3.5999999999999997E-2,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,13.336,0,0.219,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C13,0)","v":0},{"$f":"ROUND('Database Inputs'!D13,0)","v":0},{"$f":"ROUND('Database Inputs'!E13,0)","v":0},null,17,null,2031,0,7.5140000000000002,0,0,0,0,0,173,0,0,1.1359999999999999,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,3.7999999999999999E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,13.803000000000001,0,0.22700000000000001,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"'Res. 92-94% Res Furnace'!C31","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,7.7770000000000001,0,0,0,0,0,175,0,0,1.1759999999999999,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,3.9E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,14.286,0,0.23499999999999999,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,null,null,null,null,null,19,null,2033,{"$f":"ROUND(IF($C$49+$F$23>L32,$F$25*$F$30,0)+IF($C$50+$G$23>L32,$G$25*$G$30,0)+IF($C$51+$H$23>L32,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J32,3)","v":8.0500000000000007},{"$f":"ROUND(M32*N32,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J32,3)","v":0},{"$f":"ROUND(M32*P32,0)","v":0},{"$f":"O32+Q32","v":0},{"$f":"ROUND(M32*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J32,0)","v":177},{"$f":"ROUND(S32*T32,0)","v":0},{"$f":"ROUND(+U32+R32,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J32,3)","v":1.2170000000000001},{"$f":"ROUND((1-$H$40)*(W32*M32),0)","v":0},0,0,{"$f":"SUM(X32:Z32)","v":0},{"$f":"V32-AA32","v":0},null,null,2033,{"$f":"+R32","v":0},{"$f":"+U32","v":0},{"$f":"+AG32+AF32","v":0},null,{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},{"$f":"SUM(AJ32:AK32)","v":0},null,{"$f":"+AH32-AL32","v":0},null,null,2033,{"$f":"AF32","v":0},{"$f":"+AG32","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J32,3)","v":0.04},{"$f":"ROUND((IF($C$49+$F$23>$AQ32,$F$27*$F$30,0)+IF($C$50+$G$23>AQ32,$G$27*$G$30,0)+IF($C$51+$H$23>AQ32,$H$27*$H$30,0))*AT32,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J32,3)","v":0.53900000000000003},{"$f":"ROUND(AV32*M32,0)","v":0},null,null,{"$f":"ROUND(AR32+AS32+AU32+AW32+AY32,0)","v":0},null,0,0,{"$f":"BB32+BC32","v":0},{"$f":"AZ32-BD32","v":0},null,null,2033,0,{"$f":"+M32","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J32,3)","v":14.786},{"$f":"ROUND(BJ32*BK32,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J32,3)","v":0.24299999999999999},{"$f":"ROUND((IF($C$49+$F$23>BH32,$F$27*$F$30,0)+IF($C$51+$H$23>BH32,$H$27*$H$30,0)+IF($C$50+$G$23>BH32,$G$27*$G$30,0))*BM32,0)","v":0},null,{"$f":"BI32+BL32+BN32+BO32","v":0},null,{"$f":"+BC32","v":0},null,{"$f":"BP32-BR32","v":0},null,null,2033,0,{"$f":"U32","v":0},{"$f":"AU32","v":0},{"$f":"SUM(BX32:BZ32)","v":0},null,{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"SUM(CC32:CD32)","v":0},null,{"$f":"CA32-CE32","v":0}]
[null,null,null,null,null,null,null,null,null,20,null,2034,0,8.3309999999999995,0,0,0,0,0,178,0,0,1.26,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,15.303000000000001,0,0.252,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":0},{"$f":"ROUND(G30*G25,0)","v":0},{"$f":"ROUND(H30*H25,0)","v":0},null,21,null,2035,0,8.6229999999999993,0,0,0,0,0,180,0,0,1.304,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.2999999999999997E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,15.839,0,0.26,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
["9) Gas Environmental Damage Factor =",null,{"$f":"'Res. 92-94% Res Furnace'!C35","v":0.35},null,null,null,null,null,null,22,null,2036,0,8.9250000000000007,0,0,0,0,0,182,0,0,1.349,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.4999999999999998E-2,0,0.57699999999999996,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,16.393000000000001,0,0.26900000000000002,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C36","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!N13,0)","v":0},{"$f":"F36","v":0},{"$f":"G36","v":0},null,23,null,2037,0,9.2370000000000001,0,0,0,0,0,184,0,0,1.3959999999999999,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,16.966999999999999,0,0.27900000000000003,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"'Res. 92-94% Res Furnace'!C38","v":0},null,"26) Distribution Delivery Charge",null,null,0.63300000000000001,null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":0},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":0},{"$f":"SUM(AB14:AB36)","v":0},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":0},null,null,null,{"$f":"SUM(AL14:AL36)","v":0},null,{"$f":"SUM(AN14:AN36)","v":0},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":0},null,null,null,{"$f":"SUM(BD14:BD36)","v":0},{"$f":"SUM(BE14:BE36)","v":0},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":0},null,{"$f":"SUM(BR14:BR36)","v":0},null,{"$f":"SUM(BT14:BT36)","v":0},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":0},null,null,null,{"$f":"SUM(CE14:CE36)","v":0},null,{"$f":"SUM(CG14:CG36)","v":0}]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$43,V15:V36),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$43,AA15:AA36),0)","v":0},{"$f":"ROUND(AB14+NPV($C$43,AB15:AB36),0)","v":0},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$43,AH15:AH36),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$43,AL15:AL36),0)","v":0},null,{"$f":"+AH39-AL39","v":0},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$45,AZ15:AZ36),0)","v":0},null,null,null,{"$f":"ROUND(BD14+NPV($C$45,BD15:BD36),0)","v":0},{"$f":"AZ39-BD39","v":0},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$41,BP15:BP36),0)","v":0},null,{"$f":"ROUND(BR14+NPV($C$41,BR15:BR36),0)","v":0},null,{"$f":"ROUND(BT14+NPV($C$41,BT15:BT36),0)","v":0},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$43,CA15:CA36),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$43,CE15:CE36),0)","v":0},null,{"$f":"ROUND(CG14+NPV($C$43,CG15:CG36),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,0.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["11) Participant Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C41","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":0},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":0},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,20)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":10}]
["12) Utility Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C43","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",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,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,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,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":0},{"$f":"N42","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
["13) Societal Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C45","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG41","v":0},{"$f":"AG42","v":{"$error":"#DIV/0!"}},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Worksheet Calculations",null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":13}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":0},{"$f":"AS42","v":{"$error":"#DIV/0!"}},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)"]
["14) General Input Data Year =",null,{"$f":"'Res. 92-94% Res Furnace'!C47","v":2014},null,"Participant Test",{"$f":"BJ41","v":0},{"$f":"BJ42","v":{"$error":"#DIV/0!"}},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (T)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":0},{"$f":"BY42","v":{"$error":"#DIV/0!"}},null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["15) Project Analysis Year 1 =",null,{"$f":"'Res. 92-94% Res Furnace'!C49","v":2015},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 2 =",null,{"$f":"'Res. 92-94% Res Furnace'!C50","v":2016},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
["      Project Analysis Year 3 =",null,{"$f":"'Res. 92-94% Res Furnace'!C51","v":2017},null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",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,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",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,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",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,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",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,{"$f":"$J29","v":16}]
[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,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,"(I)","= (G) - (H)"]

{"sheet":"Res Attic Insulation","index":33,"n_rows":54,"n_cols":106,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:","Residential Attic Insulation",null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Residential Attic Insulation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Residential Attic Insulation"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Residential Attic Insulation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Residential Attic Insulation"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Residential Attic Insulation"}]
["Program Years:",{"$f":"'Res. 92-94% Res Furnace'!B6","v":"2015 - 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$7","v":7.6909999999999998},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+ROUND('Adminstrative Costs'!H16+'Adminstrative Costs'!L16,0)","v":0},{"$f":"+ROUND('Adminstrative Costs'!I16+'Adminstrative Costs'!M16,0)","v":0},{"$f":"+ROUND('Adminstrative Costs'!J16+'Adminstrative Costs'!N16,0)","v":0},null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F36,0)","v":0},{"$f":"ROUND(G30*G36,0)","v":0},{"$f":"ROUND(H30*H36,0)","v":0},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$9","v":0.12640000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":0},{"$f":"SUM(G11:G12)","v":0},{"$f":"SUM(H11:H12)","v":0}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$49-$C$47","v":1},null,{"$f":"$C$49","v":2015},{"$f":"ROUND(IF($C$49+$F$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":0},{"$f":"ROUND(M14*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J14,3)","v":0},{"$f":"ROUND((1-$H$40)*(W14*M14),0)","v":0},{"$f":"ROUND($F$11,0)","v":0},{"$f":"ROUND($F$12,0)","v":0},{"$f":"SUM(X14:Z14)","v":0},{"$f":"V14-AA14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+R14","v":0},{"$f":"+U14","v":0},{"$f":"+AG14+AF14","v":0},null,{"$f":"ROUND(Y14,0)","v":0},{"$f":"ROUND(Z14,0)","v":0},{"$f":"SUM(AJ14:AK14)","v":0},null,{"$f":"+AH14-AL14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$49+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":0},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":0},null,{"$f":"ROUND($F$13,0)","v":0},{"$f":"ROUND((F15*F30)-Z14,0)","v":0},{"$f":"BB14+BC14","v":0},{"$f":"AZ14-BD14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+F12","v":0},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.96},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,5)","v":0.13081999999999999},{"$f":"ROUND(IF($C$49+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":0},null,{"$f":"ROUND(F15*F30,0)","v":0},null,{"$f":"BP14-BR14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"$R14","v":0},{"$f":"U14","v":0},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":0},null,{"$f":"BB14","v":0},{"$f":"BC14","v":0},{"$f":"SUM(CC14:CD14)","v":0},null,{"$f":"CA14-CE14","v":0}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$D$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M18,0)","v":0},{"$f":"F15","v":0},{"$f":"G15","v":0},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$49+$F$23>L15,$F$25*$F$30,0)+IF($C$50+$G$23>L15,$G$25*$G$30,0),0)","v":0},4.4850000000000003,0,0,{"$f":"ROUND(M15*P15,0)","v":0},0,0,149,{"$f":"ROUND(S15*T15,0)","v":0},{"$f":"ROUND(+U15+R15,0)","v":0},0,0,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},0,0,null,null,{"$f":"AE14+1","v":2016},0,0,{"$f":"+AG15+AF15","v":0},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,0,null,null,{"$f":"AQ14+1","v":2016},0,0,{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J15,3)","v":2.1999999999999999E-2},{"$f":"ROUND((IF($C$49+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$50+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,0,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":0},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},0,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":0},0,8.2390000000000008,{"$f":"ROUND(BJ15*BK15,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J15,5)","v":0.13539999999999999},{"$f":"ROUND((IF($C$49+$F$23>BH15,$F$27*$F$30,0)+IF($C$50+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,0,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":0},null,null,{"$f":"BW14+1","v":2016},0,{"$f":"U15","v":0},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":0},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":0}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$49+$F$23>L16,$F$25*$F$30,0)+IF($C$50+$G$23>L16,$G$25*$G$30,0)+IF($C$51+$H$23>L16,$H$25*$H$30,0),0)","v":0},4.6420000000000003,0,0,0,0,0,151,{"$f":"ROUND(S16*T16,0)","v":0},0,0,0,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},0,0,null,null,2017,0,0,{"$f":"+AG16+AF16","v":0},null,0,0,0,null,0,null,null,2017,0,0,2.3E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$50+$G$23>AQ16,$G$27*$G$30,0)+IF($C$51+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},0.375,0,null,null,0,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,0,null,null,2017,{"$f":"ROUND(H12,0)","v":0},0,8.5269999999999992,{"$f":"ROUND(BJ16*BK16,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J16,5)","v":0.14013999999999999},{"$f":"ROUND((IF($C$49+$F$23>BH16,$F$27*$F$30,0)+IF($C$51+$H$23>BH16,$H$27*$H$30,0)+IF($C$50+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":0},null,0,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,0,null,null,2017,0,0,0,0,null,0,0,0,null,{"$f":"CA16-CE16","v":0}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$D$35","v":0},{"$f":"+'Gas Input Table Summary'!$D$36","v":0},{"$f":"+'Gas Input Table Summary'!$D$37","v":0},null,4,null,2018,{"$f":"ROUND(IF($C$49+$F$23>L17,$F$25*$F$30,0)+IF($C$50+$G$23>L17,$G$25*$G$30,0)+IF($C$51+$H$23>L17,$H$25*$H$30,0),0)","v":0},4.8049999999999997,0,0,0,0,0,152,0,0,0,0,0,0,0,0,null,null,2018,0,0,0,null,0,0,0,null,0,null,null,2018,0,0,2.4E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$50+$G$23>AQ17,$G$27*$G$30,0)+IF($C$51+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},0.38300000000000001,0,null,null,0,null,0,0,0,0,null,null,2018,0,0,8.8260000000000005,0,0.14505000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH17,$F$27*$F$30,0)+IF($C$51+$H$23>BH17,$H$27*$H$30,0)+IF($C$50+$G$23>BH17,$G$27*$G$30,0))*BM17,0)","v":0},null,0,null,{"$f":"+BC17","v":0},null,0,null,null,2018,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$38","v":0},{"$f":"+'Gas Input Table Summary'!$D$39","v":0},{"$f":"+'Gas Input Table Summary'!$D$40","v":0},null,5,null,2019,0,4.9729999999999999,0,0,0,0,0,154,0,0,0,0,0,0,0,0,null,null,2019,0,0,0,null,0,0,0,null,0,null,null,2019,0,0,2.5000000000000001E-2,0,0.39200000000000002,0,null,null,0,null,0,0,0,0,null,null,2019,0,0,9.1340000000000003,0,0.15012,0,null,0,null,0,null,0,null,null,2019,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,0,5.1470000000000002,0,0,0,0,0,155,0,0,0,0,0,0,0,0,null,null,2020,0,0,0,null,0,0,0,null,0,null,null,2020,0,0,2.5999999999999999E-2,0,0.40100000000000002,0,null,null,0,null,0,0,0,0,null,null,2020,0,0,9.4540000000000006,0,0.15537999999999999,0,null,0,null,0,null,0,null,null,2020,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$D$41","v":0},{"$f":"+'Gas Input Table Summary'!$D$42","v":0},{"$f":"+'Gas Input Table Summary'!$D$43","v":0},null,7,null,2021,0,5.327,0,0,0,0,0,157,0,0,0,0,0,0,0,0,null,null,2021,0,0,0,null,0,0,0,null,0,null,null,2021,0,0,2.7E-2,0,0.41,0,null,null,0,null,0,0,0,0,null,null,2021,0,0,9.7850000000000001,0,0.16081999999999999,0,null,0,null,0,null,0,null,null,2021,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$44","v":0},{"$f":"+'Gas Input Table Summary'!$D$45","v":0},{"$f":"+'Gas Input Table Summary'!$D$46","v":1.4E-2},null,8,null,2022,0,5.5129999999999999,0,0,0,0,0,158,0,0,0,0,0,0,0,0,null,null,2022,0,0,0,null,0,0,0,null,0,null,null,2022,0,0,2.8000000000000001E-2,0,0.42,0,null,null,0,null,0,0,0,0,null,null,2022,0,0,10.128,0,0.16644,0,null,0,null,0,null,0,null,null,2022,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,0,5.7060000000000004,0,0,0,0,0,160,0,0,0,0,0,0,0,0,null,null,2023,0,0,0,null,0,0,0,null,0,null,null,2023,0,0,2.9000000000000001E-2,0,0.42899999999999999,0,null,null,0,null,0,0,0,0,null,null,2023,0,0,10.481999999999999,0,0.17227000000000001,0,null,0,null,0,null,0,null,null,2023,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$D$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!F18,0)","v":0},{"$f":"F23","v":0},{"$f":"G23","v":0},null,10,null,2024,0,5.9059999999999997,0,0,0,0,0,162,0,0,0,0,0,0,0,0,null,null,2024,0,0,0,null,0,0,0,null,0,null,null,2024,0,0,0.03,0,0.439,0,null,null,0,null,0,0,0,0,null,null,2024,0,0,10.849,0,0.17829999999999999,0,null,0,null,0,null,0,null,null,2024,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,0,6.1130000000000004,0,0,0,0,0,163,0,0,0,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.1E-2,0,0.44900000000000001,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,11.228999999999999,0,0.18454000000000001,0,null,0,null,0,null,0,null,null,2025,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I18,3)","v":0},{"$f":"F25","v":0},{"$f":"G25","v":0},null,12,null,2026,0,6.327,0,0,0,0,0,165,0,0,0,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.2000000000000001E-2,0,0.46,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,11.622,0,0.191,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,13,null,2027,0,6.548,0,0,0,0,0,166,0,0,0,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.3000000000000002E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,12.028,0,0.19767999999999999,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"ROUND('Database Inputs'!$J$18,1)","v":0},{"$f":"+F27","v":0},{"$f":"+F27","v":0},null,14,null,2028,0,6.7770000000000001,0,0,0,0,0,168,0,0,0,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.4000000000000002E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,12.449,0,0.2046,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,0,0,null,15,null,2029,0,7.0149999999999997,0,0,0,0,0,170,0,0,0,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.5000000000000003E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,12.885,0,0.21176,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,0,7.26,0,0,0,0,0,172,0,0,0,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,3.5999999999999997E-2,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,13.336,0,0.21918000000000001,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C18,0)","v":0},{"$f":"ROUND('Database Inputs'!D18,0)","v":0},{"$f":"ROUND('Database Inputs'!E18,0)","v":0},null,17,null,2031,0,7.5140000000000002,0,0,0,0,0,173,0,0,0,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,3.7999999999999999E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,13.803000000000001,0,0.22685,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,7.7770000000000001,0,0,0,0,0,175,0,0,0,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,3.9E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,14.286,0,0.23479,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,null,null,null,null,null,19,null,2033,{"$f":"ROUND(IF($C$49+$F$23>L32,$F$25*$F$30,0)+IF($C$50+$G$23>L32,$G$25*$G$30,0)+IF($C$51+$H$23>L32,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J32,3)","v":8.0500000000000007},{"$f":"ROUND(M32*N32,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J32,3)","v":0},{"$f":"ROUND(M32*P32,0)","v":0},{"$f":"O32+Q32","v":0},{"$f":"ROUND(M32*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J32,0)","v":177},{"$f":"ROUND(S32*T32,0)","v":0},{"$f":"ROUND(+U32+R32,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J32,3)","v":0},{"$f":"ROUND((1-$H$40)*(W32*M32),0)","v":0},0,0,{"$f":"SUM(X32:Z32)","v":0},{"$f":"V32-AA32","v":0},null,null,2033,{"$f":"+R32","v":0},{"$f":"+U32","v":0},{"$f":"+AG32+AF32","v":0},null,{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},{"$f":"SUM(AJ32:AK32)","v":0},null,{"$f":"+AH32-AL32","v":0},null,null,2033,{"$f":"AF32","v":0},{"$f":"+AG32","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J32,3)","v":0.04},{"$f":"ROUND((IF($C$49+$F$23>$AQ32,$F$27*$F$30,0)+IF($C$50+$G$23>AQ32,$G$27*$G$30,0)+IF($C$51+$H$23>AQ32,$H$27*$H$30,0))*AT32,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J32,3)","v":0.53900000000000003},{"$f":"ROUND(AV32*M32,0)","v":0},null,null,{"$f":"ROUND(AR32+AS32+AU32+AW32+AY32,0)","v":0},null,0,0,{"$f":"BB32+BC32","v":0},{"$f":"AZ32-BD32","v":0},null,null,2033,0,{"$f":"+M32","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J32,3)","v":14.786},{"$f":"ROUND(BJ32*BK32,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J32,5)","v":0.24299999999999999},{"$f":"ROUND((IF($C$49+$F$23>BH32,$F$27*$F$30,0)+IF($C$51+$H$23>BH32,$H$27*$H$30,0)+IF($C$50+$G$23>BH32,$G$27*$G$30,0))*BM32,0)","v":0},null,{"$f":"BI32+BL32+BN32+BO32","v":0},null,{"$f":"+BC32","v":0},null,{"$f":"BP32-BR32","v":0},null,null,2033,0,{"$f":"U32","v":0},{"$f":"AU32","v":0},{"$f":"SUM(BX32:BZ32)","v":0},null,{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"SUM(CC32:CD32)","v":0},null,{"$f":"CA32-CE32","v":0}]
[null,null,null,null,null,null,null,null,null,20,null,2034,0,8.3309999999999995,0,0,0,0,0,178,0,0,0,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,15.303000000000001,0,0.25151000000000001,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":0},{"$f":"ROUND(G30*G25,0)","v":0},{"$f":"ROUND(H30*H25,0)","v":0},null,21,null,2035,0,8.6229999999999993,0,0,0,0,0,180,0,0,0,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.2999999999999997E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,15.839,0,0.26030999999999999,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":0.35},null,null,null,null,null,null,22,null,2036,0,8.9250000000000007,0,0,0,0,0,182,0,0,0,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.4999999999999998E-2,0,0.57699999999999996,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,16.393000000000001,0,0.26941999999999999,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!N18,0)","v":0},{"$f":"F36","v":0},{"$f":"G36","v":0},null,23,null,2037,0,9.2370000000000001,0,0,0,0,0,184,0,0,0,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,16.966999999999999,0,0.27884999999999999,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,24,null,2038,0,9.56,0,0,0,0,0,186,0,0,0,0,0,0,0,0,null,null,2038,0,0,0,null,0,0,0,null,0,null,null,2038,0,0,4.8000000000000001E-2,0,0.60399999999999998,0,null,null,0,null,0,0,0,0,null,null,2038,0,0,17.561,0,0.28860999999999998,0,null,0,null,0,null,0,null,null,2038,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$24","v":0},null,"26) Distribution Delivery Charge"]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$25","v":0},null,null,null,null,null,null,null,"Total = ",null,{"$f":"SUM(M14:M37)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V37)","v":0},null,null,null,null,{"$f":"SUM(AA14:AA37)","v":0},{"$f":"SUM(AB14:AB37)","v":0},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH37)","v":0},null,null,null,{"$f":"SUM(AL14:AL37)","v":0},null,{"$f":"SUM(AN14:AN37)","v":0},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ37)","v":0},null,null,null,{"$f":"SUM(BD14:BD37)","v":0},{"$f":"SUM(BE14:BE37)","v":0},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ37)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP37)","v":0},null,{"$f":"SUM(BR14:BR37)","v":0},null,{"$f":"SUM(BT14:BT37)","v":0},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA37)","v":0},null,null,null,{"$f":"SUM(CE14:CE37)","v":0},null,{"$f":"SUM(CG14:CG37)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$43,V15:V37),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$43,AA15:AA37),0)","v":0},{"$f":"ROUND(AB14+NPV($C$43,AB15:AB37),0)","v":0},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$43,AH15:AH37),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$43,AL15:AL37),0)","v":0},null,{"$f":"+AH40-AL40","v":0},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$45,AZ15:AZ37),0)","v":0},null,null,null,{"$f":"ROUND(BD14+NPV($C$45,BD15:BD37),0)","v":0},{"$f":"AZ40-BD40","v":0},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$41,BP15:BP37),0)","v":0},null,{"$f":"ROUND(BR14+NPV($C$41,BR15:BR37),0)","v":0},null,{"$f":"ROUND(BT14+NPV($C$41,BT15:BT37),0)","v":0},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$43,CA15:CA37),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$43,CE15:CE37),0)","v":0},null,{"$f":"ROUND(CG14+NPV($C$43,CG15:CG37),0)","v":0}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$26","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"AB40","v":0},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN40","v":0},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT40","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":10}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$27","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V40/AA40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH40/AL40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ40/BD40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP40/BR40,20)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA40/CE40,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N42","v":0},{"$f":"N43","v":{"$error":"#DIV/0!"}},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,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,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,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG42","v":0},{"$f":"AG43","v":{"$error":"#DIV/0!"}},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",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,null,{"$f":"$J26","v":13}]
[null,null,null,null,"Societal Test",{"$f":"AS42","v":0},{"$f":"AS43","v":{"$error":"#DIV/0!"}},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null," ",null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2014},null,"Participant Test",{"$f":"BJ42","v":0},{"$f":"BJ43","v":{"$error":"#DIV/0!"}},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (T)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY42","v":0},{"$f":"BY43","v":{"$error":"#DIV/0!"}},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Gas Input Table Summary'!$D$30","v":2015},null,null,null,null,null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 2 =",null,{"$f":"+'Gas Input Table Summary'!$D$31","v":2016},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
["      Project Analysis Year 3 =",null,{"$f":"+'Gas Input Table Summary'!$D$32","v":2017},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":16}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",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,null,null,null,null,null,null,null,"(I)","= (G) - (H)"]

{"sheet":"New Home ES","index":34,"n_rows":54,"n_cols":106,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:",{"$f":"'Database Inputs'!A21","v":"DO NOT PRINT - Energy Star Home - not filing"},null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"DO NOT PRINT - Energy Star Home - not filing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"DO NOT PRINT - Energy Star Home - not filing"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"DO NOT PRINT - Energy Star Home - not filing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"DO NOT PRINT - Energy Star Home - not filing"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"DO NOT PRINT - Energy Star Home - not filing"}]
["Program Years:",{"$f":"'Res. 92-94% Res Furnace'!B6","v":"2015 - 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"'Res. 92-94% Res Furnace'!C10","v":7.6909999999999998},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C11","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",null,null,null,null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F36,0)","v":0},{"$f":"ROUND(G30*G36,0)","v":0},{"$f":"ROUND(H30*H36,0)","v":0},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"'Res. 92-94% Res Furnace'!C13","v":0.12640000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":0},{"$f":"SUM(G11:G12)","v":0},{"$f":"SUM(H11:H12)","v":0}]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C14","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$49-$C$47","v":1},null,{"$f":"$C$49","v":2015},{"$f":"ROUND(IF($C$49+$F$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":0},{"$f":"ROUND(M14*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J14,3)","v":0.65500000000000003},{"$f":"ROUND((1-$H$40)*(W14*M14),0)","v":0},{"$f":"ROUND($F$11,0)","v":0},{"$f":"ROUND($F$12,0)","v":0},{"$f":"SUM(X14:Z14)","v":0},{"$f":"V14-AA14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+R14","v":0},{"$f":"+U14","v":0},{"$f":"+AG14+AF14","v":0},null,{"$f":"ROUND(Y14,0)","v":0},{"$f":"ROUND(Z14,0)","v":0},{"$f":"SUM(AJ14:AK14)","v":0},null,{"$f":"+AH14-AL14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$49+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":0},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":0},null,{"$f":"ROUND($F$13,0)","v":0},{"$f":"ROUND((F15*F30)-Z14,0)","v":0},{"$f":"BB14+BC14","v":0},{"$f":"AZ14-BD14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+F12","v":0},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.96},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13100000000000001},{"$f":"ROUND(IF($C$49+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":0},null,{"$f":"ROUND(F15*F30,0)","v":0},null,{"$f":"BP14-BR14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"$R14","v":0},{"$f":"U14","v":0},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":0},null,{"$f":"BB14","v":0},{"$f":"BC14","v":0},{"$f":"SUM(CC14:CD14)","v":0},null,{"$f":"CA14-CE14","v":0}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"'Res. 92-94% Res Furnace'!C15","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M21,0)","v":0},{"$f":"F15","v":0},{"$f":"G15","v":0},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$49+$F$23>L15,$F$25*$F$30,0)+IF($C$50+$G$23>L15,$G$25*$G$30,0),0)","v":0},4.4850000000000003,0,0,{"$f":"ROUND(M15*P15,0)","v":0},0,0,149,{"$f":"ROUND(S15*T15,0)","v":0},{"$f":"ROUND(+U15+R15,0)","v":0},0.67800000000000005,0,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},0,0,null,null,{"$f":"AE14+1","v":2016},0,0,{"$f":"+AG15+AF15","v":0},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,0,null,null,{"$f":"AQ14+1","v":2016},0,0,2.1999999999999999E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$50+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,0,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":0},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},0,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":0},0,8.2390000000000008,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.13500000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH15,$F$27*$F$30,0)+IF($C$50+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,0,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":0},null,null,{"$f":"BW14+1","v":2016},0,{"$f":"U15","v":0},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":0},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":0}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$49+$F$23>L16,$F$25*$F$30,0)+IF($C$50+$G$23>L16,$G$25*$G$30,0)+IF($C$51+$H$23>L16,$H$25*$H$30,0),0)","v":0},4.6420000000000003,0,0,0,0,0,151,{"$f":"ROUND(S16*T16,0)","v":0},0,0.70199999999999996,0,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},0,0,null,null,2017,0,0,{"$f":"+AG16+AF16","v":0},null,0,0,0,null,0,null,null,2017,0,0,2.3E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$50+$G$23>AQ16,$G$27*$G$30,0)+IF($C$51+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},0.375,0,null,null,0,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,0,null,null,2017,{"$f":"ROUND(H12,0)","v":0},0,8.5269999999999992,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.14000000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH16,$F$27*$F$30,0)+IF($C$51+$H$23>BH16,$H$27*$H$30,0)+IF($C$50+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":0},null,0,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,0,null,null,2017,0,0,0,0,null,0,0,0,null,{"$f":"CA16-CE16","v":0}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"'Res. 92-94% Res Furnace'!C17","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",0,0,0,null,4,null,2018,{"$f":"ROUND(IF($C$49+$F$23>L17,$F$25*$F$30,0)+IF($C$50+$G$23>L17,$G$25*$G$30,0)+IF($C$51+$H$23>L17,$H$25*$H$30,0),0)","v":0},4.8049999999999997,0,0,0,0,0,152,0,0,0.72599999999999998,0,0,0,0,0,null,null,2018,0,0,0,null,0,0,0,null,0,null,null,2018,0,0,2.4E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$50+$G$23>AQ17,$G$27*$G$30,0)+IF($C$51+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},0.38300000000000001,0,null,null,0,null,0,0,0,0,null,null,2018,0,0,8.8260000000000005,0,0.14499999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH17,$F$27*$F$30,0)+IF($C$51+$H$23>BH17,$H$27*$H$30,0)+IF($C$50+$G$23>BH17,$G$27*$G$30,0))*BM17,0)","v":0},null,0,null,{"$f":"+BC17","v":0},null,0,null,null,2018,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C18","v":3.5000000000000003E-2},null,"          Escalation Rate =",0,0,0,null,5,null,2019,0,4.9729999999999999,0,0,0,0,0,154,0,0,0.752,0,0,0,0,0,null,null,2019,0,0,0,null,0,0,0,null,0,null,null,2019,0,0,2.5000000000000001E-2,0,0.39200000000000002,0,null,null,0,null,0,0,0,0,null,null,2019,0,0,9.1340000000000003,0,0.15,0,null,0,null,0,null,0,null,null,2019,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,0,5.1470000000000002,0,0,0,0,0,155,0,0,0.77800000000000002,0,0,0,0,0,null,null,2020,0,0,0,null,0,0,0,null,0,null,null,2020,0,0,2.5999999999999999E-2,0,0.40100000000000002,0,null,null,0,null,0,0,0,0,null,null,2020,0,0,9.4540000000000006,0,0.155,0,null,0,null,0,null,0,null,null,2020,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"'Res. 92-94% Res Furnace'!C20","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",0,0,0,null,7,null,2021,0,5.327,0,0,0,0,0,157,0,0,0.80500000000000005,0,0,0,0,0,null,null,2021,0,0,0,null,0,0,0,null,0,null,null,2021,0,0,2.7E-2,0,0.41,0,null,null,0,null,0,0,0,0,null,null,2021,0,0,9.7850000000000001,0,0.161,0,null,0,null,0,null,0,null,null,2021,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C21","v":0.01},null,"          Escalation Rate =",0,0,1.4E-2,null,8,null,2022,0,5.5129999999999999,0,0,0,0,0,158,0,0,0.83399999999999996,0,0,0,0,0,null,null,2022,0,0,0,null,0,0,0,null,0,null,null,2022,0,0,2.8000000000000001E-2,0,0.42,0,null,null,0,null,0,0,0,0,null,null,2022,0,0,10.128,0,0.16600000000000001,0,null,0,null,0,null,0,null,null,2022,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,0,5.7060000000000004,0,0,0,0,0,160,0,0,0.86299999999999999,0,0,0,0,0,null,null,2023,0,0,0,null,0,0,0,null,0,null,null,2023,0,0,2.9000000000000001E-2,0,0.42899999999999999,0,null,null,0,null,0,0,0,0,null,null,2023,0,0,10.481999999999999,0,0.17199999999999999,0,null,0,null,0,null,0,null,null,2023,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"'Res. 92-94% Res Furnace'!C23","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!F21,0)","v":0},{"$f":"F23","v":0},{"$f":"G23","v":0},null,10,null,2024,0,5.9059999999999997,0,0,0,0,0,162,0,0,0.89300000000000002,0,0,0,0,0,null,null,2024,0,0,0,null,0,0,0,null,0,null,null,2024,0,0,0.03,0,0.439,0,null,null,0,null,0,0,0,0,null,null,2024,0,0,10.849,0,0.17799999999999999,0,null,0,null,0,null,0,null,null,2024,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,0,6.1130000000000004,0,0,0,0,0,163,0,0,0.92400000000000004,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.1E-2,0,0.44900000000000001,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,11.228999999999999,0,0.185,0,null,0,null,0,null,0,null,null,2025,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"'Res. 92-94% Res Furnace'!C25","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I21,3)","v":0},{"$f":"F25","v":0},{"$f":"G25","v":0},null,12,null,2026,0,6.327,0,0,0,0,0,165,0,0,0.95699999999999996,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.2000000000000001E-2,0,0.46,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,11.622,0,0.191,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C26","v":0},null,null,null,null,null,null,13,null,2027,0,6.548,0,0,0,0,0,166,0,0,0.99,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.3000000000000002E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,12.028,0,0.19800000000000001,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",0,0,0,null,14,null,2028,0,6.7770000000000001,0,0,0,0,0,168,0,0,1.0249999999999999,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.4000000000000002E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,12.449,0,0.20499999999999999,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"'Res. 92-94% Res Furnace'!C28","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,0,0,null,15,null,2029,0,7.0149999999999997,0,0,0,0,0,170,0,0,1.06,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.5000000000000003E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,12.885,0,0.21199999999999999,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C29","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,0,7.26,0,0,0,0,0,172,0,0,1.0980000000000001,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,3.5999999999999997E-2,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,13.336,0,0.219,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C21,0)","v":0},{"$f":"ROUND('Database Inputs'!D21,0)","v":0},{"$f":"ROUND('Database Inputs'!E21,0)","v":0},null,17,null,2031,0,7.5140000000000002,0,0,0,0,0,173,0,0,1.1359999999999999,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,3.7999999999999999E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,13.803000000000001,0,0.22700000000000001,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"'Res. 92-94% Res Furnace'!C31","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,7.7770000000000001,0,0,0,0,0,175,0,0,1.1759999999999999,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,3.9E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,14.286,0,0.23499999999999999,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,null,null,null,null,null,19,null,2033,{"$f":"ROUND(IF($C$49+$F$23>L32,$F$25*$F$30,0)+IF($C$50+$G$23>L32,$G$25*$G$30,0)+IF($C$51+$H$23>L32,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J32,3)","v":8.0500000000000007},{"$f":"ROUND(M32*N32,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J32,3)","v":0},{"$f":"ROUND(M32*P32,0)","v":0},{"$f":"O32+Q32","v":0},{"$f":"ROUND(M32*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J32,0)","v":177},{"$f":"ROUND(S32*T32,0)","v":0},{"$f":"ROUND(+U32+R32,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J32,3)","v":1.2170000000000001},{"$f":"ROUND((1-$H$40)*(W32*M32),0)","v":0},0,0,{"$f":"SUM(X32:Z32)","v":0},{"$f":"V32-AA32","v":0},null,null,2033,{"$f":"+R32","v":0},{"$f":"+U32","v":0},{"$f":"+AG32+AF32","v":0},null,{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},{"$f":"SUM(AJ32:AK32)","v":0},null,{"$f":"+AH32-AL32","v":0},null,null,2033,{"$f":"AF32","v":0},{"$f":"+AG32","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J32,3)","v":0.04},{"$f":"ROUND((IF($C$49+$F$23>$AQ32,$F$27*$F$30,0)+IF($C$50+$G$23>AQ32,$G$27*$G$30,0)+IF($C$51+$H$23>AQ32,$H$27*$H$30,0))*AT32,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J32,3)","v":0.53900000000000003},{"$f":"ROUND(AV32*M32,0)","v":0},null,null,{"$f":"ROUND(AR32+AS32+AU32+AW32+AY32,0)","v":0},null,0,0,{"$f":"BB32+BC32","v":0},{"$f":"AZ32-BD32","v":0},null,null,2033,0,{"$f":"+M32","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J32,3)","v":14.786},{"$f":"ROUND(BJ32*BK32,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J32,3)","v":0.24299999999999999},{"$f":"ROUND((IF($C$49+$F$23>BH32,$F$27*$F$30,0)+IF($C$51+$H$23>BH32,$H$27*$H$30,0)+IF($C$50+$G$23>BH32,$G$27*$G$30,0))*BM32,0)","v":0},null,{"$f":"BI32+BL32+BN32+BO32","v":0},null,{"$f":"+BC32","v":0},null,{"$f":"BP32-BR32","v":0},null,null,2033,0,{"$f":"U32","v":0},{"$f":"AU32","v":0},{"$f":"SUM(BX32:BZ32)","v":0},null,{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"SUM(CC32:CD32)","v":0},null,{"$f":"CA32-CE32","v":0}]
[null,null,null,null,null,null,null,null,null,20,null,2034,0,8.3309999999999995,0,0,0,0,0,178,0,0,1.26,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,15.303000000000001,0,0.252,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":0},{"$f":"ROUND(G30*G25,0)","v":0},{"$f":"ROUND(H30*H25,0)","v":0},null,21,null,2035,0,8.6229999999999993,0,0,0,0,0,180,0,0,1.304,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.2999999999999997E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,15.839,0,0.26,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
["9) Gas Environmental Damage Factor =",null,{"$f":"'Res. 92-94% Res Furnace'!C35","v":0.35},null,null,null,null,null,null,22,null,2036,0,8.9250000000000007,0,0,0,0,0,182,0,0,1.349,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.4999999999999998E-2,0,0.57699999999999996,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,16.393000000000001,0,0.26900000000000002,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C36","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!N21,0)","v":0},{"$f":"F36","v":0},{"$f":"G36","v":0},null,23,null,2037,0,9.2370000000000001,0,0,0,0,0,184,0,0,1.3959999999999999,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,16.966999999999999,0,0.27900000000000003,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"'Res. 92-94% Res Furnace'!C38","v":0},null,"26) Distribution Delivery Charge",null,null,0.63300000000000001,null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":0},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":0},{"$f":"SUM(AB14:AB36)","v":0},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":0},null,null,null,{"$f":"SUM(AL14:AL36)","v":0},null,{"$f":"SUM(AN14:AN36)","v":0},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":0},null,null,null,{"$f":"SUM(BD14:BD36)","v":0},{"$f":"SUM(BE14:BE36)","v":0},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":0},null,{"$f":"SUM(BR14:BR36)","v":0},null,{"$f":"SUM(BT14:BT36)","v":0},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":0},null,null,null,{"$f":"SUM(CE14:CE36)","v":0},null,{"$f":"SUM(CG14:CG36)","v":0}]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$43,V15:V36),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$43,AA15:AA36),0)","v":0},{"$f":"ROUND(AB14+NPV($C$43,AB15:AB36),0)","v":0},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$43,AH15:AH36),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$43,AL15:AL36),0)","v":0},null,{"$f":"+AH39-AL39","v":0},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$45,AZ15:AZ36),0)","v":0},null,null,null,{"$f":"ROUND(BD14+NPV($C$45,BD15:BD36),0)","v":0},{"$f":"AZ39-BD39","v":0},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$41,BP15:BP36),0)","v":0},null,{"$f":"ROUND(BR14+NPV($C$41,BR15:BR36),0)","v":0},null,{"$f":"ROUND(BT14+NPV($C$41,BT15:BT36),0)","v":0},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$43,CA15:CA36),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$43,CE15:CE36),0)","v":0},null,{"$f":"ROUND(CG14+NPV($C$43,CG15:CG36),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,0.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["11) Participant Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C41","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":0},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":0},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,20)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":10}]
["12) Utility Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C43","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",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,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,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,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":0},{"$f":"N42","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
["13) Societal Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C45","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG41","v":0},{"$f":"AG42","v":{"$error":"#DIV/0!"}},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Worksheet Calculations",null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":13}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":0},{"$f":"AS42","v":{"$error":"#DIV/0!"}},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)"]
["14) General Input Data Year =",null,{"$f":"'Res. 92-94% Res Furnace'!C47","v":2014},null,"Participant Test",{"$f":"BJ41","v":0},{"$f":"BJ42","v":{"$error":"#DIV/0!"}},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (T)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":0},{"$f":"BY42","v":{"$error":"#DIV/0!"}},null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["15) Project Analysis Year 1 =",null,{"$f":"'Res. 92-94% Res Furnace'!C49","v":2015},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 2 =",null,{"$f":"'Res. 92-94% Res Furnace'!C50","v":2016},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
["      Project Analysis Year 3 =",null,{"$f":"'Res. 92-94% Res Furnace'!C51","v":2017},null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",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,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",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,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",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,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",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,{"$f":"$J29","v":16}]
[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,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,"(I)","= (G) - (H)"]

{"sheet":"New Residential 4","index":35,"n_rows":54,"n_cols":106,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:",{"$f":"'Database Inputs'!A24","v":"New Residential Program 4 - not filing"},null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"New Residential Program 4 - not filing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"New Residential Program 4 - not filing"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"New Residential Program 4 - not filing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"New Residential Program 4 - not filing"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"New Residential Program 4 - not filing"}]
["Program Years:",{"$f":"'Res. 92-94% Res Furnace'!B6","v":"2015 - 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"'Res. 92-94% Res Furnace'!C10","v":7.6909999999999998},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C11","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",null,null,null,null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F36,0)","v":0},{"$f":"ROUND(G30*G36,0)","v":0},{"$f":"ROUND(H30*H36,0)","v":0},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"'Res. 92-94% Res Furnace'!C13","v":0.12640000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":0},{"$f":"SUM(G11:G12)","v":0},{"$f":"SUM(H11:H12)","v":0}]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C14","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$49-$C$47","v":1},null,{"$f":"$C$49","v":2015},{"$f":"ROUND(IF($C$49+$F$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":0},{"$f":"ROUND(M14*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J14,3)","v":0.65500000000000003},{"$f":"ROUND((1-$H$40)*(W14*M14),0)","v":0},{"$f":"ROUND($F$11,0)","v":0},{"$f":"ROUND($F$12,0)","v":0},{"$f":"SUM(X14:Z14)","v":0},{"$f":"V14-AA14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+R14","v":0},{"$f":"+U14","v":0},{"$f":"+AG14+AF14","v":0},null,{"$f":"ROUND(Y14,0)","v":0},{"$f":"ROUND(Z14,0)","v":0},{"$f":"SUM(AJ14:AK14)","v":0},null,{"$f":"+AH14-AL14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$49+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":0},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":0},null,{"$f":"ROUND($F$13,0)","v":0},{"$f":"ROUND((F15*F30)-Z14,0)","v":0},{"$f":"BB14+BC14","v":0},{"$f":"AZ14-BD14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+F12","v":0},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.96},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13100000000000001},{"$f":"ROUND(IF($C$49+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":0},null,{"$f":"ROUND(F15*F30,0)","v":0},null,{"$f":"BP14-BR14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"$R14","v":0},{"$f":"U14","v":0},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":0},null,{"$f":"BB14","v":0},{"$f":"BC14","v":0},{"$f":"SUM(CC14:CD14)","v":0},null,{"$f":"CA14-CE14","v":0}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"'Res. 92-94% Res Furnace'!C15","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M24,0)","v":0},{"$f":"F15","v":0},{"$f":"G15","v":0},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$49+$F$23>L15,$F$25*$F$30,0)+IF($C$50+$G$23>L15,$G$25*$G$30,0),0)","v":0},4.4850000000000003,0,0,{"$f":"ROUND(M15*P15,0)","v":0},0,0,149,{"$f":"ROUND(S15*T15,0)","v":0},{"$f":"ROUND(+U15+R15,0)","v":0},0.67800000000000005,0,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},0,0,null,null,{"$f":"AE14+1","v":2016},0,0,{"$f":"+AG15+AF15","v":0},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,0,null,null,{"$f":"AQ14+1","v":2016},0,0,2.1999999999999999E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$50+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,0,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":0},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},0,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":0},0,8.2390000000000008,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.13500000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH15,$F$27*$F$30,0)+IF($C$50+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,0,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":0},null,null,{"$f":"BW14+1","v":2016},0,{"$f":"U15","v":0},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":0},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":0}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$49+$F$23>L16,$F$25*$F$30,0)+IF($C$50+$G$23>L16,$G$25*$G$30,0)+IF($C$51+$H$23>L16,$H$25*$H$30,0),0)","v":0},4.6420000000000003,0,0,0,0,0,151,{"$f":"ROUND(S16*T16,0)","v":0},0,0.70199999999999996,0,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},0,0,null,null,2017,0,0,{"$f":"+AG16+AF16","v":0},null,0,0,0,null,0,null,null,2017,0,0,2.3E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$50+$G$23>AQ16,$G$27*$G$30,0)+IF($C$51+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},0.375,0,null,null,0,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,0,null,null,2017,{"$f":"ROUND(H12,0)","v":0},0,8.5269999999999992,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.14000000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH16,$F$27*$F$30,0)+IF($C$51+$H$23>BH16,$H$27*$H$30,0)+IF($C$50+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":0},null,0,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,0,null,null,2017,0,0,0,0,null,0,0,0,null,{"$f":"CA16-CE16","v":0}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"'Res. 92-94% Res Furnace'!C17","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",0,0,0,null,4,null,2018,{"$f":"ROUND(IF($C$49+$F$23>L17,$F$25*$F$30,0)+IF($C$50+$G$23>L17,$G$25*$G$30,0)+IF($C$51+$H$23>L17,$H$25*$H$30,0),0)","v":0},4.8049999999999997,0,0,0,0,0,152,0,0,0.72599999999999998,0,0,0,0,0,null,null,2018,0,0,0,null,0,0,0,null,0,null,null,2018,0,0,2.4E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$50+$G$23>AQ17,$G$27*$G$30,0)+IF($C$51+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},0.38300000000000001,0,null,null,0,null,0,0,0,0,null,null,2018,0,0,8.8260000000000005,0,0.14499999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH17,$F$27*$F$30,0)+IF($C$51+$H$23>BH17,$H$27*$H$30,0)+IF($C$50+$G$23>BH17,$G$27*$G$30,0))*BM17,0)","v":0},null,0,null,{"$f":"+BC17","v":0},null,0,null,null,2018,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C18","v":3.5000000000000003E-2},null,"          Escalation Rate =",0,0,0,null,5,null,2019,0,4.9729999999999999,0,0,0,0,0,154,0,0,0.752,0,0,0,0,0,null,null,2019,0,0,0,null,0,0,0,null,0,null,null,2019,0,0,2.5000000000000001E-2,0,0.39200000000000002,0,null,null,0,null,0,0,0,0,null,null,2019,0,0,9.1340000000000003,0,0.15,0,null,0,null,0,null,0,null,null,2019,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,0,5.1470000000000002,0,0,0,0,0,155,0,0,0.77800000000000002,0,0,0,0,0,null,null,2020,0,0,0,null,0,0,0,null,0,null,null,2020,0,0,2.5999999999999999E-2,0,0.40100000000000002,0,null,null,0,null,0,0,0,0,null,null,2020,0,0,9.4540000000000006,0,0.155,0,null,0,null,0,null,0,null,null,2020,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"'Res. 92-94% Res Furnace'!C20","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",0,0,0,null,7,null,2021,0,5.327,0,0,0,0,0,157,0,0,0.80500000000000005,0,0,0,0,0,null,null,2021,0,0,0,null,0,0,0,null,0,null,null,2021,0,0,2.7E-2,0,0.41,0,null,null,0,null,0,0,0,0,null,null,2021,0,0,9.7850000000000001,0,0.161,0,null,0,null,0,null,0,null,null,2021,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C21","v":0.01},null,"          Escalation Rate =",0,0,1.4E-2,null,8,null,2022,0,5.5129999999999999,0,0,0,0,0,158,0,0,0.83399999999999996,0,0,0,0,0,null,null,2022,0,0,0,null,0,0,0,null,0,null,null,2022,0,0,2.8000000000000001E-2,0,0.42,0,null,null,0,null,0,0,0,0,null,null,2022,0,0,10.128,0,0.16600000000000001,0,null,0,null,0,null,0,null,null,2022,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,0,5.7060000000000004,0,0,0,0,0,160,0,0,0.86299999999999999,0,0,0,0,0,null,null,2023,0,0,0,null,0,0,0,null,0,null,null,2023,0,0,2.9000000000000001E-2,0,0.42899999999999999,0,null,null,0,null,0,0,0,0,null,null,2023,0,0,10.481999999999999,0,0.17199999999999999,0,null,0,null,0,null,0,null,null,2023,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"'Res. 92-94% Res Furnace'!C23","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!F24,0)","v":0},{"$f":"F23","v":0},{"$f":"G23","v":0},null,10,null,2024,0,5.9059999999999997,0,0,0,0,0,162,0,0,0.89300000000000002,0,0,0,0,0,null,null,2024,0,0,0,null,0,0,0,null,0,null,null,2024,0,0,0.03,0,0.439,0,null,null,0,null,0,0,0,0,null,null,2024,0,0,10.849,0,0.17799999999999999,0,null,0,null,0,null,0,null,null,2024,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,0,6.1130000000000004,0,0,0,0,0,163,0,0,0.92400000000000004,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.1E-2,0,0.44900000000000001,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,11.228999999999999,0,0.185,0,null,0,null,0,null,0,null,null,2025,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"'Res. 92-94% Res Furnace'!C25","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I24,3)","v":0},{"$f":"F25","v":0},{"$f":"G25","v":0},null,12,null,2026,0,6.327,0,0,0,0,0,165,0,0,0.95699999999999996,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.2000000000000001E-2,0,0.46,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,11.622,0,0.191,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C26","v":0},null,null,null,null,null,null,13,null,2027,0,6.548,0,0,0,0,0,166,0,0,0.99,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.3000000000000002E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,12.028,0,0.19800000000000001,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",0,0,0,null,14,null,2028,0,6.7770000000000001,0,0,0,0,0,168,0,0,1.0249999999999999,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.4000000000000002E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,12.449,0,0.20499999999999999,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"'Res. 92-94% Res Furnace'!C28","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,0,0,null,15,null,2029,0,7.0149999999999997,0,0,0,0,0,170,0,0,1.06,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.5000000000000003E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,12.885,0,0.21199999999999999,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C29","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,0,7.26,0,0,0,0,0,172,0,0,1.0980000000000001,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,3.5999999999999997E-2,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,13.336,0,0.219,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C24,0)","v":0},{"$f":"ROUND('Database Inputs'!D24,0)","v":0},{"$f":"ROUND('Database Inputs'!E24,0)","v":0},null,17,null,2031,0,7.5140000000000002,0,0,0,0,0,173,0,0,1.1359999999999999,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,3.7999999999999999E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,13.803000000000001,0,0.22700000000000001,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"'Res. 92-94% Res Furnace'!C31","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,7.7770000000000001,0,0,0,0,0,175,0,0,1.1759999999999999,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,3.9E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,14.286,0,0.23499999999999999,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,null,null,null,null,null,19,null,2033,{"$f":"ROUND(IF($C$49+$F$23>L32,$F$25*$F$30,0)+IF($C$50+$G$23>L32,$G$25*$G$30,0)+IF($C$51+$H$23>L32,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J32,3)","v":8.0500000000000007},{"$f":"ROUND(M32*N32,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J32,3)","v":0},{"$f":"ROUND(M32*P32,0)","v":0},{"$f":"O32+Q32","v":0},{"$f":"ROUND(M32*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J32,0)","v":177},{"$f":"ROUND(S32*T32,0)","v":0},{"$f":"ROUND(+U32+R32,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J32,3)","v":1.2170000000000001},{"$f":"ROUND((1-$H$40)*(W32*M32),0)","v":0},0,0,{"$f":"SUM(X32:Z32)","v":0},{"$f":"V32-AA32","v":0},null,null,2033,{"$f":"+R32","v":0},{"$f":"+U32","v":0},{"$f":"+AG32+AF32","v":0},null,{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},{"$f":"SUM(AJ32:AK32)","v":0},null,{"$f":"+AH32-AL32","v":0},null,null,2033,{"$f":"AF32","v":0},{"$f":"+AG32","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J32,3)","v":0.04},{"$f":"ROUND((IF($C$49+$F$23>$AQ32,$F$27*$F$30,0)+IF($C$50+$G$23>AQ32,$G$27*$G$30,0)+IF($C$51+$H$23>AQ32,$H$27*$H$30,0))*AT32,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J32,3)","v":0.53900000000000003},{"$f":"ROUND(AV32*M32,0)","v":0},null,null,{"$f":"ROUND(AR32+AS32+AU32+AW32+AY32,0)","v":0},null,0,0,{"$f":"BB32+BC32","v":0},{"$f":"AZ32-BD32","v":0},null,null,2033,0,{"$f":"+M32","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J32,3)","v":14.786},{"$f":"ROUND(BJ32*BK32,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J32,3)","v":0.24299999999999999},{"$f":"ROUND((IF($C$49+$F$23>BH32,$F$27*$F$30,0)+IF($C$51+$H$23>BH32,$H$27*$H$30,0)+IF($C$50+$G$23>BH32,$G$27*$G$30,0))*BM32,0)","v":0},null,{"$f":"BI32+BL32+BN32+BO32","v":0},null,{"$f":"+BC32","v":0},null,{"$f":"BP32-BR32","v":0},null,null,2033,0,{"$f":"U32","v":0},{"$f":"AU32","v":0},{"$f":"SUM(BX32:BZ32)","v":0},null,{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"SUM(CC32:CD32)","v":0},null,{"$f":"CA32-CE32","v":0}]
[null,null,null,null,null,null,null,null,null,20,null,2034,0,8.3309999999999995,0,0,0,0,0,178,0,0,1.26,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,15.303000000000001,0,0.252,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":0},{"$f":"ROUND(G30*G25,0)","v":0},{"$f":"ROUND(H30*H25,0)","v":0},null,21,null,2035,0,8.6229999999999993,0,0,0,0,0,180,0,0,1.304,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.2999999999999997E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,15.839,0,0.26,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
["9) Gas Environmental Damage Factor =",null,{"$f":"'Res. 92-94% Res Furnace'!C35","v":0.35},null,null,null,null,null,null,22,null,2036,0,8.9250000000000007,0,0,0,0,0,182,0,0,1.349,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.4999999999999998E-2,0,0.57699999999999996,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,16.393000000000001,0,0.26900000000000002,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C36","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!N24,0)","v":0},{"$f":"F36","v":0},{"$f":"G36","v":0},null,23,null,2037,0,9.2370000000000001,0,0,0,0,0,184,0,0,1.3959999999999999,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,16.966999999999999,0,0.27900000000000003,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"'Res. 92-94% Res Furnace'!C38","v":0},null,"26) Distribution Delivery Charge",null,null,0.63300000000000001,null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":0},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":0},{"$f":"SUM(AB14:AB36)","v":0},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":0},null,null,null,{"$f":"SUM(AL14:AL36)","v":0},null,{"$f":"SUM(AN14:AN36)","v":0},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":0},null,null,null,{"$f":"SUM(BD14:BD36)","v":0},{"$f":"SUM(BE14:BE36)","v":0},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":0},null,{"$f":"SUM(BR14:BR36)","v":0},null,{"$f":"SUM(BT14:BT36)","v":0},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":0},null,null,null,{"$f":"SUM(CE14:CE36)","v":0},null,{"$f":"SUM(CG14:CG36)","v":0}]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$43,V15:V36),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$43,AA15:AA36),0)","v":0},{"$f":"ROUND(AB14+NPV($C$43,AB15:AB36),0)","v":0},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$43,AH15:AH36),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$43,AL15:AL36),0)","v":0},null,{"$f":"+AH39-AL39","v":0},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$45,AZ15:AZ36),0)","v":0},null,null,null,{"$f":"ROUND(BD14+NPV($C$45,BD15:BD36),0)","v":0},{"$f":"AZ39-BD39","v":0},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$41,BP15:BP36),0)","v":0},null,{"$f":"ROUND(BR14+NPV($C$41,BR15:BR36),0)","v":0},null,{"$f":"ROUND(BT14+NPV($C$41,BT15:BT36),0)","v":0},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$43,CA15:CA36),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$43,CE15:CE36),0)","v":0},null,{"$f":"ROUND(CG14+NPV($C$43,CG15:CG36),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,0.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["11) Participant Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C41","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":0},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":0},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,20)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":10}]
["12) Utility Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C43","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",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,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,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,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":0},{"$f":"N42","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
["13) Societal Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C45","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG41","v":0},{"$f":"AG42","v":{"$error":"#DIV/0!"}},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Worksheet Calculations",null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":13}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":0},{"$f":"AS42","v":{"$error":"#DIV/0!"}},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)"]
["14) General Input Data Year =",null,{"$f":"'Res. 92-94% Res Furnace'!C47","v":2014},null,"Participant Test",{"$f":"BJ41","v":0},{"$f":"BJ42","v":{"$error":"#DIV/0!"}},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (T)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":0},{"$f":"BY42","v":{"$error":"#DIV/0!"}},null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["15) Project Analysis Year 1 =",null,{"$f":"'Res. 92-94% Res Furnace'!C49","v":2015},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 2 =",null,{"$f":"'Res. 92-94% Res Furnace'!C50","v":2016},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
["      Project Analysis Year 3 =",null,{"$f":"'Res. 92-94% Res Furnace'!C51","v":2017},null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",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,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",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,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",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,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",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,{"$f":"$J29","v":16}]
[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,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,"(I)","= (G) - (H)"]

{"sheet":"New Residential 5","index":36,"n_rows":54,"n_cols":106,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:",{"$f":"'Database Inputs'!A25","v":"New Residential Program 5 - not filing"},null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"New Residential Program 5 - not filing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"New Residential Program 5 - not filing"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"New Residential Program 5 - not filing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"New Residential Program 5 - not filing"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"New Residential Program 5 - not filing"}]
["Program Years:",{"$f":"'Res. 92-94% Res Furnace'!B6","v":"2015 - 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"'Res. 92-94% Res Furnace'!C10","v":7.6909999999999998},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C11","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",null,null,null,null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F36,0)","v":0},{"$f":"ROUND(G30*G36,0)","v":0},{"$f":"ROUND(H30*H36,0)","v":0},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"'Res. 92-94% Res Furnace'!C13","v":0.12640000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":0},{"$f":"SUM(G11:G12)","v":0},{"$f":"SUM(H11:H12)","v":0}]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C14","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$49-$C$47","v":1},null,{"$f":"$C$49","v":2015},{"$f":"ROUND(IF($C$49+$F$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":0},{"$f":"ROUND(M14*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J14,3)","v":0.65500000000000003},{"$f":"ROUND((1-$H$40)*(W14*M14),0)","v":0},{"$f":"ROUND($F$11,0)","v":0},{"$f":"ROUND($F$12,0)","v":0},{"$f":"SUM(X14:Z14)","v":0},{"$f":"V14-AA14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+R14","v":0},{"$f":"+U14","v":0},{"$f":"+AG14+AF14","v":0},null,{"$f":"ROUND(Y14,0)","v":0},{"$f":"ROUND(Z14,0)","v":0},{"$f":"SUM(AJ14:AK14)","v":0},null,{"$f":"+AH14-AL14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$49+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":0},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":0},null,{"$f":"ROUND($F$13,0)","v":0},{"$f":"ROUND((F15*F30)-Z14,0)","v":0},{"$f":"BB14+BC14","v":0},{"$f":"AZ14-BD14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+F12","v":0},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.96},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13100000000000001},{"$f":"ROUND(IF($C$49+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":0},null,{"$f":"ROUND(F15*F30,0)","v":0},null,{"$f":"BP14-BR14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"$R14","v":0},{"$f":"U14","v":0},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":0},null,{"$f":"BB14","v":0},{"$f":"BC14","v":0},{"$f":"SUM(CC14:CD14)","v":0},null,{"$f":"CA14-CE14","v":0}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"'Res. 92-94% Res Furnace'!C15","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M25,0)","v":0},{"$f":"F15","v":0},{"$f":"G15","v":0},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$49+$F$23>L15,$F$25*$F$30,0)+IF($C$50+$G$23>L15,$G$25*$G$30,0),0)","v":0},4.4850000000000003,0,0,{"$f":"ROUND(M15*P15,0)","v":0},0,0,149,{"$f":"ROUND(S15*T15,0)","v":0},{"$f":"ROUND(+U15+R15,0)","v":0},0.67800000000000005,0,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},0,0,null,null,{"$f":"AE14+1","v":2016},0,0,{"$f":"+AG15+AF15","v":0},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,0,null,null,{"$f":"AQ14+1","v":2016},0,0,2.1999999999999999E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$50+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,0,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":0},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},0,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":0},0,8.2390000000000008,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.13500000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH15,$F$27*$F$30,0)+IF($C$50+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,0,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":0},null,null,{"$f":"BW14+1","v":2016},0,{"$f":"U15","v":0},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":0},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":0}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$49+$F$23>L16,$F$25*$F$30,0)+IF($C$50+$G$23>L16,$G$25*$G$30,0)+IF($C$51+$H$23>L16,$H$25*$H$30,0),0)","v":0},4.6420000000000003,0,0,0,0,0,151,{"$f":"ROUND(S16*T16,0)","v":0},0,0.70199999999999996,0,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},0,0,null,null,2017,0,0,{"$f":"+AG16+AF16","v":0},null,0,0,0,null,0,null,null,2017,0,0,2.3E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$50+$G$23>AQ16,$G$27*$G$30,0)+IF($C$51+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},0.375,0,null,null,0,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,0,null,null,2017,{"$f":"ROUND(H12,0)","v":0},0,8.5269999999999992,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.14000000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH16,$F$27*$F$30,0)+IF($C$51+$H$23>BH16,$H$27*$H$30,0)+IF($C$50+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":0},null,0,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,0,null,null,2017,0,0,0,0,null,0,0,0,null,{"$f":"CA16-CE16","v":0}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"'Res. 92-94% Res Furnace'!C17","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",0,0,0,null,4,null,2018,{"$f":"ROUND(IF($C$49+$F$23>L17,$F$25*$F$30,0)+IF($C$50+$G$23>L17,$G$25*$G$30,0)+IF($C$51+$H$23>L17,$H$25*$H$30,0),0)","v":0},4.8049999999999997,0,0,0,0,0,152,0,0,0.72599999999999998,0,0,0,0,0,null,null,2018,0,0,0,null,0,0,0,null,0,null,null,2018,0,0,2.4E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$50+$G$23>AQ17,$G$27*$G$30,0)+IF($C$51+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},0.38300000000000001,0,null,null,0,null,0,0,0,0,null,null,2018,0,0,8.8260000000000005,0,0.14499999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH17,$F$27*$F$30,0)+IF($C$51+$H$23>BH17,$H$27*$H$30,0)+IF($C$50+$G$23>BH17,$G$27*$G$30,0))*BM17,0)","v":0},null,0,null,{"$f":"+BC17","v":0},null,0,null,null,2018,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C18","v":3.5000000000000003E-2},null,"          Escalation Rate =",0,0,0,null,5,null,2019,0,4.9729999999999999,0,0,0,0,0,154,0,0,0.752,0,0,0,0,0,null,null,2019,0,0,0,null,0,0,0,null,0,null,null,2019,0,0,2.5000000000000001E-2,0,0.39200000000000002,0,null,null,0,null,0,0,0,0,null,null,2019,0,0,9.1340000000000003,0,0.15,0,null,0,null,0,null,0,null,null,2019,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,0,5.1470000000000002,0,0,0,0,0,155,0,0,0.77800000000000002,0,0,0,0,0,null,null,2020,0,0,0,null,0,0,0,null,0,null,null,2020,0,0,2.5999999999999999E-2,0,0.40100000000000002,0,null,null,0,null,0,0,0,0,null,null,2020,0,0,9.4540000000000006,0,0.155,0,null,0,null,0,null,0,null,null,2020,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"'Res. 92-94% Res Furnace'!C20","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",0,0,0,null,7,null,2021,0,5.327,0,0,0,0,0,157,0,0,0.80500000000000005,0,0,0,0,0,null,null,2021,0,0,0,null,0,0,0,null,0,null,null,2021,0,0,2.7E-2,0,0.41,0,null,null,0,null,0,0,0,0,null,null,2021,0,0,9.7850000000000001,0,0.161,0,null,0,null,0,null,0,null,null,2021,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C21","v":0.01},null,"          Escalation Rate =",0,0,1.4E-2,null,8,null,2022,0,5.5129999999999999,0,0,0,0,0,158,0,0,0.83399999999999996,0,0,0,0,0,null,null,2022,0,0,0,null,0,0,0,null,0,null,null,2022,0,0,2.8000000000000001E-2,0,0.42,0,null,null,0,null,0,0,0,0,null,null,2022,0,0,10.128,0,0.16600000000000001,0,null,0,null,0,null,0,null,null,2022,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,0,5.7060000000000004,0,0,0,0,0,160,0,0,0.86299999999999999,0,0,0,0,0,null,null,2023,0,0,0,null,0,0,0,null,0,null,null,2023,0,0,2.9000000000000001E-2,0,0.42899999999999999,0,null,null,0,null,0,0,0,0,null,null,2023,0,0,10.481999999999999,0,0.17199999999999999,0,null,0,null,0,null,0,null,null,2023,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"'Res. 92-94% Res Furnace'!C23","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!F25,0)","v":0},{"$f":"F23","v":0},{"$f":"G23","v":0},null,10,null,2024,0,5.9059999999999997,0,0,0,0,0,162,0,0,0.89300000000000002,0,0,0,0,0,null,null,2024,0,0,0,null,0,0,0,null,0,null,null,2024,0,0,0.03,0,0.439,0,null,null,0,null,0,0,0,0,null,null,2024,0,0,10.849,0,0.17799999999999999,0,null,0,null,0,null,0,null,null,2024,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,0,6.1130000000000004,0,0,0,0,0,163,0,0,0.92400000000000004,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.1E-2,0,0.44900000000000001,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,11.228999999999999,0,0.185,0,null,0,null,0,null,0,null,null,2025,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"'Res. 92-94% Res Furnace'!C25","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I25,3)","v":0},{"$f":"F25","v":0},{"$f":"G25","v":0},null,12,null,2026,0,6.327,0,0,0,0,0,165,0,0,0.95699999999999996,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.2000000000000001E-2,0,0.46,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,11.622,0,0.191,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C26","v":0},null,null,null,null,null,null,13,null,2027,0,6.548,0,0,0,0,0,166,0,0,0.99,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.3000000000000002E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,12.028,0,0.19800000000000001,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",0,0,0,null,14,null,2028,0,6.7770000000000001,0,0,0,0,0,168,0,0,1.0249999999999999,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.4000000000000002E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,12.449,0,0.20499999999999999,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"'Res. 92-94% Res Furnace'!C28","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,0,0,null,15,null,2029,0,7.0149999999999997,0,0,0,0,0,170,0,0,1.06,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.5000000000000003E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,12.885,0,0.21199999999999999,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C29","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,0,7.26,0,0,0,0,0,172,0,0,1.0980000000000001,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,3.5999999999999997E-2,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,13.336,0,0.219,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C25,0)","v":0},{"$f":"ROUND('Database Inputs'!D25,0)","v":0},{"$f":"ROUND('Database Inputs'!E25,0)","v":0},null,17,null,2031,0,7.5140000000000002,0,0,0,0,0,173,0,0,1.1359999999999999,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,3.7999999999999999E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,13.803000000000001,0,0.22700000000000001,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"'Res. 92-94% Res Furnace'!C31","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,7.7770000000000001,0,0,0,0,0,175,0,0,1.1759999999999999,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,3.9E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,14.286,0,0.23499999999999999,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,null,null,null,null,null,19,null,2033,{"$f":"ROUND(IF($C$49+$F$23>L32,$F$25*$F$30,0)+IF($C$50+$G$23>L32,$G$25*$G$30,0)+IF($C$51+$H$23>L32,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J32,3)","v":8.0500000000000007},{"$f":"ROUND(M32*N32,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J32,3)","v":0},{"$f":"ROUND(M32*P32,0)","v":0},{"$f":"O32+Q32","v":0},{"$f":"ROUND(M32*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J32,0)","v":177},{"$f":"ROUND(S32*T32,0)","v":0},{"$f":"ROUND(+U32+R32,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J32,3)","v":1.2170000000000001},{"$f":"ROUND((1-$H$40)*(W32*M32),0)","v":0},0,0,{"$f":"SUM(X32:Z32)","v":0},{"$f":"V32-AA32","v":0},null,null,2033,{"$f":"+R32","v":0},{"$f":"+U32","v":0},{"$f":"+AG32+AF32","v":0},null,{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},{"$f":"SUM(AJ32:AK32)","v":0},null,{"$f":"+AH32-AL32","v":0},null,null,2033,{"$f":"AF32","v":0},{"$f":"+AG32","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J32,3)","v":0.04},{"$f":"ROUND((IF($C$49+$F$23>$AQ32,$F$27*$F$30,0)+IF($C$50+$G$23>AQ32,$G$27*$G$30,0)+IF($C$51+$H$23>AQ32,$H$27*$H$30,0))*AT32,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J32,3)","v":0.53900000000000003},{"$f":"ROUND(AV32*M32,0)","v":0},null,null,{"$f":"ROUND(AR32+AS32+AU32+AW32+AY32,0)","v":0},null,0,0,{"$f":"BB32+BC32","v":0},{"$f":"AZ32-BD32","v":0},null,null,2033,0,{"$f":"+M32","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J32,3)","v":14.786},{"$f":"ROUND(BJ32*BK32,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J32,3)","v":0.24299999999999999},{"$f":"ROUND((IF($C$49+$F$23>BH32,$F$27*$F$30,0)+IF($C$51+$H$23>BH32,$H$27*$H$30,0)+IF($C$50+$G$23>BH32,$G$27*$G$30,0))*BM32,0)","v":0},null,{"$f":"BI32+BL32+BN32+BO32","v":0},null,{"$f":"+BC32","v":0},null,{"$f":"BP32-BR32","v":0},null,null,2033,0,{"$f":"U32","v":0},{"$f":"AU32","v":0},{"$f":"SUM(BX32:BZ32)","v":0},null,{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"SUM(CC32:CD32)","v":0},null,{"$f":"CA32-CE32","v":0}]
[null,null,null,null,null,null,null,null,null,20,null,2034,0,8.3309999999999995,0,0,0,0,0,178,0,0,1.26,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,15.303000000000001,0,0.252,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":0},{"$f":"ROUND(G30*G25,0)","v":0},{"$f":"ROUND(H30*H25,0)","v":0},null,21,null,2035,0,8.6229999999999993,0,0,0,0,0,180,0,0,1.304,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.2999999999999997E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,15.839,0,0.26,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
["9) Gas Environmental Damage Factor =",null,{"$f":"'Res. 92-94% Res Furnace'!C35","v":0.35},null,null,null,null,null,null,22,null,2036,0,8.9250000000000007,0,0,0,0,0,182,0,0,1.349,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.4999999999999998E-2,0,0.57699999999999996,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,16.393000000000001,0,0.26900000000000002,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C36","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!N25,0)","v":0},{"$f":"F36","v":0},{"$f":"G36","v":0},null,23,null,2037,0,9.2370000000000001,0,0,0,0,0,184,0,0,1.3959999999999999,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,16.966999999999999,0,0.27900000000000003,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"'Res. 92-94% Res Furnace'!C38","v":0},null,"26) Distribution Delivery Charge",null,null,0.63300000000000001,null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":0},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":0},{"$f":"SUM(AB14:AB36)","v":0},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":0},null,null,null,{"$f":"SUM(AL14:AL36)","v":0},null,{"$f":"SUM(AN14:AN36)","v":0},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":0},null,null,null,{"$f":"SUM(BD14:BD36)","v":0},{"$f":"SUM(BE14:BE36)","v":0},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":0},null,{"$f":"SUM(BR14:BR36)","v":0},null,{"$f":"SUM(BT14:BT36)","v":0},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":0},null,null,null,{"$f":"SUM(CE14:CE36)","v":0},null,{"$f":"SUM(CG14:CG36)","v":0}]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$43,V15:V36),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$43,AA15:AA36),0)","v":0},{"$f":"ROUND(AB14+NPV($C$43,AB15:AB36),0)","v":0},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$43,AH15:AH36),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$43,AL15:AL36),0)","v":0},null,{"$f":"+AH39-AL39","v":0},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$45,AZ15:AZ36),0)","v":0},null,null,null,{"$f":"ROUND(BD14+NPV($C$45,BD15:BD36),0)","v":0},{"$f":"AZ39-BD39","v":0},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$41,BP15:BP36),0)","v":0},null,{"$f":"ROUND(BR14+NPV($C$41,BR15:BR36),0)","v":0},null,{"$f":"ROUND(BT14+NPV($C$41,BT15:BT36),0)","v":0},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$43,CA15:CA36),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$43,CE15:CE36),0)","v":0},null,{"$f":"ROUND(CG14+NPV($C$43,CG15:CG36),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,0.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["11) Participant Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C41","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":0},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":0},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,20)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":10}]
["12) Utility Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C43","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",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,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,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,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":0},{"$f":"N42","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
["13) Societal Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C45","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG41","v":0},{"$f":"AG42","v":{"$error":"#DIV/0!"}},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Worksheet Calculations",null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":13}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":0},{"$f":"AS42","v":{"$error":"#DIV/0!"}},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)"]
["14) General Input Data Year =",null,{"$f":"'Res. 92-94% Res Furnace'!C47","v":2014},null,"Participant Test",{"$f":"BJ41","v":0},{"$f":"BJ42","v":{"$error":"#DIV/0!"}},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (T)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":0},{"$f":"BY42","v":{"$error":"#DIV/0!"}},null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["15) Project Analysis Year 1 =",null,{"$f":"'Res. 92-94% Res Furnace'!C49","v":2015},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 2 =",null,{"$f":"'Res. 92-94% Res Furnace'!C50","v":2016},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
["      Project Analysis Year 3 =",null,{"$f":"'Res. 92-94% Res Furnace'!C51","v":2017},null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",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,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",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,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",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,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",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,{"$f":"$J29","v":16}]
[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,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,"(I)","= (G) - (H)"]

{"sheet":"Comm WH .64 EF","index":37,"n_rows":54,"n_cols":106,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:",{"$f":"'Database Inputs'!A42","v":"DO NOT PRINT - Water Heater .64 EF - not filing"},null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"DO NOT PRINT - Water Heater .64 EF - not filing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"DO NOT PRINT - Water Heater .64 EF - not filing"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"DO NOT PRINT - Water Heater .64 EF - not filing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"DO NOT PRINT - Water Heater .64 EF - not filing"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"DO NOT PRINT - Water Heater .64 EF - not filing"}]
["Program Years:",{"$f":"'Res. 92-94% Res Furnace'!B6","v":"2015 - 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"'Comm 92-94% Furnace'!C10","v":7.2489999999999997},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C11","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",null,null,null,null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F36,0)","v":0},{"$f":"ROUND(G30*G36,0)","v":0},{"$f":"ROUND(H30*H36,0)","v":0},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"'Comm LP&HP Steam Boilers - LV1'!C13","v":0.1293},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":0},{"$f":"SUM(G11:G12)","v":0},{"$f":"SUM(H11:H12)","v":0}]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C14","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$49-$C$47","v":1},null,{"$f":"$C$49","v":2015},{"$f":"ROUND(IF($C$49+$F$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":0},{"$f":"ROUND(M14*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J14,3)","v":1.3480000000000001},{"$f":"ROUND((1-$H$40)*(W14*M14),0)","v":0},{"$f":"ROUND($F$11,0)","v":0},{"$f":"ROUND($F$12,0)","v":0},{"$f":"SUM(X14:Z14)","v":0},{"$f":"V14-AA14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+R14","v":0},{"$f":"+U14","v":0},{"$f":"+AG14+AF14","v":0},null,{"$f":"ROUND(Y14,0)","v":0},{"$f":"ROUND(Z14,0)","v":0},{"$f":"SUM(AJ14:AK14)","v":0},null,{"$f":"+AH14-AL14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$49+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":0},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":0},null,{"$f":"ROUND($F$13,0)","v":0},{"$f":"ROUND((F15*F30)-Z14,0)","v":0},{"$f":"BB14+BC14","v":0},{"$f":"AZ14-BD14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+F12","v":0},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.5030000000000001},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13400000000000001},{"$f":"ROUND(IF($C$49+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":0},null,{"$f":"ROUND(F15*F30,0)","v":0},null,{"$f":"BP14-BR14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"$R14","v":0},{"$f":"U14","v":0},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":0},null,{"$f":"BB14","v":0},{"$f":"BC14","v":0},{"$f":"SUM(CC14:CD14)","v":0},null,{"$f":"CA14-CE14","v":0}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"'Res. 92-94% Res Furnace'!C15","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M42,0)","v":0},{"$f":"F15","v":0},{"$f":"G15","v":0},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$49+$F$23>L15,$F$25*$F$30,0)+IF($C$50+$G$23>L15,$G$25*$G$30,0),0)","v":0},4.4850000000000003,0,0,{"$f":"ROUND(M15*P15,0)","v":0},0,0,149,{"$f":"ROUND(S15*T15,0)","v":0},{"$f":"ROUND(+U15+R15,0)","v":0},1.395,0,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},0,0,null,null,{"$f":"AE14+1","v":2016},0,0,{"$f":"+AG15+AF15","v":0},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,0,null,null,{"$f":"AQ14+1","v":2016},0,0,2.1999999999999999E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$50+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,0,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":0},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},0,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":0},0,7.7649999999999997,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.13900000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH15,$F$27*$F$30,0)+IF($C$50+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,0,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":0},null,null,{"$f":"BW14+1","v":2016},0,{"$f":"U15","v":0},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":0},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":0}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$49+$F$23>L16,$F$25*$F$30,0)+IF($C$50+$G$23>L16,$G$25*$G$30,0)+IF($C$51+$H$23>L16,$H$25*$H$30,0),0)","v":0},4.6420000000000003,0,0,0,0,0,151,{"$f":"ROUND(S16*T16,0)","v":0},0,1.444,0,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},0,0,null,null,2017,0,0,{"$f":"+AG16+AF16","v":0},null,0,0,0,null,0,null,null,2017,0,0,2.3E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$50+$G$23>AQ16,$G$27*$G$30,0)+IF($C$51+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},0.375,0,null,null,0,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,0,null,null,2017,{"$f":"ROUND(H12,0)","v":0},0,8.0370000000000008,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.14299999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH16,$F$27*$F$30,0)+IF($C$51+$H$23>BH16,$H$27*$H$30,0)+IF($C$50+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":0},null,0,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,0,null,null,2017,0,0,0,0,null,0,0,0,null,0]
["3) Commodity Cost ($/Dk) =",null,{"$f":"'Res. 92-94% Res Furnace'!C17","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",0,0,0,null,4,null,2018,{"$f":"ROUND(IF($C$49+$F$23>L17,$F$25*$F$30,0)+IF($C$50+$G$23>L17,$G$25*$G$30,0)+IF($C$51+$H$23>L17,$H$25*$H$30,0),0)","v":0},4.8049999999999997,0,0,0,0,0,152,0,0,1.494,0,0,0,0,0,null,null,2018,0,0,0,null,0,0,0,null,0,null,null,2018,0,0,2.4E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$50+$G$23>AQ17,$G$27*$G$30,0)+IF($C$51+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},0.38300000000000001,0,null,null,0,null,0,0,0,0,null,null,2018,0,0,8.3179999999999996,0,0.14799999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH17,$F$27*$F$30,0)+IF($C$51+$H$23>BH17,$H$27*$H$30,0)+IF($C$50+$G$23>BH17,$G$27*$G$30,0))*BM17,0)","v":0},null,0,null,{"$f":"+BC17","v":0},null,0,null,null,2018,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C18","v":3.5000000000000003E-2},null,"          Escalation Rate =",0,0,0,null,5,null,2019,0,4.9729999999999999,0,0,0,0,0,154,0,0,1.546,0,0,0,0,0,null,null,2019,0,0,0,null,0,0,0,null,0,null,null,2019,0,0,2.5000000000000001E-2,0,0.39200000000000002,0,null,null,0,null,0,0,0,0,null,null,2019,0,0,8.61,0,0.154,0,null,0,null,0,null,0,null,null,2019,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,0,5.1470000000000002,0,0,0,0,0,155,0,0,1.6,0,0,0,0,0,null,null,2020,0,0,0,null,0,0,0,null,0,null,null,2020,0,0,2.5999999999999999E-2,0,0.40100000000000002,0,null,null,0,null,0,0,0,0,null,null,2020,0,0,8.9109999999999996,0,0.159,0,null,0,null,0,null,0,null,null,2020,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"'Res. 92-94% Res Furnace'!C20","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",0,0,0,null,7,null,2021,0,5.327,0,0,0,0,0,157,0,0,1.657,0,0,0,0,0,null,null,2021,0,0,0,null,0,0,0,null,0,null,null,2021,0,0,2.7E-2,0,0.41,0,null,null,0,null,0,0,0,0,null,null,2021,0,0,9.2230000000000008,0,0.16500000000000001,0,null,0,null,0,null,0,null,null,2021,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C21","v":0.01},null,"          Escalation Rate =",0,0,1.4E-2,null,8,null,2022,0,5.5129999999999999,0,0,0,0,0,158,0,0,1.714,0,0,0,0,0,null,null,2022,0,0,0,null,0,0,0,null,0,null,null,2022,0,0,2.8000000000000001E-2,0,0.42,0,null,null,0,null,0,0,0,0,null,null,2022,0,0,9.5459999999999994,0,0.17,0,null,0,null,0,null,0,null,null,2022,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,0,5.7060000000000004,0,0,0,0,0,160,0,0,1.774,0,0,0,0,0,null,null,2023,0,0,0,null,0,0,0,null,0,null,null,2023,0,0,2.9000000000000001E-2,0,0.42899999999999999,0,null,null,0,null,0,0,0,0,null,null,2023,0,0,9.8800000000000008,0,0.17599999999999999,0,null,0,null,0,null,0,null,null,2023,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"'Res. 92-94% Res Furnace'!C23","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!F42,0)","v":0},{"$f":"F23","v":0},{"$f":"G23","v":0},null,10,null,2024,0,5.9059999999999997,0,0,0,0,0,162,0,0,1.837,0,0,0,0,0,null,null,2024,0,0,0,null,0,0,0,null,0,null,null,2024,0,0,0.03,0,0.439,0,null,null,0,null,0,0,0,0,null,null,2024,0,0,10.225,0,0.182,0,null,0,null,0,null,0,null,null,2024,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,0,6.1130000000000004,0,0,0,0,0,163,0,0,1.901,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.1E-2,0,0.44900000000000001,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,10.583,0,0.189,0,null,0,null,0,null,0,null,null,2025,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"'Res. 92-94% Res Furnace'!C25","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I42,3)","v":0},{"$f":"F25","v":0},{"$f":"G25","v":0},null,12,null,2026,0,6.327,0,0,0,0,0,165,0,0,1.9670000000000001,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.2000000000000001E-2,0,0.46,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,10.954000000000001,0,0.19500000000000001,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C26","v":0},null,null,null,null,null,null,13,null,2027,0,6.548,0,0,0,0,0,166,0,0,2.036,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.3000000000000002E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,11.337,0,0.20200000000000001,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",0,0,0,null,14,null,2028,0,6.7770000000000001,0,0,0,0,0,168,0,0,2.1080000000000001,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.4000000000000002E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,11.734,0,0.20899999999999999,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"'Comm 92-94% Furnace'!C28","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,0,0,null,15,null,2029,0,7.0149999999999997,0,0,0,0,0,170,0,0,2.181,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.5000000000000003E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,12.145,0,0.217,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C29","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,0,7.26,0,0,0,0,0,172,0,0,2.258,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,3.5999999999999997E-2,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,12.57,0,0.224,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C42,0)","v":0},{"$f":"ROUND('Database Inputs'!D42,0)","v":0},{"$f":"ROUND('Database Inputs'!E42,0)","v":0},null,17,null,2031,0,7.5140000000000002,0,0,0,0,0,173,0,0,2.3370000000000002,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,3.7999999999999999E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,13.01,0,0.23200000000000001,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"'Res. 92-94% Res Furnace'!C31","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,7.7770000000000001,0,0,0,0,0,175,0,0,2.4180000000000001,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,3.9E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,13.465,0,0.24,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,null,null,null,null,null,19,null,2033,{"$f":"ROUND(IF($C$49+$F$23>L32,$F$25*$F$30,0)+IF($C$50+$G$23>L32,$G$25*$G$30,0)+IF($C$51+$H$23>L32,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J32,3)","v":8.0500000000000007},{"$f":"ROUND(M32*N32,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J32,3)","v":0},{"$f":"ROUND(M32*P32,0)","v":0},{"$f":"O32+Q32","v":0},{"$f":"ROUND(M32*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J32,0)","v":177},{"$f":"ROUND(S32*T32,0)","v":0},{"$f":"ROUND(+U32+R32,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J32,3)","v":2.5030000000000001},{"$f":"ROUND((1-$H$40)*(W32*M32),0)","v":0},0,0,{"$f":"SUM(X32:Z32)","v":0},{"$f":"V32-AA32","v":0},null,null,2033,{"$f":"+R32","v":0},{"$f":"+U32","v":0},{"$f":"+AG32+AF32","v":0},null,{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},{"$f":"SUM(AJ32:AK32)","v":0},null,{"$f":"+AH32-AL32","v":0},null,null,2033,{"$f":"AF32","v":0},{"$f":"+AG32","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J32,3)","v":0.04},{"$f":"ROUND((IF($C$49+$F$23>$AQ32,$F$27*$F$30,0)+IF($C$50+$G$23>AQ32,$G$27*$G$30,0)+IF($C$51+$H$23>AQ32,$H$27*$H$30,0))*AT32,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J32,3)","v":0.53900000000000003},{"$f":"ROUND(AV32*M32,0)","v":0},null,null,{"$f":"ROUND(AR32+AS32+AU32+AW32+AY32,0)","v":0},null,0,0,{"$f":"BB32+BC32","v":0},{"$f":"AZ32-BD32","v":0},null,null,2033,0,{"$f":"+M32","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J32,3)","v":13.936},{"$f":"ROUND(BJ32*BK32,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J32,3)","v":0.249},{"$f":"ROUND((IF($C$49+$F$23>BH32,$F$27*$F$30,0)+IF($C$51+$H$23>BH32,$H$27*$H$30,0)+IF($C$50+$G$23>BH32,$G$27*$G$30,0))*BM32,0)","v":0},null,{"$f":"BI32+BL32+BN32+BO32","v":0},null,{"$f":"+BC32","v":0},null,{"$f":"BP32-BR32","v":0},null,null,2033,0,{"$f":"U32","v":0},{"$f":"AU32","v":0},{"$f":"SUM(BX32:BZ32)","v":0},null,{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"SUM(CC32:CD32)","v":0},null,{"$f":"CA32-CE32","v":0}]
[null,null,null,null,null,null,null,null,null,20,null,2034,0,8.3309999999999995,0,0,0,0,0,178,0,0,2.5910000000000002,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,14.423999999999999,0,0.25700000000000001,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":0},{"$f":"ROUND(G30*G25,0)","v":0},{"$f":"ROUND(H30*H25,0)","v":0},null,21,null,2035,0,8.6229999999999993,0,0,0,0,0,180,0,0,2.681,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.2999999999999997E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,14.929,0,0.26600000000000001,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
["9) Gas Environmental Damage Factor =",null,{"$f":"'Res. 92-94% Res Furnace'!C35","v":0.35},null,null,null,null,null,null,22,null,2036,0,8.9250000000000007,0,0,0,0,0,182,0,0,2.7749999999999999,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.4999999999999998E-2,0,0.57699999999999996,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,15.451000000000001,0,0.27600000000000002,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C36","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!N42,0)","v":0},{"$f":"F36","v":0},{"$f":"G36","v":0},null,23,null,2037,0,9.2370000000000001,0,0,0,0,0,184,0,0,2.8719999999999999,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,15.992000000000001,0,0.28499999999999998,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"'Res. 92-94% Res Furnace'!C38","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"'Comm 92-94% Furnace'!H38","v":1.302},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":0},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":0},{"$f":"SUM(AB14:AB36)","v":0},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":0},null,null,null,{"$f":"SUM(AL14:AL36)","v":0},null,{"$f":"SUM(AN14:AN36)","v":0},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":0},null,null,null,{"$f":"SUM(BD14:BD36)","v":0},{"$f":"SUM(BE14:BE36)","v":0},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":0},null,{"$f":"SUM(BR14:BR36)","v":0},null,{"$f":"SUM(BT14:BT36)","v":0},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":0},null,null,null,{"$f":"SUM(CE14:CE36)","v":0},null,{"$f":"SUM(CG14:CG36)","v":0}]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$43,V15:V36),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$43,AA15:AA36),0)","v":0},{"$f":"ROUND(AB14+NPV($C$43,AB15:AB36),0)","v":0},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$43,AH15:AH36),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$43,AL15:AL36),0)","v":0},null,{"$f":"+AH39-AL39","v":0},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$45,AZ15:AZ36),0)","v":0},null,null,null,{"$f":"ROUND(BD14+NPV($C$45,BD15:BD36),0)","v":0},{"$f":"AZ39-BD39","v":0},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$41,BP15:BP36),0)","v":0},null,{"$f":"ROUND(BR14+NPV($C$41,BR15:BR36),0)","v":0},null,{"$f":"ROUND(BT14+NPV($C$41,BT15:BT36),0)","v":0},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$43,CA15:CA36),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$43,CE15:CE36),0)","v":0},null,{"$f":"ROUND(CG14+NPV($C$43,CG15:CG36),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,0.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["11) Participant Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C41","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":0},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":0},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,20)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":10}]
["12) Utility Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C43","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",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,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,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,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":0},{"$f":"N42","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
["13) Societal Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C45","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG41","v":0},{"$f":"AG42","v":{"$error":"#DIV/0!"}},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Worksheet Calculations",null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":13}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":0},{"$f":"AS42","v":{"$error":"#DIV/0!"}},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)"]
["14) General Input Data Year =",null,{"$f":"'Res. 92-94% Res Furnace'!C47","v":2014},null,"Participant Test",{"$f":"BJ41","v":0},{"$f":"BJ42","v":{"$error":"#DIV/0!"}},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (T)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":0},{"$f":"BY42","v":{"$error":"#DIV/0!"}},null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["15) Project Analysis Year 1 =",null,{"$f":"'Res. 92-94% Res Furnace'!C49","v":2015},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 2 =",null,{"$f":"'Res. 92-94% Res Furnace'!C50","v":2016},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
["      Project Analysis Year 3 =",null,{"$f":"'Res. 92-94% Res Furnace'!C51","v":2017},null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",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,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",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,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",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,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",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,{"$f":"$J29","v":16}]
[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,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,"(I)","= (G) - (H)"]

{"sheet":"Comm WH Storage 88% Cond","index":38,"n_rows":54,"n_cols":106,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:",{"$f":"'Database Inputs'!A43","v":"DO NOT PRINT - Water Heater Storage 88% cond - not filing"},null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"DO NOT PRINT - Water Heater Storage 88% cond - not filing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"DO NOT PRINT - Water Heater Storage 88% cond - not filing"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"DO NOT PRINT - Water Heater Storage 88% cond - not filing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"DO NOT PRINT - Water Heater Storage 88% cond - not filing"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"DO NOT PRINT - Water Heater Storage 88% cond - not filing"}]
["Program Years:",{"$f":"'Res. 92-94% Res Furnace'!B6","v":"2015 - 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"'Comm WH .64 EF'!C10","v":7.2489999999999997},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C11","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",null,null,null,null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F36,0)","v":0},{"$f":"ROUND(G30*G36,0)","v":0},{"$f":"ROUND(H30*H36,0)","v":0},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"'Comm WH .64 EF'!C13","v":0.1293},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":0},{"$f":"SUM(G11:G12)","v":0},{"$f":"SUM(H11:H12)","v":0}]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C14","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$49-$C$47","v":1},null,{"$f":"$C$49","v":2015},{"$f":"ROUND(IF($C$49+$F$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":0},{"$f":"ROUND(M14*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J14,3)","v":1.3480000000000001},{"$f":"ROUND((1-$H$40)*(W14*M14),0)","v":0},{"$f":"ROUND($F$11,0)","v":0},{"$f":"ROUND($F$12,0)","v":0},{"$f":"SUM(X14:Z14)","v":0},{"$f":"V14-AA14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+R14","v":0},{"$f":"+U14","v":0},{"$f":"+AG14+AF14","v":0},null,{"$f":"ROUND(Y14,0)","v":0},{"$f":"ROUND(Z14,0)","v":0},{"$f":"SUM(AJ14:AK14)","v":0},null,{"$f":"+AH14-AL14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$49+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":0},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":0},null,{"$f":"ROUND($F$13,0)","v":0},{"$f":"ROUND((F15*F30)-Z14,0)","v":0},{"$f":"BB14+BC14","v":0},{"$f":"AZ14-BD14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+F12","v":0},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.5030000000000001},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13400000000000001},{"$f":"ROUND(IF($C$49+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":0},null,{"$f":"ROUND(F15*F30,0)","v":0},null,{"$f":"BP14-BR14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"$R14","v":0},{"$f":"U14","v":0},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":0},null,{"$f":"BB14","v":0},{"$f":"BC14","v":0},{"$f":"SUM(CC14:CD14)","v":0},null,{"$f":"CA14-CE14","v":0}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"'Res. 92-94% Res Furnace'!C15","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M43,0)","v":0},{"$f":"F15","v":0},{"$f":"G15","v":0},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$49+$F$23>L15,$F$25*$F$30,0)+IF($C$50+$G$23>L15,$G$25*$G$30,0),0)","v":0},4.4850000000000003,0,0,{"$f":"ROUND(M15*P15,0)","v":0},0,0,149,{"$f":"ROUND(S15*T15,0)","v":0},{"$f":"ROUND(+U15+R15,0)","v":0},1.395,0,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},0,0,null,null,{"$f":"AE14+1","v":2016},0,0,{"$f":"+AG15+AF15","v":0},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,0,null,null,{"$f":"AQ14+1","v":2016},0,0,2.1999999999999999E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$50+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,0,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":0},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},0,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":0},0,7.7649999999999997,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.13900000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH15,$F$27*$F$30,0)+IF($C$50+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,0,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":0},null,null,{"$f":"BW14+1","v":2016},0,{"$f":"U15","v":0},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":0},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":0}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$49+$F$23>L16,$F$25*$F$30,0)+IF($C$50+$G$23>L16,$G$25*$G$30,0)+IF($C$51+$H$23>L16,$H$25*$H$30,0),0)","v":0},4.6420000000000003,0,0,0,0,0,151,{"$f":"ROUND(S16*T16,0)","v":0},0,1.444,0,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},0,0,null,null,2017,0,0,{"$f":"+AG16+AF16","v":0},null,0,0,0,null,0,null,null,2017,0,0,2.3E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$50+$G$23>AQ16,$G$27*$G$30,0)+IF($C$51+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},0.375,0,null,null,0,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,0,null,null,2017,{"$f":"ROUND(H12,0)","v":0},0,8.0370000000000008,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.14299999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH16,$F$27*$F$30,0)+IF($C$51+$H$23>BH16,$H$27*$H$30,0)+IF($C$50+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":0},null,0,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,0,null,null,2017,0,0,0,0,null,0,0,0,null,0]
["3) Commodity Cost ($/Dk) =",null,{"$f":"'Res. 92-94% Res Furnace'!C17","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",0,0,0,null,4,null,2018,{"$f":"ROUND(IF($C$49+$F$23>L17,$F$25*$F$30,0)+IF($C$50+$G$23>L17,$G$25*$G$30,0)+IF($C$51+$H$23>L17,$H$25*$H$30,0),0)","v":0},4.8049999999999997,0,0,0,0,0,152,0,0,1.494,0,0,0,0,0,null,null,2018,0,0,0,null,0,0,0,null,0,null,null,2018,0,0,2.4E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$50+$G$23>AQ17,$G$27*$G$30,0)+IF($C$51+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},0.38300000000000001,0,null,null,0,null,0,0,0,0,null,null,2018,0,0,8.3179999999999996,0,0.14799999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH17,$F$27*$F$30,0)+IF($C$51+$H$23>BH17,$H$27*$H$30,0)+IF($C$50+$G$23>BH17,$G$27*$G$30,0))*BM17,0)","v":0},null,0,null,{"$f":"+BC17","v":0},null,0,null,null,2018,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C18","v":3.5000000000000003E-2},null,"          Escalation Rate =",0,0,0,null,5,null,2019,0,4.9729999999999999,0,0,0,0,0,154,0,0,1.546,0,0,0,0,0,null,null,2019,0,0,0,null,0,0,0,null,0,null,null,2019,0,0,2.5000000000000001E-2,0,0.39200000000000002,0,null,null,0,null,0,0,0,0,null,null,2019,0,0,8.61,0,0.154,0,null,0,null,0,null,0,null,null,2019,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,0,5.1470000000000002,0,0,0,0,0,155,0,0,1.6,0,0,0,0,0,null,null,2020,0,0,0,null,0,0,0,null,0,null,null,2020,0,0,2.5999999999999999E-2,0,0.40100000000000002,0,null,null,0,null,0,0,0,0,null,null,2020,0,0,8.9109999999999996,0,0.159,0,null,0,null,0,null,0,null,null,2020,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"'Res. 92-94% Res Furnace'!C20","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",0,0,0,null,7,null,2021,0,5.327,0,0,0,0,0,157,0,0,1.657,0,0,0,0,0,null,null,2021,0,0,0,null,0,0,0,null,0,null,null,2021,0,0,2.7E-2,0,0.41,0,null,null,0,null,0,0,0,0,null,null,2021,0,0,9.2230000000000008,0,0.16500000000000001,0,null,0,null,0,null,0,null,null,2021,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C21","v":0.01},null,"          Escalation Rate =",0,0,1.4E-2,null,8,null,2022,0,5.5129999999999999,0,0,0,0,0,158,0,0,1.714,0,0,0,0,0,null,null,2022,0,0,0,null,0,0,0,null,0,null,null,2022,0,0,2.8000000000000001E-2,0,0.42,0,null,null,0,null,0,0,0,0,null,null,2022,0,0,9.5459999999999994,0,0.17,0,null,0,null,0,null,0,null,null,2022,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,0,5.7060000000000004,0,0,0,0,0,160,0,0,1.774,0,0,0,0,0,null,null,2023,0,0,0,null,0,0,0,null,0,null,null,2023,0,0,2.9000000000000001E-2,0,0.42899999999999999,0,null,null,0,null,0,0,0,0,null,null,2023,0,0,9.8800000000000008,0,0.17599999999999999,0,null,0,null,0,null,0,null,null,2023,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"'Res. 92-94% Res Furnace'!C23","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!F43,0)","v":0},{"$f":"F23","v":0},{"$f":"G23","v":0},null,10,null,2024,0,5.9059999999999997,0,0,0,0,0,162,0,0,1.837,0,0,0,0,0,null,null,2024,0,0,0,null,0,0,0,null,0,null,null,2024,0,0,0.03,0,0.439,0,null,null,0,null,0,0,0,0,null,null,2024,0,0,10.225,0,0.182,0,null,0,null,0,null,0,null,null,2024,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,0,6.1130000000000004,0,0,0,0,0,163,0,0,1.901,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.1E-2,0,0.44900000000000001,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,10.583,0,0.189,0,null,0,null,0,null,0,null,null,2025,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"'Res. 92-94% Res Furnace'!C25","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I43,3)","v":0},{"$f":"F25","v":0},{"$f":"G25","v":0},null,12,null,2026,0,6.327,0,0,0,0,0,165,0,0,1.9670000000000001,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.2000000000000001E-2,0,0.46,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,10.954000000000001,0,0.19500000000000001,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C26","v":0},null,null,null,null,null,null,13,null,2027,0,6.548,0,0,0,0,0,166,0,0,2.036,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.3000000000000002E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,11.337,0,0.20200000000000001,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",0,0,0,null,14,null,2028,0,6.7770000000000001,0,0,0,0,0,168,0,0,2.1080000000000001,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.4000000000000002E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,11.734,0,0.20899999999999999,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"'Comm 92-94% Furnace'!C28","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,0,0,null,15,null,2029,0,7.0149999999999997,0,0,0,0,0,170,0,0,2.181,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.5000000000000003E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,12.145,0,0.217,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C29","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,0,7.26,0,0,0,0,0,172,0,0,2.258,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,3.5999999999999997E-2,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,12.57,0,0.224,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C43,0)","v":0},{"$f":"ROUND('Database Inputs'!D43,0)","v":0},{"$f":"ROUND('Database Inputs'!E43,0)","v":0},null,17,null,2031,0,7.5140000000000002,0,0,0,0,0,173,0,0,2.3370000000000002,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,3.7999999999999999E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,13.01,0,0.23200000000000001,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"'Res. 92-94% Res Furnace'!C31","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,7.7770000000000001,0,0,0,0,0,175,0,0,2.4180000000000001,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,3.9E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,13.465,0,0.24,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,null,null,null,null,null,19,null,2033,{"$f":"ROUND(IF($C$49+$F$23>L32,$F$25*$F$30,0)+IF($C$50+$G$23>L32,$G$25*$G$30,0)+IF($C$51+$H$23>L32,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J32,3)","v":8.0500000000000007},{"$f":"ROUND(M32*N32,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J32,3)","v":0},{"$f":"ROUND(M32*P32,0)","v":0},{"$f":"O32+Q32","v":0},{"$f":"ROUND(M32*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J32,0)","v":177},{"$f":"ROUND(S32*T32,0)","v":0},{"$f":"ROUND(+U32+R32,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J32,3)","v":2.5030000000000001},{"$f":"ROUND((1-$H$40)*(W32*M32),0)","v":0},0,0,{"$f":"SUM(X32:Z32)","v":0},{"$f":"V32-AA32","v":0},null,null,2033,{"$f":"+R32","v":0},{"$f":"+U32","v":0},{"$f":"+AG32+AF32","v":0},null,{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},{"$f":"SUM(AJ32:AK32)","v":0},null,{"$f":"+AH32-AL32","v":0},null,null,2033,{"$f":"AF32","v":0},{"$f":"+AG32","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J32,3)","v":0.04},{"$f":"ROUND((IF($C$49+$F$23>$AQ32,$F$27*$F$30,0)+IF($C$50+$G$23>AQ32,$G$27*$G$30,0)+IF($C$51+$H$23>AQ32,$H$27*$H$30,0))*AT32,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J32,3)","v":0.53900000000000003},{"$f":"ROUND(AV32*M32,0)","v":0},null,null,{"$f":"ROUND(AR32+AS32+AU32+AW32+AY32,0)","v":0},null,0,0,{"$f":"BB32+BC32","v":0},{"$f":"AZ32-BD32","v":0},null,null,2033,0,{"$f":"+M32","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J32,3)","v":13.936},{"$f":"ROUND(BJ32*BK32,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J32,3)","v":0.249},{"$f":"ROUND((IF($C$49+$F$23>BH32,$F$27*$F$30,0)+IF($C$51+$H$23>BH32,$H$27*$H$30,0)+IF($C$50+$G$23>BH32,$G$27*$G$30,0))*BM32,0)","v":0},null,{"$f":"BI32+BL32+BN32+BO32","v":0},null,{"$f":"+BC32","v":0},null,{"$f":"BP32-BR32","v":0},null,null,2033,0,{"$f":"U32","v":0},{"$f":"AU32","v":0},{"$f":"SUM(BX32:BZ32)","v":0},null,{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"SUM(CC32:CD32)","v":0},null,{"$f":"CA32-CE32","v":0}]
[null,null,null,null,null,null,null,null,null,20,null,2034,0,8.3309999999999995,0,0,0,0,0,178,0,0,2.5910000000000002,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,14.423999999999999,0,0.25700000000000001,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":0},{"$f":"ROUND(G30*G25,0)","v":0},{"$f":"ROUND(H30*H25,0)","v":0},null,21,null,2035,0,8.6229999999999993,0,0,0,0,0,180,0,0,2.681,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.2999999999999997E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,14.929,0,0.26600000000000001,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
["9) Gas Environmental Damage Factor =",null,{"$f":"'Res. 92-94% Res Furnace'!C35","v":0.35},null,null,null,null,null,null,22,null,2036,0,8.9250000000000007,0,0,0,0,0,182,0,0,2.7749999999999999,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.4999999999999998E-2,0,0.57699999999999996,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,15.451000000000001,0,0.27600000000000002,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C36","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!N43,0)","v":0},{"$f":"F36","v":0},{"$f":"G36","v":0},null,23,null,2037,0,9.2370000000000001,0,0,0,0,0,184,0,0,2.8719999999999999,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,15.992000000000001,0,0.28499999999999998,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"'Res. 92-94% Res Furnace'!C38","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"'Comm 92-94% Furnace'!H38","v":1.302},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":0},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":0},{"$f":"SUM(AB14:AB36)","v":0},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":0},null,null,null,{"$f":"SUM(AL14:AL36)","v":0},null,{"$f":"SUM(AN14:AN36)","v":0},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":0},null,null,null,{"$f":"SUM(BD14:BD36)","v":0},{"$f":"SUM(BE14:BE36)","v":0},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":0},null,{"$f":"SUM(BR14:BR36)","v":0},null,{"$f":"SUM(BT14:BT36)","v":0},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":0},null,null,null,{"$f":"SUM(CE14:CE36)","v":0},null,{"$f":"SUM(CG14:CG36)","v":0}]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$43,V15:V36),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$43,AA15:AA36),0)","v":0},{"$f":"ROUND(AB14+NPV($C$43,AB15:AB36),0)","v":0},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$43,AH15:AH36),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$43,AL15:AL36),0)","v":0},null,{"$f":"+AH39-AL39","v":0},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$45,AZ15:AZ36),0)","v":0},null,null,null,{"$f":"ROUND(BD14+NPV($C$45,BD15:BD36),0)","v":0},{"$f":"AZ39-BD39","v":0},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$41,BP15:BP36),0)","v":0},null,{"$f":"ROUND(BR14+NPV($C$41,BR15:BR36),0)","v":0},null,{"$f":"ROUND(BT14+NPV($C$41,BT15:BT36),0)","v":0},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$43,CA15:CA36),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$43,CE15:CE36),0)","v":0},null,{"$f":"ROUND(CG14+NPV($C$43,CG15:CG36),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,0.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["11) Participant Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C41","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":0},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":0},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,20)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":10}]
["12) Utility Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C43","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",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,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,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,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":0},{"$f":"N42","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
["13) Societal Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C45","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG41","v":0},{"$f":"AG42","v":{"$error":"#DIV/0!"}},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Worksheet Calculations",null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":13}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":0},{"$f":"AS42","v":{"$error":"#DIV/0!"}},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)"]
["14) General Input Data Year =",null,{"$f":"'Res. 92-94% Res Furnace'!C47","v":2014},null,"Participant Test",{"$f":"BJ41","v":0},{"$f":"BJ42","v":{"$error":"#DIV/0!"}},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (T)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":0},{"$f":"BY42","v":{"$error":"#DIV/0!"}},null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["15) Project Analysis Year 1 =",null,{"$f":"'Res. 92-94% Res Furnace'!C49","v":2015},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 2 =",null,{"$f":"'Res. 92-94% Res Furnace'!C50","v":2016},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
["      Project Analysis Year 3 =",null,{"$f":"'Res. 92-94% Res Furnace'!C51","v":2017},null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",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,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",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,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",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,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",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,{"$f":"$J29","v":16}]
[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,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,"(I)","= (G) - (H)"]

{"sheet":"New Comm 1","index":39,"n_rows":54,"n_cols":106,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:",{"$f":"'Database Inputs'!A44","v":"New Commercial Program 1 - not filing"},null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"New Commercial Program 1 - not filing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"New Commercial Program 1 - not filing"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"New Commercial Program 1 - not filing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"New Commercial Program 1 - not filing"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"New Commercial Program 1 - not filing"}]
["Program Years:",{"$f":"'Res. 92-94% Res Furnace'!B6","v":"2015 - 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"'Comm WH .64 EF'!C10","v":7.2489999999999997},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C11","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",null,null,null,null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F36,0)","v":0},{"$f":"ROUND(G30*G36,0)","v":0},{"$f":"ROUND(H30*H36,0)","v":0},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"'Comm WH .64 EF'!C13","v":0.1293},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":0},{"$f":"SUM(G11:G12)","v":0},{"$f":"SUM(H11:H12)","v":0}]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C14","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$49-$C$47","v":1},null,{"$f":"$C$49","v":2015},{"$f":"ROUND(IF($C$49+$F$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":0},{"$f":"ROUND(M14*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J14,3)","v":1.3480000000000001},{"$f":"ROUND((1-$H$40)*(W14*M14),0)","v":0},{"$f":"ROUND($F$11,0)","v":0},{"$f":"ROUND($F$12,0)","v":0},{"$f":"SUM(X14:Z14)","v":0},{"$f":"V14-AA14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+R14","v":0},{"$f":"+U14","v":0},{"$f":"+AG14+AF14","v":0},null,{"$f":"ROUND(Y14,0)","v":0},{"$f":"ROUND(Z14,0)","v":0},{"$f":"SUM(AJ14:AK14)","v":0},null,{"$f":"+AH14-AL14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$49+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":0},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":0},null,{"$f":"ROUND($F$13,0)","v":0},{"$f":"ROUND((F15*F30)-Z14,0)","v":0},{"$f":"BB14+BC14","v":0},{"$f":"AZ14-BD14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+F12","v":0},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.5030000000000001},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13400000000000001},{"$f":"ROUND(IF($C$49+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":0},null,{"$f":"ROUND(F15*F30,0)","v":0},null,{"$f":"BP14-BR14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"$R14","v":0},{"$f":"U14","v":0},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":0},null,{"$f":"BB14","v":0},{"$f":"BC14","v":0},{"$f":"SUM(CC14:CD14)","v":0},null,{"$f":"CA14-CE14","v":0}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"'Res. 92-94% Res Furnace'!C15","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M44,0)","v":0},{"$f":"F15","v":0},{"$f":"G15","v":0},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$49+$F$23>L15,$F$25*$F$30,0)+IF($C$50+$G$23>L15,$G$25*$G$30,0),0)","v":0},4.4850000000000003,0,0,{"$f":"ROUND(M15*P15,0)","v":0},0,0,149,{"$f":"ROUND(S15*T15,0)","v":0},{"$f":"ROUND(+U15+R15,0)","v":0},1.395,0,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},0,0,null,null,{"$f":"AE14+1","v":2016},0,0,{"$f":"+AG15+AF15","v":0},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,0,null,null,{"$f":"AQ14+1","v":2016},0,0,2.1999999999999999E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$50+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,0,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":0},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},0,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":0},0,7.7649999999999997,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.13900000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH15,$F$27*$F$30,0)+IF($C$50+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,0,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":0},null,null,{"$f":"BW14+1","v":2016},0,{"$f":"U15","v":0},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":0},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":0}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$49+$F$23>L16,$F$25*$F$30,0)+IF($C$50+$G$23>L16,$G$25*$G$30,0)+IF($C$51+$H$23>L16,$H$25*$H$30,0),0)","v":0},4.6420000000000003,0,0,0,0,0,151,{"$f":"ROUND(S16*T16,0)","v":0},0,1.444,0,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},0,0,null,null,2017,0,0,{"$f":"+AG16+AF16","v":0},null,0,0,0,null,0,null,null,2017,0,0,2.3E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$50+$G$23>AQ16,$G$27*$G$30,0)+IF($C$51+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},0.375,0,null,null,0,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,0,null,null,2017,{"$f":"ROUND(H12,0)","v":0},0,8.0370000000000008,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.14299999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH16,$F$27*$F$30,0)+IF($C$51+$H$23>BH16,$H$27*$H$30,0)+IF($C$50+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":0},null,0,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,0,null,null,2017,0,0,0,0,null,0,0,0,null,0]
["3) Commodity Cost ($/Dk) =",null,{"$f":"'Res. 92-94% Res Furnace'!C17","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",0,0,0,null,4,null,2018,{"$f":"ROUND(IF($C$49+$F$23>L17,$F$25*$F$30,0)+IF($C$50+$G$23>L17,$G$25*$G$30,0)+IF($C$51+$H$23>L17,$H$25*$H$30,0),0)","v":0},4.8049999999999997,0,0,0,0,0,152,0,0,1.494,0,0,0,0,0,null,null,2018,0,0,0,null,0,0,0,null,0,null,null,2018,0,0,2.4E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$50+$G$23>AQ17,$G$27*$G$30,0)+IF($C$51+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},0.38300000000000001,0,null,null,0,null,0,0,0,0,null,null,2018,0,0,8.3179999999999996,0,0.14799999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH17,$F$27*$F$30,0)+IF($C$51+$H$23>BH17,$H$27*$H$30,0)+IF($C$50+$G$23>BH17,$G$27*$G$30,0))*BM17,0)","v":0},null,0,null,{"$f":"+BC17","v":0},null,0,null,null,2018,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C18","v":3.5000000000000003E-2},null,"          Escalation Rate =",0,0,0,null,5,null,2019,0,4.9729999999999999,0,0,0,0,0,154,0,0,1.546,0,0,0,0,0,null,null,2019,0,0,0,null,0,0,0,null,0,null,null,2019,0,0,2.5000000000000001E-2,0,0.39200000000000002,0,null,null,0,null,0,0,0,0,null,null,2019,0,0,8.61,0,0.154,0,null,0,null,0,null,0,null,null,2019,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,0,5.1470000000000002,0,0,0,0,0,155,0,0,1.6,0,0,0,0,0,null,null,2020,0,0,0,null,0,0,0,null,0,null,null,2020,0,0,2.5999999999999999E-2,0,0.40100000000000002,0,null,null,0,null,0,0,0,0,null,null,2020,0,0,8.9109999999999996,0,0.159,0,null,0,null,0,null,0,null,null,2020,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"'Res. 92-94% Res Furnace'!C20","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",0,0,0,null,7,null,2021,0,5.327,0,0,0,0,0,157,0,0,1.657,0,0,0,0,0,null,null,2021,0,0,0,null,0,0,0,null,0,null,null,2021,0,0,2.7E-2,0,0.41,0,null,null,0,null,0,0,0,0,null,null,2021,0,0,9.2230000000000008,0,0.16500000000000001,0,null,0,null,0,null,0,null,null,2021,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C21","v":0.01},null,"          Escalation Rate =",0,0,1.4E-2,null,8,null,2022,0,5.5129999999999999,0,0,0,0,0,158,0,0,1.714,0,0,0,0,0,null,null,2022,0,0,0,null,0,0,0,null,0,null,null,2022,0,0,2.8000000000000001E-2,0,0.42,0,null,null,0,null,0,0,0,0,null,null,2022,0,0,9.5459999999999994,0,0.17,0,null,0,null,0,null,0,null,null,2022,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,0,5.7060000000000004,0,0,0,0,0,160,0,0,1.774,0,0,0,0,0,null,null,2023,0,0,0,null,0,0,0,null,0,null,null,2023,0,0,2.9000000000000001E-2,0,0.42899999999999999,0,null,null,0,null,0,0,0,0,null,null,2023,0,0,9.8800000000000008,0,0.17599999999999999,0,null,0,null,0,null,0,null,null,2023,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"'Res. 92-94% Res Furnace'!C23","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!F44,0)","v":0},{"$f":"F23","v":0},{"$f":"G23","v":0},null,10,null,2024,0,5.9059999999999997,0,0,0,0,0,162,0,0,1.837,0,0,0,0,0,null,null,2024,0,0,0,null,0,0,0,null,0,null,null,2024,0,0,0.03,0,0.439,0,null,null,0,null,0,0,0,0,null,null,2024,0,0,10.225,0,0.182,0,null,0,null,0,null,0,null,null,2024,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,0,6.1130000000000004,0,0,0,0,0,163,0,0,1.901,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.1E-2,0,0.44900000000000001,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,10.583,0,0.189,0,null,0,null,0,null,0,null,null,2025,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"'Res. 92-94% Res Furnace'!C25","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I44,3)","v":0},{"$f":"F25","v":0},{"$f":"G25","v":0},null,12,null,2026,0,6.327,0,0,0,0,0,165,0,0,1.9670000000000001,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.2000000000000001E-2,0,0.46,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,10.954000000000001,0,0.19500000000000001,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C26","v":0},null,null,null,null,null,null,13,null,2027,0,6.548,0,0,0,0,0,166,0,0,2.036,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.3000000000000002E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,11.337,0,0.20200000000000001,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",0,0,0,null,14,null,2028,0,6.7770000000000001,0,0,0,0,0,168,0,0,2.1080000000000001,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.4000000000000002E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,11.734,0,0.20899999999999999,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"'Comm 92-94% Furnace'!C28","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,0,0,null,15,null,2029,0,7.0149999999999997,0,0,0,0,0,170,0,0,2.181,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.5000000000000003E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,12.145,0,0.217,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C29","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,0,7.26,0,0,0,0,0,172,0,0,2.258,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,3.5999999999999997E-2,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,12.57,0,0.224,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C44,0)","v":0},{"$f":"ROUND('Database Inputs'!D44,0)","v":0},{"$f":"ROUND('Database Inputs'!E44,0)","v":0},null,17,null,2031,0,7.5140000000000002,0,0,0,0,0,173,0,0,2.3370000000000002,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,3.7999999999999999E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,13.01,0,0.23200000000000001,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"'Res. 92-94% Res Furnace'!C31","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,7.7770000000000001,0,0,0,0,0,175,0,0,2.4180000000000001,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,3.9E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,13.465,0,0.24,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,null,null,null,null,null,19,null,2033,{"$f":"ROUND(IF($C$49+$F$23>L32,$F$25*$F$30,0)+IF($C$50+$G$23>L32,$G$25*$G$30,0)+IF($C$51+$H$23>L32,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J32,3)","v":8.0500000000000007},{"$f":"ROUND(M32*N32,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J32,3)","v":0},{"$f":"ROUND(M32*P32,0)","v":0},{"$f":"O32+Q32","v":0},{"$f":"ROUND(M32*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J32,0)","v":177},{"$f":"ROUND(S32*T32,0)","v":0},{"$f":"ROUND(+U32+R32,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J32,3)","v":2.5030000000000001},{"$f":"ROUND((1-$H$40)*(W32*M32),0)","v":0},0,0,{"$f":"SUM(X32:Z32)","v":0},{"$f":"V32-AA32","v":0},null,null,2033,{"$f":"+R32","v":0},{"$f":"+U32","v":0},{"$f":"+AG32+AF32","v":0},null,{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},{"$f":"SUM(AJ32:AK32)","v":0},null,{"$f":"+AH32-AL32","v":0},null,null,2033,{"$f":"AF32","v":0},{"$f":"+AG32","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J32,3)","v":0.04},{"$f":"ROUND((IF($C$49+$F$23>$AQ32,$F$27*$F$30,0)+IF($C$50+$G$23>AQ32,$G$27*$G$30,0)+IF($C$51+$H$23>AQ32,$H$27*$H$30,0))*AT32,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J32,3)","v":0.53900000000000003},{"$f":"ROUND(AV32*M32,0)","v":0},null,null,{"$f":"ROUND(AR32+AS32+AU32+AW32+AY32,0)","v":0},null,0,0,{"$f":"BB32+BC32","v":0},{"$f":"AZ32-BD32","v":0},null,null,2033,0,{"$f":"+M32","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J32,3)","v":13.936},{"$f":"ROUND(BJ32*BK32,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J32,3)","v":0.249},{"$f":"ROUND((IF($C$49+$F$23>BH32,$F$27*$F$30,0)+IF($C$51+$H$23>BH32,$H$27*$H$30,0)+IF($C$50+$G$23>BH32,$G$27*$G$30,0))*BM32,0)","v":0},null,{"$f":"BI32+BL32+BN32+BO32","v":0},null,{"$f":"+BC32","v":0},null,{"$f":"BP32-BR32","v":0},null,null,2033,0,{"$f":"U32","v":0},{"$f":"AU32","v":0},{"$f":"SUM(BX32:BZ32)","v":0},null,{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"SUM(CC32:CD32)","v":0},null,{"$f":"CA32-CE32","v":0}]
[null,null,null,null,null,null,null,null,null,20,null,2034,0,8.3309999999999995,0,0,0,0,0,178,0,0,2.5910000000000002,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,14.423999999999999,0,0.25700000000000001,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":0},{"$f":"ROUND(G30*G25,0)","v":0},{"$f":"ROUND(H30*H25,0)","v":0},null,21,null,2035,0,8.6229999999999993,0,0,0,0,0,180,0,0,2.681,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.2999999999999997E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,14.929,0,0.26600000000000001,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
["9) Gas Environmental Damage Factor =",null,{"$f":"'Res. 92-94% Res Furnace'!C35","v":0.35},null,null,null,null,null,null,22,null,2036,0,8.9250000000000007,0,0,0,0,0,182,0,0,2.7749999999999999,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.4999999999999998E-2,0,0.57699999999999996,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,15.451000000000001,0,0.27600000000000002,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C36","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!N44,0)","v":0},{"$f":"F36","v":0},{"$f":"G36","v":0},null,23,null,2037,0,9.2370000000000001,0,0,0,0,0,184,0,0,2.8719999999999999,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,15.992000000000001,0,0.28499999999999998,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"'Res. 92-94% Res Furnace'!C38","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"'Comm 92-94% Furnace'!H38","v":1.302},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":0},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":0},{"$f":"SUM(AB14:AB36)","v":0},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":0},null,null,null,{"$f":"SUM(AL14:AL36)","v":0},null,{"$f":"SUM(AN14:AN36)","v":0},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":0},null,null,null,{"$f":"SUM(BD14:BD36)","v":0},{"$f":"SUM(BE14:BE36)","v":0},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":0},null,{"$f":"SUM(BR14:BR36)","v":0},null,{"$f":"SUM(BT14:BT36)","v":0},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":0},null,null,null,{"$f":"SUM(CE14:CE36)","v":0},null,{"$f":"SUM(CG14:CG36)","v":0}]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$43,V15:V36),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$43,AA15:AA36),0)","v":0},{"$f":"ROUND(AB14+NPV($C$43,AB15:AB36),0)","v":0},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$43,AH15:AH36),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$43,AL15:AL36),0)","v":0},null,{"$f":"+AH39-AL39","v":0},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$45,AZ15:AZ36),0)","v":0},null,null,null,{"$f":"ROUND(BD14+NPV($C$45,BD15:BD36),0)","v":0},{"$f":"AZ39-BD39","v":0},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$41,BP15:BP36),0)","v":0},null,{"$f":"ROUND(BR14+NPV($C$41,BR15:BR36),0)","v":0},null,{"$f":"ROUND(BT14+NPV($C$41,BT15:BT36),0)","v":0},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$43,CA15:CA36),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$43,CE15:CE36),0)","v":0},null,{"$f":"ROUND(CG14+NPV($C$43,CG15:CG36),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,0.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["11) Participant Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C41","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":0},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":0},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,20)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":10}]
["12) Utility Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C43","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",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,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,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,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":0},{"$f":"N42","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
["13) Societal Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C45","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG41","v":0},{"$f":"AG42","v":{"$error":"#DIV/0!"}},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Worksheet Calculations",null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":13}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":0},{"$f":"AS42","v":{"$error":"#DIV/0!"}},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)"]
["14) General Input Data Year =",null,{"$f":"'Res. 92-94% Res Furnace'!C47","v":2014},null,"Participant Test",{"$f":"BJ41","v":0},{"$f":"BJ42","v":{"$error":"#DIV/0!"}},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (T)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":0},{"$f":"BY42","v":{"$error":"#DIV/0!"}},null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["15) Project Analysis Year 1 =",null,{"$f":"'Res. 92-94% Res Furnace'!C49","v":2015},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 2 =",null,{"$f":"'Res. 92-94% Res Furnace'!C50","v":2016},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
["      Project Analysis Year 3 =",null,{"$f":"'Res. 92-94% Res Furnace'!C51","v":2017},null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",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,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",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,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",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,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",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,{"$f":"$J29","v":16}]
[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,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,"(I)","= (G) - (H)"]

{"sheet":"New Comm 2","index":40,"n_rows":54,"n_cols":106,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:",{"$f":"'Database Inputs'!A45","v":"New Commercial Program 2 - not filing"},null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"New Commercial Program 2 - not filing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"New Commercial Program 2 - not filing"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"New Commercial Program 2 - not filing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"New Commercial Program 2 - not filing"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"New Commercial Program 2 - not filing"}]
["Program Years:",{"$f":"'Res. 92-94% Res Furnace'!B6","v":"2015 - 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"'Comm WH .64 EF'!C10","v":7.2489999999999997},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C11","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",null,null,null,null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F36,0)","v":0},{"$f":"ROUND(G30*G36,0)","v":0},{"$f":"ROUND(H30*H36,0)","v":0},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"'Comm WH .64 EF'!C13","v":0.1293},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":0},{"$f":"SUM(G11:G12)","v":0},{"$f":"SUM(H11:H12)","v":0}]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C14","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$49-$C$47","v":1},null,{"$f":"$C$49","v":2015},{"$f":"ROUND(IF($C$49+$F$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":0},{"$f":"ROUND(M14*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J14,3)","v":1.3480000000000001},{"$f":"ROUND((1-$H$40)*(W14*M14),0)","v":0},{"$f":"ROUND($F$11,0)","v":0},{"$f":"ROUND($F$12,0)","v":0},{"$f":"SUM(X14:Z14)","v":0},{"$f":"V14-AA14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+R14","v":0},{"$f":"+U14","v":0},{"$f":"+AG14+AF14","v":0},null,{"$f":"ROUND(Y14,0)","v":0},{"$f":"ROUND(Z14,0)","v":0},{"$f":"SUM(AJ14:AK14)","v":0},null,{"$f":"+AH14-AL14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$49+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":0},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":0},null,{"$f":"ROUND($F$13,0)","v":0},{"$f":"ROUND((F15*F30)-Z14,0)","v":0},{"$f":"BB14+BC14","v":0},{"$f":"AZ14-BD14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+F12","v":0},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.5030000000000001},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13400000000000001},{"$f":"ROUND(IF($C$49+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":0},null,{"$f":"ROUND(F15*F30,0)","v":0},null,{"$f":"BP14-BR14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"$R14","v":0},{"$f":"U14","v":0},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":0},null,{"$f":"BB14","v":0},{"$f":"BC14","v":0},{"$f":"SUM(CC14:CD14)","v":0},null,{"$f":"CA14-CE14","v":0}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"'Res. 92-94% Res Furnace'!C15","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M45,0)","v":0},{"$f":"F15","v":0},{"$f":"G15","v":0},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$49+$F$23>L15,$F$25*$F$30,0)+IF($C$50+$G$23>L15,$G$25*$G$30,0),0)","v":0},4.4850000000000003,0,0,{"$f":"ROUND(M15*P15,0)","v":0},0,0,149,{"$f":"ROUND(S15*T15,0)","v":0},{"$f":"ROUND(+U15+R15,0)","v":0},1.395,0,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},0,0,null,null,{"$f":"AE14+1","v":2016},0,0,{"$f":"+AG15+AF15","v":0},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,0,null,null,{"$f":"AQ14+1","v":2016},0,0,2.1999999999999999E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$50+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,0,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":0},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},0,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":0},0,7.7649999999999997,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.13900000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH15,$F$27*$F$30,0)+IF($C$50+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,0,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":0},null,null,{"$f":"BW14+1","v":2016},0,{"$f":"U15","v":0},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":0},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":0}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$49+$F$23>L16,$F$25*$F$30,0)+IF($C$50+$G$23>L16,$G$25*$G$30,0)+IF($C$51+$H$23>L16,$H$25*$H$30,0),0)","v":0},4.6420000000000003,0,0,0,0,0,151,{"$f":"ROUND(S16*T16,0)","v":0},0,1.444,0,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},0,0,null,null,2017,0,0,{"$f":"+AG16+AF16","v":0},null,0,0,0,null,0,null,null,2017,0,0,2.3E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$50+$G$23>AQ16,$G$27*$G$30,0)+IF($C$51+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},0.375,0,null,null,0,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,0,null,null,2017,{"$f":"ROUND(H12,0)","v":0},0,8.0370000000000008,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.14299999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH16,$F$27*$F$30,0)+IF($C$51+$H$23>BH16,$H$27*$H$30,0)+IF($C$50+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":0},null,0,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,0,null,null,2017,0,0,0,0,null,0,0,0,null,0]
["3) Commodity Cost ($/Dk) =",null,{"$f":"'Res. 92-94% Res Furnace'!C17","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",0,0,0,null,4,null,2018,{"$f":"ROUND(IF($C$49+$F$23>L17,$F$25*$F$30,0)+IF($C$50+$G$23>L17,$G$25*$G$30,0)+IF($C$51+$H$23>L17,$H$25*$H$30,0),0)","v":0},4.8049999999999997,0,0,0,0,0,152,0,0,1.494,0,0,0,0,0,null,null,2018,0,0,0,null,0,0,0,null,0,null,null,2018,0,0,2.4E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$50+$G$23>AQ17,$G$27*$G$30,0)+IF($C$51+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},0.38300000000000001,0,null,null,0,null,0,0,0,0,null,null,2018,0,0,8.3179999999999996,0,0.14799999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH17,$F$27*$F$30,0)+IF($C$51+$H$23>BH17,$H$27*$H$30,0)+IF($C$50+$G$23>BH17,$G$27*$G$30,0))*BM17,0)","v":0},null,0,null,{"$f":"+BC17","v":0},null,0,null,null,2018,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C18","v":3.5000000000000003E-2},null,"          Escalation Rate =",0,0,0,null,5,null,2019,0,4.9729999999999999,0,0,0,0,0,154,0,0,1.546,0,0,0,0,0,null,null,2019,0,0,0,null,0,0,0,null,0,null,null,2019,0,0,2.5000000000000001E-2,0,0.39200000000000002,0,null,null,0,null,0,0,0,0,null,null,2019,0,0,8.61,0,0.154,0,null,0,null,0,null,0,null,null,2019,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,0,5.1470000000000002,0,0,0,0,0,155,0,0,1.6,0,0,0,0,0,null,null,2020,0,0,0,null,0,0,0,null,0,null,null,2020,0,0,2.5999999999999999E-2,0,0.40100000000000002,0,null,null,0,null,0,0,0,0,null,null,2020,0,0,8.9109999999999996,0,0.159,0,null,0,null,0,null,0,null,null,2020,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"'Res. 92-94% Res Furnace'!C20","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",0,0,0,null,7,null,2021,0,5.327,0,0,0,0,0,157,0,0,1.657,0,0,0,0,0,null,null,2021,0,0,0,null,0,0,0,null,0,null,null,2021,0,0,2.7E-2,0,0.41,0,null,null,0,null,0,0,0,0,null,null,2021,0,0,9.2230000000000008,0,0.16500000000000001,0,null,0,null,0,null,0,null,null,2021,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C21","v":0.01},null,"          Escalation Rate =",0,0,1.4E-2,null,8,null,2022,0,5.5129999999999999,0,0,0,0,0,158,0,0,1.714,0,0,0,0,0,null,null,2022,0,0,0,null,0,0,0,null,0,null,null,2022,0,0,2.8000000000000001E-2,0,0.42,0,null,null,0,null,0,0,0,0,null,null,2022,0,0,9.5459999999999994,0,0.17,0,null,0,null,0,null,0,null,null,2022,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,0,5.7060000000000004,0,0,0,0,0,160,0,0,1.774,0,0,0,0,0,null,null,2023,0,0,0,null,0,0,0,null,0,null,null,2023,0,0,2.9000000000000001E-2,0,0.42899999999999999,0,null,null,0,null,0,0,0,0,null,null,2023,0,0,9.8800000000000008,0,0.17599999999999999,0,null,0,null,0,null,0,null,null,2023,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"'Res. 92-94% Res Furnace'!C23","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!F45,0)","v":0},{"$f":"F23","v":0},{"$f":"G23","v":0},null,10,null,2024,0,5.9059999999999997,0,0,0,0,0,162,0,0,1.837,0,0,0,0,0,null,null,2024,0,0,0,null,0,0,0,null,0,null,null,2024,0,0,0.03,0,0.439,0,null,null,0,null,0,0,0,0,null,null,2024,0,0,10.225,0,0.182,0,null,0,null,0,null,0,null,null,2024,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,0,6.1130000000000004,0,0,0,0,0,163,0,0,1.901,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.1E-2,0,0.44900000000000001,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,10.583,0,0.189,0,null,0,null,0,null,0,null,null,2025,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"'Res. 92-94% Res Furnace'!C25","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I45,3)","v":0},{"$f":"F25","v":0},{"$f":"G25","v":0},null,12,null,2026,0,6.327,0,0,0,0,0,165,0,0,1.9670000000000001,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.2000000000000001E-2,0,0.46,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,10.954000000000001,0,0.19500000000000001,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C26","v":0},null,null,null,null,null,null,13,null,2027,0,6.548,0,0,0,0,0,166,0,0,2.036,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.3000000000000002E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,11.337,0,0.20200000000000001,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",0,0,0,null,14,null,2028,0,6.7770000000000001,0,0,0,0,0,168,0,0,2.1080000000000001,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.4000000000000002E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,11.734,0,0.20899999999999999,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"'Comm 92-94% Furnace'!C28","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,0,0,null,15,null,2029,0,7.0149999999999997,0,0,0,0,0,170,0,0,2.181,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.5000000000000003E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,12.145,0,0.217,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C29","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,0,7.26,0,0,0,0,0,172,0,0,2.258,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,3.5999999999999997E-2,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,12.57,0,0.224,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C45,0)","v":0},{"$f":"ROUND('Database Inputs'!D45,0)","v":0},{"$f":"ROUND('Database Inputs'!E45,0)","v":0},null,17,null,2031,0,7.5140000000000002,0,0,0,0,0,173,0,0,2.3370000000000002,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,3.7999999999999999E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,13.01,0,0.23200000000000001,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"'Res. 92-94% Res Furnace'!C31","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,7.7770000000000001,0,0,0,0,0,175,0,0,2.4180000000000001,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,3.9E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,13.465,0,0.24,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,null,null,null,null,null,19,null,2033,{"$f":"ROUND(IF($C$49+$F$23>L32,$F$25*$F$30,0)+IF($C$50+$G$23>L32,$G$25*$G$30,0)+IF($C$51+$H$23>L32,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J32,3)","v":8.0500000000000007},{"$f":"ROUND(M32*N32,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J32,3)","v":0},{"$f":"ROUND(M32*P32,0)","v":0},{"$f":"O32+Q32","v":0},{"$f":"ROUND(M32*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J32,0)","v":177},{"$f":"ROUND(S32*T32,0)","v":0},{"$f":"ROUND(+U32+R32,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J32,3)","v":2.5030000000000001},{"$f":"ROUND((1-$H$40)*(W32*M32),0)","v":0},0,0,{"$f":"SUM(X32:Z32)","v":0},{"$f":"V32-AA32","v":0},null,null,2033,{"$f":"+R32","v":0},{"$f":"+U32","v":0},{"$f":"+AG32+AF32","v":0},null,{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},{"$f":"SUM(AJ32:AK32)","v":0},null,{"$f":"+AH32-AL32","v":0},null,null,2033,{"$f":"AF32","v":0},{"$f":"+AG32","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J32,3)","v":0.04},{"$f":"ROUND((IF($C$49+$F$23>$AQ32,$F$27*$F$30,0)+IF($C$50+$G$23>AQ32,$G$27*$G$30,0)+IF($C$51+$H$23>AQ32,$H$27*$H$30,0))*AT32,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J32,3)","v":0.53900000000000003},{"$f":"ROUND(AV32*M32,0)","v":0},null,null,{"$f":"ROUND(AR32+AS32+AU32+AW32+AY32,0)","v":0},null,0,0,{"$f":"BB32+BC32","v":0},{"$f":"AZ32-BD32","v":0},null,null,2033,0,{"$f":"+M32","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J32,3)","v":13.936},{"$f":"ROUND(BJ32*BK32,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J32,3)","v":0.249},{"$f":"ROUND((IF($C$49+$F$23>BH32,$F$27*$F$30,0)+IF($C$51+$H$23>BH32,$H$27*$H$30,0)+IF($C$50+$G$23>BH32,$G$27*$G$30,0))*BM32,0)","v":0},null,{"$f":"BI32+BL32+BN32+BO32","v":0},null,{"$f":"+BC32","v":0},null,{"$f":"BP32-BR32","v":0},null,null,2033,0,{"$f":"U32","v":0},{"$f":"AU32","v":0},{"$f":"SUM(BX32:BZ32)","v":0},null,{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"SUM(CC32:CD32)","v":0},null,{"$f":"CA32-CE32","v":0}]
[null,null,null,null,null,null,null,null,null,20,null,2034,0,8.3309999999999995,0,0,0,0,0,178,0,0,2.5910000000000002,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,14.423999999999999,0,0.25700000000000001,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":0},{"$f":"ROUND(G30*G25,0)","v":0},{"$f":"ROUND(H30*H25,0)","v":0},null,21,null,2035,0,8.6229999999999993,0,0,0,0,0,180,0,0,2.681,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.2999999999999997E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,14.929,0,0.26600000000000001,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
["9) Gas Environmental Damage Factor =",null,{"$f":"'Res. 92-94% Res Furnace'!C35","v":0.35},null,null,null,null,null,null,22,null,2036,0,8.9250000000000007,0,0,0,0,0,182,0,0,2.7749999999999999,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.4999999999999998E-2,0,0.57699999999999996,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,15.451000000000001,0,0.27600000000000002,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C36","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!N45,0)","v":0},{"$f":"F36","v":0},{"$f":"G36","v":0},null,23,null,2037,0,9.2370000000000001,0,0,0,0,0,184,0,0,2.8719999999999999,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,15.992000000000001,0,0.28499999999999998,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"'Res. 92-94% Res Furnace'!C38","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"'Comm 92-94% Furnace'!H38","v":1.302},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":0},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":0},{"$f":"SUM(AB14:AB36)","v":0},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":0},null,null,null,{"$f":"SUM(AL14:AL36)","v":0},null,{"$f":"SUM(AN14:AN36)","v":0},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":0},null,null,null,{"$f":"SUM(BD14:BD36)","v":0},{"$f":"SUM(BE14:BE36)","v":0},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":0},null,{"$f":"SUM(BR14:BR36)","v":0},null,{"$f":"SUM(BT14:BT36)","v":0},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":0},null,null,null,{"$f":"SUM(CE14:CE36)","v":0},null,{"$f":"SUM(CG14:CG36)","v":0}]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$43,V15:V36),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$43,AA15:AA36),0)","v":0},{"$f":"ROUND(AB14+NPV($C$43,AB15:AB36),0)","v":0},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$43,AH15:AH36),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$43,AL15:AL36),0)","v":0},null,{"$f":"+AH39-AL39","v":0},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$45,AZ15:AZ36),0)","v":0},null,null,null,{"$f":"ROUND(BD14+NPV($C$45,BD15:BD36),0)","v":0},{"$f":"AZ39-BD39","v":0},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$41,BP15:BP36),0)","v":0},null,{"$f":"ROUND(BR14+NPV($C$41,BR15:BR36),0)","v":0},null,{"$f":"ROUND(BT14+NPV($C$41,BT15:BT36),0)","v":0},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$43,CA15:CA36),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$43,CE15:CE36),0)","v":0},null,{"$f":"ROUND(CG14+NPV($C$43,CG15:CG36),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,0.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["11) Participant Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C41","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":0},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":0},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,20)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":10}]
["12) Utility Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C43","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",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,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,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,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":0},{"$f":"N42","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
["13) Societal Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C45","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG41","v":0},{"$f":"AG42","v":{"$error":"#DIV/0!"}},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Worksheet Calculations",null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":13}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":0},{"$f":"AS42","v":{"$error":"#DIV/0!"}},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)"]
["14) General Input Data Year =",null,{"$f":"'Res. 92-94% Res Furnace'!C47","v":2014},null,"Participant Test",{"$f":"BJ41","v":0},{"$f":"BJ42","v":{"$error":"#DIV/0!"}},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (T)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":0},{"$f":"BY42","v":{"$error":"#DIV/0!"}},null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["15) Project Analysis Year 1 =",null,{"$f":"'Res. 92-94% Res Furnace'!C49","v":2015},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 2 =",null,{"$f":"'Res. 92-94% Res Furnace'!C50","v":2016},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
["      Project Analysis Year 3 =",null,{"$f":"'Res. 92-94% Res Furnace'!C51","v":2017},null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",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,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",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,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",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,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",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,{"$f":"$J29","v":16}]
[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,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,"(I)","= (G) - (H)"]

{"sheet":"New Comm 3","index":41,"n_rows":54,"n_cols":106,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:",{"$f":"'Database Inputs'!A46","v":"New Commercial Program 3 - not filing"},null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"New Commercial Program 3 - not filing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"New Commercial Program 3 - not filing"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"New Commercial Program 3 - not filing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"New Commercial Program 3 - not filing"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"New Commercial Program 3 - not filing"}]
["Program Years:",{"$f":"'Res. 92-94% Res Furnace'!B6","v":"2015 - 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"'Comm WH .64 EF'!C10","v":7.2489999999999997},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C11","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",null,null,null,null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F36,0)","v":0},{"$f":"ROUND(G30*G36,0)","v":0},{"$f":"ROUND(H30*H36,0)","v":0},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"'Comm WH .64 EF'!C13","v":0.1293},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":0},{"$f":"SUM(G11:G12)","v":0},{"$f":"SUM(H11:H12)","v":0}]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C14","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$49-$C$47","v":1},null,{"$f":"$C$49","v":2015},{"$f":"ROUND(IF($C$49+$F$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":0},{"$f":"ROUND(M14*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J14,3)","v":1.3480000000000001},{"$f":"ROUND((1-$H$40)*(W14*M14),0)","v":0},{"$f":"ROUND($F$11,0)","v":0},{"$f":"ROUND($F$12,0)","v":0},{"$f":"SUM(X14:Z14)","v":0},{"$f":"V14-AA14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+R14","v":0},{"$f":"+U14","v":0},{"$f":"+AG14+AF14","v":0},null,{"$f":"ROUND(Y14,0)","v":0},{"$f":"ROUND(Z14,0)","v":0},{"$f":"SUM(AJ14:AK14)","v":0},null,{"$f":"+AH14-AL14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$49+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":0},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":0},null,{"$f":"ROUND($F$13,0)","v":0},{"$f":"ROUND((F15*F30)-Z14,0)","v":0},{"$f":"BB14+BC14","v":0},{"$f":"AZ14-BD14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+F12","v":0},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.5030000000000001},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13400000000000001},{"$f":"ROUND(IF($C$49+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":0},null,{"$f":"ROUND(F15*F30,0)","v":0},null,{"$f":"BP14-BR14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"$R14","v":0},{"$f":"U14","v":0},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":0},null,{"$f":"BB14","v":0},{"$f":"BC14","v":0},{"$f":"SUM(CC14:CD14)","v":0},null,{"$f":"CA14-CE14","v":0}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"'Res. 92-94% Res Furnace'!C15","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M46,0)","v":0},{"$f":"F15","v":0},{"$f":"G15","v":0},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$49+$F$23>L15,$F$25*$F$30,0)+IF($C$50+$G$23>L15,$G$25*$G$30,0),0)","v":0},4.4850000000000003,0,0,{"$f":"ROUND(M15*P15,0)","v":0},0,0,149,{"$f":"ROUND(S15*T15,0)","v":0},{"$f":"ROUND(+U15+R15,0)","v":0},1.395,0,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},0,0,null,null,{"$f":"AE14+1","v":2016},0,0,{"$f":"+AG15+AF15","v":0},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,0,null,null,{"$f":"AQ14+1","v":2016},0,0,2.1999999999999999E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$50+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,0,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":0},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},0,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":0},0,7.7649999999999997,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.13900000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH15,$F$27*$F$30,0)+IF($C$50+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,0,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":0},null,null,{"$f":"BW14+1","v":2016},0,{"$f":"U15","v":0},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":0},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":0}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$49+$F$23>L16,$F$25*$F$30,0)+IF($C$50+$G$23>L16,$G$25*$G$30,0)+IF($C$51+$H$23>L16,$H$25*$H$30,0),0)","v":0},4.6420000000000003,0,0,0,0,0,151,{"$f":"ROUND(S16*T16,0)","v":0},0,1.444,0,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},0,0,null,null,2017,0,0,{"$f":"+AG16+AF16","v":0},null,0,0,0,null,0,null,null,2017,0,0,2.3E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$50+$G$23>AQ16,$G$27*$G$30,0)+IF($C$51+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},0.375,0,null,null,0,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,0,null,null,2017,{"$f":"ROUND(H12,0)","v":0},0,8.0370000000000008,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.14299999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH16,$F$27*$F$30,0)+IF($C$51+$H$23>BH16,$H$27*$H$30,0)+IF($C$50+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":0},null,0,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,0,null,null,2017,0,0,0,0,null,0,0,0,null,0]
["3) Commodity Cost ($/Dk) =",null,{"$f":"'Res. 92-94% Res Furnace'!C17","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",0,0,0,null,4,null,2018,{"$f":"ROUND(IF($C$49+$F$23>L17,$F$25*$F$30,0)+IF($C$50+$G$23>L17,$G$25*$G$30,0)+IF($C$51+$H$23>L17,$H$25*$H$30,0),0)","v":0},4.8049999999999997,0,0,0,0,0,152,0,0,1.494,0,0,0,0,0,null,null,2018,0,0,0,null,0,0,0,null,0,null,null,2018,0,0,2.4E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$50+$G$23>AQ17,$G$27*$G$30,0)+IF($C$51+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},0.38300000000000001,0,null,null,0,null,0,0,0,0,null,null,2018,0,0,8.3179999999999996,0,0.14799999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH17,$F$27*$F$30,0)+IF($C$51+$H$23>BH17,$H$27*$H$30,0)+IF($C$50+$G$23>BH17,$G$27*$G$30,0))*BM17,0)","v":0},null,0,null,{"$f":"+BC17","v":0},null,0,null,null,2018,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C18","v":3.5000000000000003E-2},null,"          Escalation Rate =",0,0,0,null,5,null,2019,0,4.9729999999999999,0,0,0,0,0,154,0,0,1.546,0,0,0,0,0,null,null,2019,0,0,0,null,0,0,0,null,0,null,null,2019,0,0,2.5000000000000001E-2,0,0.39200000000000002,0,null,null,0,null,0,0,0,0,null,null,2019,0,0,8.61,0,0.154,0,null,0,null,0,null,0,null,null,2019,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,0,5.1470000000000002,0,0,0,0,0,155,0,0,1.6,0,0,0,0,0,null,null,2020,0,0,0,null,0,0,0,null,0,null,null,2020,0,0,2.5999999999999999E-2,0,0.40100000000000002,0,null,null,0,null,0,0,0,0,null,null,2020,0,0,8.9109999999999996,0,0.159,0,null,0,null,0,null,0,null,null,2020,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"'Res. 92-94% Res Furnace'!C20","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",0,0,0,null,7,null,2021,0,5.327,0,0,0,0,0,157,0,0,1.657,0,0,0,0,0,null,null,2021,0,0,0,null,0,0,0,null,0,null,null,2021,0,0,2.7E-2,0,0.41,0,null,null,0,null,0,0,0,0,null,null,2021,0,0,9.2230000000000008,0,0.16500000000000001,0,null,0,null,0,null,0,null,null,2021,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C21","v":0.01},null,"          Escalation Rate =",0,0,1.4E-2,null,8,null,2022,0,5.5129999999999999,0,0,0,0,0,158,0,0,1.714,0,0,0,0,0,null,null,2022,0,0,0,null,0,0,0,null,0,null,null,2022,0,0,2.8000000000000001E-2,0,0.42,0,null,null,0,null,0,0,0,0,null,null,2022,0,0,9.5459999999999994,0,0.17,0,null,0,null,0,null,0,null,null,2022,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,0,5.7060000000000004,0,0,0,0,0,160,0,0,1.774,0,0,0,0,0,null,null,2023,0,0,0,null,0,0,0,null,0,null,null,2023,0,0,2.9000000000000001E-2,0,0.42899999999999999,0,null,null,0,null,0,0,0,0,null,null,2023,0,0,9.8800000000000008,0,0.17599999999999999,0,null,0,null,0,null,0,null,null,2023,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"'Res. 92-94% Res Furnace'!C23","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!F46,0)","v":0},{"$f":"F23","v":0},{"$f":"G23","v":0},null,10,null,2024,0,5.9059999999999997,0,0,0,0,0,162,0,0,1.837,0,0,0,0,0,null,null,2024,0,0,0,null,0,0,0,null,0,null,null,2024,0,0,0.03,0,0.439,0,null,null,0,null,0,0,0,0,null,null,2024,0,0,10.225,0,0.182,0,null,0,null,0,null,0,null,null,2024,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,0,6.1130000000000004,0,0,0,0,0,163,0,0,1.901,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.1E-2,0,0.44900000000000001,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,10.583,0,0.189,0,null,0,null,0,null,0,null,null,2025,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"'Res. 92-94% Res Furnace'!C25","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I46,3)","v":0},{"$f":"F25","v":0},{"$f":"G25","v":0},null,12,null,2026,0,6.327,0,0,0,0,0,165,0,0,1.9670000000000001,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.2000000000000001E-2,0,0.46,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,10.954000000000001,0,0.19500000000000001,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C26","v":0},null,null,null,null,null,null,13,null,2027,0,6.548,0,0,0,0,0,166,0,0,2.036,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.3000000000000002E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,11.337,0,0.20200000000000001,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",0,0,0,null,14,null,2028,0,6.7770000000000001,0,0,0,0,0,168,0,0,2.1080000000000001,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.4000000000000002E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,11.734,0,0.20899999999999999,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"'Comm 92-94% Furnace'!C28","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,0,0,null,15,null,2029,0,7.0149999999999997,0,0,0,0,0,170,0,0,2.181,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.5000000000000003E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,12.145,0,0.217,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C29","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,0,7.26,0,0,0,0,0,172,0,0,2.258,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,3.5999999999999997E-2,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,12.57,0,0.224,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C46,0)","v":0},{"$f":"ROUND('Database Inputs'!D46,0)","v":0},{"$f":"ROUND('Database Inputs'!E46,0)","v":0},null,17,null,2031,0,7.5140000000000002,0,0,0,0,0,173,0,0,2.3370000000000002,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,3.7999999999999999E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,13.01,0,0.23200000000000001,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"'Res. 92-94% Res Furnace'!C31","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,7.7770000000000001,0,0,0,0,0,175,0,0,2.4180000000000001,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,3.9E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,13.465,0,0.24,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,null,null,null,null,null,19,null,2033,{"$f":"ROUND(IF($C$49+$F$23>L32,$F$25*$F$30,0)+IF($C$50+$G$23>L32,$G$25*$G$30,0)+IF($C$51+$H$23>L32,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J32,3)","v":8.0500000000000007},{"$f":"ROUND(M32*N32,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J32,3)","v":0},{"$f":"ROUND(M32*P32,0)","v":0},{"$f":"O32+Q32","v":0},{"$f":"ROUND(M32*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J32,0)","v":177},{"$f":"ROUND(S32*T32,0)","v":0},{"$f":"ROUND(+U32+R32,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J32,3)","v":2.5030000000000001},{"$f":"ROUND((1-$H$40)*(W32*M32),0)","v":0},0,0,{"$f":"SUM(X32:Z32)","v":0},{"$f":"V32-AA32","v":0},null,null,2033,{"$f":"+R32","v":0},{"$f":"+U32","v":0},{"$f":"+AG32+AF32","v":0},null,{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},{"$f":"SUM(AJ32:AK32)","v":0},null,{"$f":"+AH32-AL32","v":0},null,null,2033,{"$f":"AF32","v":0},{"$f":"+AG32","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J32,3)","v":0.04},{"$f":"ROUND((IF($C$49+$F$23>$AQ32,$F$27*$F$30,0)+IF($C$50+$G$23>AQ32,$G$27*$G$30,0)+IF($C$51+$H$23>AQ32,$H$27*$H$30,0))*AT32,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J32,3)","v":0.53900000000000003},{"$f":"ROUND(AV32*M32,0)","v":0},null,null,{"$f":"ROUND(AR32+AS32+AU32+AW32+AY32,0)","v":0},null,0,0,{"$f":"BB32+BC32","v":0},{"$f":"AZ32-BD32","v":0},null,null,2033,0,{"$f":"+M32","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J32,3)","v":13.936},{"$f":"ROUND(BJ32*BK32,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J32,3)","v":0.249},{"$f":"ROUND((IF($C$49+$F$23>BH32,$F$27*$F$30,0)+IF($C$51+$H$23>BH32,$H$27*$H$30,0)+IF($C$50+$G$23>BH32,$G$27*$G$30,0))*BM32,0)","v":0},null,{"$f":"BI32+BL32+BN32+BO32","v":0},null,{"$f":"+BC32","v":0},null,{"$f":"BP32-BR32","v":0},null,null,2033,0,{"$f":"U32","v":0},{"$f":"AU32","v":0},{"$f":"SUM(BX32:BZ32)","v":0},null,{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"SUM(CC32:CD32)","v":0},null,{"$f":"CA32-CE32","v":0}]
[null,null,null,null,null,null,null,null,null,20,null,2034,0,8.3309999999999995,0,0,0,0,0,178,0,0,2.5910000000000002,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,14.423999999999999,0,0.25700000000000001,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":0},{"$f":"ROUND(G30*G25,0)","v":0},{"$f":"ROUND(H30*H25,0)","v":0},null,21,null,2035,0,8.6229999999999993,0,0,0,0,0,180,0,0,2.681,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.2999999999999997E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,14.929,0,0.26600000000000001,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
["9) Gas Environmental Damage Factor =",null,{"$f":"'Res. 92-94% Res Furnace'!C35","v":0.35},null,null,null,null,null,null,22,null,2036,0,8.9250000000000007,0,0,0,0,0,182,0,0,2.7749999999999999,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.4999999999999998E-2,0,0.57699999999999996,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,15.451000000000001,0,0.27600000000000002,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C36","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!N46,0)","v":0},{"$f":"F36","v":0},{"$f":"G36","v":0},null,23,null,2037,0,9.2370000000000001,0,0,0,0,0,184,0,0,2.8719999999999999,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,15.992000000000001,0,0.28499999999999998,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"'Res. 92-94% Res Furnace'!C38","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"'Comm 92-94% Furnace'!H38","v":1.302},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":0},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":0},{"$f":"SUM(AB14:AB36)","v":0},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":0},null,null,null,{"$f":"SUM(AL14:AL36)","v":0},null,{"$f":"SUM(AN14:AN36)","v":0},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":0},null,null,null,{"$f":"SUM(BD14:BD36)","v":0},{"$f":"SUM(BE14:BE36)","v":0},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":0},null,{"$f":"SUM(BR14:BR36)","v":0},null,{"$f":"SUM(BT14:BT36)","v":0},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":0},null,null,null,{"$f":"SUM(CE14:CE36)","v":0},null,{"$f":"SUM(CG14:CG36)","v":0}]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$43,V15:V36),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$43,AA15:AA36),0)","v":0},{"$f":"ROUND(AB14+NPV($C$43,AB15:AB36),0)","v":0},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$43,AH15:AH36),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$43,AL15:AL36),0)","v":0},null,{"$f":"+AH39-AL39","v":0},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$45,AZ15:AZ36),0)","v":0},null,null,null,{"$f":"ROUND(BD14+NPV($C$45,BD15:BD36),0)","v":0},{"$f":"AZ39-BD39","v":0},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$41,BP15:BP36),0)","v":0},null,{"$f":"ROUND(BR14+NPV($C$41,BR15:BR36),0)","v":0},null,{"$f":"ROUND(BT14+NPV($C$41,BT15:BT36),0)","v":0},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$43,CA15:CA36),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$43,CE15:CE36),0)","v":0},null,{"$f":"ROUND(CG14+NPV($C$43,CG15:CG36),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,0.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["11) Participant Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C41","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":0},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":0},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,20)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":10}]
["12) Utility Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C43","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",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,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,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,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":0},{"$f":"N42","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
["13) Societal Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C45","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG41","v":0},{"$f":"AG42","v":{"$error":"#DIV/0!"}},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Worksheet Calculations",null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":13}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":0},{"$f":"AS42","v":{"$error":"#DIV/0!"}},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)"]
["14) General Input Data Year =",null,{"$f":"'Res. 92-94% Res Furnace'!C47","v":2014},null,"Participant Test",{"$f":"BJ41","v":0},{"$f":"BJ42","v":{"$error":"#DIV/0!"}},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (T)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":0},{"$f":"BY42","v":{"$error":"#DIV/0!"}},null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["15) Project Analysis Year 1 =",null,{"$f":"'Res. 92-94% Res Furnace'!C49","v":2015},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 2 =",null,{"$f":"'Res. 92-94% Res Furnace'!C50","v":2016},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
["      Project Analysis Year 3 =",null,{"$f":"'Res. 92-94% Res Furnace'!C51","v":2017},null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",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,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",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,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",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,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",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,{"$f":"$J29","v":16}]
[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,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,"(I)","= (G) - (H)"]

{"sheet":"New Comm 4","index":42,"n_rows":54,"n_cols":106,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:",{"$f":"'Database Inputs'!A47","v":"New Commercial Program 4 - not filing"},null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"New Commercial Program 4 - not filing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"New Commercial Program 4 - not filing"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"New Commercial Program 4 - not filing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"New Commercial Program 4 - not filing"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"New Commercial Program 4 - not filing"}]
["Program Years:",{"$f":"'Res. 92-94% Res Furnace'!B6","v":"2015 - 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"'Comm WH .64 EF'!C10","v":7.2489999999999997},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C11","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",null,null,null,null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F36,0)","v":0},{"$f":"ROUND(G30*G36,0)","v":0},{"$f":"ROUND(H30*H36,0)","v":0},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"'Comm WH .64 EF'!C13","v":0.1293},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":0},{"$f":"SUM(G11:G12)","v":0},{"$f":"SUM(H11:H12)","v":0}]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C14","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$49-$C$47","v":1},null,{"$f":"$C$49","v":2015},{"$f":"ROUND(IF($C$49+$F$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":0},{"$f":"ROUND(M14*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J14,3)","v":1.3480000000000001},{"$f":"ROUND((1-$H$40)*(W14*M14),0)","v":0},{"$f":"ROUND($F$11,0)","v":0},{"$f":"ROUND($F$12,0)","v":0},{"$f":"SUM(X14:Z14)","v":0},{"$f":"V14-AA14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+R14","v":0},{"$f":"+U14","v":0},{"$f":"+AG14+AF14","v":0},null,{"$f":"ROUND(Y14,0)","v":0},{"$f":"ROUND(Z14,0)","v":0},{"$f":"SUM(AJ14:AK14)","v":0},null,{"$f":"+AH14-AL14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$49+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":0},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":0},null,{"$f":"ROUND($F$13,0)","v":0},{"$f":"ROUND((F15*F30)-Z14,0)","v":0},{"$f":"BB14+BC14","v":0},{"$f":"AZ14-BD14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+F12","v":0},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.5030000000000001},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13400000000000001},{"$f":"ROUND(IF($C$49+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":0},null,{"$f":"ROUND(F15*F30,0)","v":0},null,{"$f":"BP14-BR14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"$R14","v":0},{"$f":"U14","v":0},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":0},null,{"$f":"BB14","v":0},{"$f":"BC14","v":0},{"$f":"SUM(CC14:CD14)","v":0},null,{"$f":"CA14-CE14","v":0}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"'Res. 92-94% Res Furnace'!C15","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M47,0)","v":0},{"$f":"F15","v":0},{"$f":"G15","v":0},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$49+$F$23>L15,$F$25*$F$30,0)+IF($C$50+$G$23>L15,$G$25*$G$30,0),0)","v":0},4.4850000000000003,0,0,{"$f":"ROUND(M15*P15,0)","v":0},0,0,149,{"$f":"ROUND(S15*T15,0)","v":0},{"$f":"ROUND(+U15+R15,0)","v":0},1.395,0,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},0,0,null,null,{"$f":"AE14+1","v":2016},0,0,{"$f":"+AG15+AF15","v":0},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,0,null,null,{"$f":"AQ14+1","v":2016},0,0,2.1999999999999999E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$50+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,0,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":0},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},0,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":0},0,7.7649999999999997,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.13900000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH15,$F$27*$F$30,0)+IF($C$50+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,0,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":0},null,null,{"$f":"BW14+1","v":2016},0,{"$f":"U15","v":0},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":0},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":0}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$49+$F$23>L16,$F$25*$F$30,0)+IF($C$50+$G$23>L16,$G$25*$G$30,0)+IF($C$51+$H$23>L16,$H$25*$H$30,0),0)","v":0},4.6420000000000003,0,0,0,0,0,151,{"$f":"ROUND(S16*T16,0)","v":0},0,1.444,0,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},0,0,null,null,2017,0,0,{"$f":"+AG16+AF16","v":0},null,0,0,0,null,0,null,null,2017,0,0,2.3E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$50+$G$23>AQ16,$G$27*$G$30,0)+IF($C$51+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},0.375,0,null,null,0,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,0,null,null,2017,{"$f":"ROUND(H12,0)","v":0},0,8.0370000000000008,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.14299999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH16,$F$27*$F$30,0)+IF($C$51+$H$23>BH16,$H$27*$H$30,0)+IF($C$50+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":0},null,0,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,0,null,null,2017,0,0,0,0,null,0,0,0,null,0]
["3) Commodity Cost ($/Dk) =",null,{"$f":"'Res. 92-94% Res Furnace'!C17","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",0,0,0,null,4,null,2018,{"$f":"ROUND(IF($C$49+$F$23>L17,$F$25*$F$30,0)+IF($C$50+$G$23>L17,$G$25*$G$30,0)+IF($C$51+$H$23>L17,$H$25*$H$30,0),0)","v":0},4.8049999999999997,0,0,0,0,0,152,0,0,1.494,0,0,0,0,0,null,null,2018,0,0,0,null,0,0,0,null,0,null,null,2018,0,0,2.4E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$50+$G$23>AQ17,$G$27*$G$30,0)+IF($C$51+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},0.38300000000000001,0,null,null,0,null,0,0,0,0,null,null,2018,0,0,8.3179999999999996,0,0.14799999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH17,$F$27*$F$30,0)+IF($C$51+$H$23>BH17,$H$27*$H$30,0)+IF($C$50+$G$23>BH17,$G$27*$G$30,0))*BM17,0)","v":0},null,0,null,{"$f":"+BC17","v":0},null,0,null,null,2018,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C18","v":3.5000000000000003E-2},null,"          Escalation Rate =",0,0,0,null,5,null,2019,0,4.9729999999999999,0,0,0,0,0,154,0,0,1.546,0,0,0,0,0,null,null,2019,0,0,0,null,0,0,0,null,0,null,null,2019,0,0,2.5000000000000001E-2,0,0.39200000000000002,0,null,null,0,null,0,0,0,0,null,null,2019,0,0,8.61,0,0.154,0,null,0,null,0,null,0,null,null,2019,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,0,5.1470000000000002,0,0,0,0,0,155,0,0,1.6,0,0,0,0,0,null,null,2020,0,0,0,null,0,0,0,null,0,null,null,2020,0,0,2.5999999999999999E-2,0,0.40100000000000002,0,null,null,0,null,0,0,0,0,null,null,2020,0,0,8.9109999999999996,0,0.159,0,null,0,null,0,null,0,null,null,2020,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"'Res. 92-94% Res Furnace'!C20","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",0,0,0,null,7,null,2021,0,5.327,0,0,0,0,0,157,0,0,1.657,0,0,0,0,0,null,null,2021,0,0,0,null,0,0,0,null,0,null,null,2021,0,0,2.7E-2,0,0.41,0,null,null,0,null,0,0,0,0,null,null,2021,0,0,9.2230000000000008,0,0.16500000000000001,0,null,0,null,0,null,0,null,null,2021,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C21","v":0.01},null,"          Escalation Rate =",0,0,1.4E-2,null,8,null,2022,0,5.5129999999999999,0,0,0,0,0,158,0,0,1.714,0,0,0,0,0,null,null,2022,0,0,0,null,0,0,0,null,0,null,null,2022,0,0,2.8000000000000001E-2,0,0.42,0,null,null,0,null,0,0,0,0,null,null,2022,0,0,9.5459999999999994,0,0.17,0,null,0,null,0,null,0,null,null,2022,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,0,5.7060000000000004,0,0,0,0,0,160,0,0,1.774,0,0,0,0,0,null,null,2023,0,0,0,null,0,0,0,null,0,null,null,2023,0,0,2.9000000000000001E-2,0,0.42899999999999999,0,null,null,0,null,0,0,0,0,null,null,2023,0,0,9.8800000000000008,0,0.17599999999999999,0,null,0,null,0,null,0,null,null,2023,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"'Res. 92-94% Res Furnace'!C23","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!F47,0)","v":0},{"$f":"F23","v":0},{"$f":"G23","v":0},null,10,null,2024,0,5.9059999999999997,0,0,0,0,0,162,0,0,1.837,0,0,0,0,0,null,null,2024,0,0,0,null,0,0,0,null,0,null,null,2024,0,0,0.03,0,0.439,0,null,null,0,null,0,0,0,0,null,null,2024,0,0,10.225,0,0.182,0,null,0,null,0,null,0,null,null,2024,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,0,6.1130000000000004,0,0,0,0,0,163,0,0,1.901,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.1E-2,0,0.44900000000000001,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,10.583,0,0.189,0,null,0,null,0,null,0,null,null,2025,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"'Res. 92-94% Res Furnace'!C25","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I47,3)","v":0},{"$f":"F25","v":0},{"$f":"G25","v":0},null,12,null,2026,0,6.327,0,0,0,0,0,165,0,0,1.9670000000000001,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.2000000000000001E-2,0,0.46,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,10.954000000000001,0,0.19500000000000001,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C26","v":0},null,null,null,null,null,null,13,null,2027,0,6.548,0,0,0,0,0,166,0,0,2.036,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.3000000000000002E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,11.337,0,0.20200000000000001,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",0,0,0,null,14,null,2028,0,6.7770000000000001,0,0,0,0,0,168,0,0,2.1080000000000001,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.4000000000000002E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,11.734,0,0.20899999999999999,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"'Comm 92-94% Furnace'!C28","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,0,0,null,15,null,2029,0,7.0149999999999997,0,0,0,0,0,170,0,0,2.181,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.5000000000000003E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,12.145,0,0.217,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C29","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,0,7.26,0,0,0,0,0,172,0,0,2.258,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,3.5999999999999997E-2,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,12.57,0,0.224,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C47,0)","v":0},{"$f":"ROUND('Database Inputs'!D47,0)","v":0},{"$f":"ROUND('Database Inputs'!E47,0)","v":0},null,17,null,2031,0,7.5140000000000002,0,0,0,0,0,173,0,0,2.3370000000000002,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,3.7999999999999999E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,13.01,0,0.23200000000000001,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"'Res. 92-94% Res Furnace'!C31","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,7.7770000000000001,0,0,0,0,0,175,0,0,2.4180000000000001,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,3.9E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,13.465,0,0.24,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,null,null,null,null,null,19,null,2033,{"$f":"ROUND(IF($C$49+$F$23>L32,$F$25*$F$30,0)+IF($C$50+$G$23>L32,$G$25*$G$30,0)+IF($C$51+$H$23>L32,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J32,3)","v":8.0500000000000007},{"$f":"ROUND(M32*N32,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J32,3)","v":0},{"$f":"ROUND(M32*P32,0)","v":0},{"$f":"O32+Q32","v":0},{"$f":"ROUND(M32*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J32,0)","v":177},{"$f":"ROUND(S32*T32,0)","v":0},{"$f":"ROUND(+U32+R32,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J32,3)","v":2.5030000000000001},{"$f":"ROUND((1-$H$40)*(W32*M32),0)","v":0},0,0,{"$f":"SUM(X32:Z32)","v":0},{"$f":"V32-AA32","v":0},null,null,2033,{"$f":"+R32","v":0},{"$f":"+U32","v":0},{"$f":"+AG32+AF32","v":0},null,{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},{"$f":"SUM(AJ32:AK32)","v":0},null,{"$f":"+AH32-AL32","v":0},null,null,2033,{"$f":"AF32","v":0},{"$f":"+AG32","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J32,3)","v":0.04},{"$f":"ROUND((IF($C$49+$F$23>$AQ32,$F$27*$F$30,0)+IF($C$50+$G$23>AQ32,$G$27*$G$30,0)+IF($C$51+$H$23>AQ32,$H$27*$H$30,0))*AT32,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J32,3)","v":0.53900000000000003},{"$f":"ROUND(AV32*M32,0)","v":0},null,null,{"$f":"ROUND(AR32+AS32+AU32+AW32+AY32,0)","v":0},null,0,0,{"$f":"BB32+BC32","v":0},{"$f":"AZ32-BD32","v":0},null,null,2033,0,{"$f":"+M32","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J32,3)","v":13.936},{"$f":"ROUND(BJ32*BK32,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J32,3)","v":0.249},{"$f":"ROUND((IF($C$49+$F$23>BH32,$F$27*$F$30,0)+IF($C$51+$H$23>BH32,$H$27*$H$30,0)+IF($C$50+$G$23>BH32,$G$27*$G$30,0))*BM32,0)","v":0},null,{"$f":"BI32+BL32+BN32+BO32","v":0},null,{"$f":"+BC32","v":0},null,{"$f":"BP32-BR32","v":0},null,null,2033,0,{"$f":"U32","v":0},{"$f":"AU32","v":0},{"$f":"SUM(BX32:BZ32)","v":0},null,{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"SUM(CC32:CD32)","v":0},null,{"$f":"CA32-CE32","v":0}]
[null,null,null,null,null,null,null,null,null,20,null,2034,0,8.3309999999999995,0,0,0,0,0,178,0,0,2.5910000000000002,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,14.423999999999999,0,0.25700000000000001,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":0},{"$f":"ROUND(G30*G25,0)","v":0},{"$f":"ROUND(H30*H25,0)","v":0},null,21,null,2035,0,8.6229999999999993,0,0,0,0,0,180,0,0,2.681,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.2999999999999997E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,14.929,0,0.26600000000000001,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
["9) Gas Environmental Damage Factor =",null,{"$f":"'Res. 92-94% Res Furnace'!C35","v":0.35},null,null,null,null,null,null,22,null,2036,0,8.9250000000000007,0,0,0,0,0,182,0,0,2.7749999999999999,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.4999999999999998E-2,0,0.57699999999999996,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,15.451000000000001,0,0.27600000000000002,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C36","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!N47,0)","v":0},{"$f":"F36","v":0},{"$f":"G36","v":0},null,23,null,2037,0,9.2370000000000001,0,0,0,0,0,184,0,0,2.8719999999999999,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,15.992000000000001,0,0.28499999999999998,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"'Res. 92-94% Res Furnace'!C38","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"'Comm 92-94% Furnace'!H38","v":1.302},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":0},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":0},{"$f":"SUM(AB14:AB36)","v":0},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":0},null,null,null,{"$f":"SUM(AL14:AL36)","v":0},null,{"$f":"SUM(AN14:AN36)","v":0},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":0},null,null,null,{"$f":"SUM(BD14:BD36)","v":0},{"$f":"SUM(BE14:BE36)","v":0},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":0},null,{"$f":"SUM(BR14:BR36)","v":0},null,{"$f":"SUM(BT14:BT36)","v":0},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":0},null,null,null,{"$f":"SUM(CE14:CE36)","v":0},null,{"$f":"SUM(CG14:CG36)","v":0}]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$43,V15:V36),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$43,AA15:AA36),0)","v":0},{"$f":"ROUND(AB14+NPV($C$43,AB15:AB36),0)","v":0},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$43,AH15:AH36),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$43,AL15:AL36),0)","v":0},null,{"$f":"+AH39-AL39","v":0},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$45,AZ15:AZ36),0)","v":0},null,null,null,{"$f":"ROUND(BD14+NPV($C$45,BD15:BD36),0)","v":0},{"$f":"AZ39-BD39","v":0},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$41,BP15:BP36),0)","v":0},null,{"$f":"ROUND(BR14+NPV($C$41,BR15:BR36),0)","v":0},null,{"$f":"ROUND(BT14+NPV($C$41,BT15:BT36),0)","v":0},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$43,CA15:CA36),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$43,CE15:CE36),0)","v":0},null,{"$f":"ROUND(CG14+NPV($C$43,CG15:CG36),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,0.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["11) Participant Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C41","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":0},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":0},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,20)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":10}]
["12) Utility Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C43","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",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,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,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,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":0},{"$f":"N42","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
["13) Societal Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C45","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG41","v":0},{"$f":"AG42","v":{"$error":"#DIV/0!"}},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Worksheet Calculations",null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":13}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":0},{"$f":"AS42","v":{"$error":"#DIV/0!"}},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)"]
["14) General Input Data Year =",null,{"$f":"'Res. 92-94% Res Furnace'!C47","v":2014},null,"Participant Test",{"$f":"BJ41","v":0},{"$f":"BJ42","v":{"$error":"#DIV/0!"}},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (T)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":0},{"$f":"BY42","v":{"$error":"#DIV/0!"}},null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["15) Project Analysis Year 1 =",null,{"$f":"'Res. 92-94% Res Furnace'!C49","v":2015},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 2 =",null,{"$f":"'Res. 92-94% Res Furnace'!C50","v":2016},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
["      Project Analysis Year 3 =",null,{"$f":"'Res. 92-94% Res Furnace'!C51","v":2017},null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",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,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",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,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",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,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",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,{"$f":"$J29","v":16}]
[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,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,"(I)","= (G) - (H)"]

{"sheet":"New Comm 5","index":43,"n_rows":54,"n_cols":106,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:",{"$f":"'Database Inputs'!A48","v":"New Commercial Program 5 - not filing"},null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"New Commercial Program 5 - not filing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"New Commercial Program 5 - not filing"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"New Commercial Program 5 - not filing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"New Commercial Program 5 - not filing"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"New Commercial Program 5 - not filing"}]
["Program Years:",{"$f":"'Res. 92-94% Res Furnace'!B6","v":"2015 - 2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,"First Year","Second Year","Third Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"'Comm WH .64 EF'!C10","v":7.2489999999999997},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C11","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",null,null,null,null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"ROUND(F30*F36,0)","v":0},{"$f":"ROUND(G30*G36,0)","v":0},{"$f":"ROUND(H30*H36,0)","v":0},null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"'Comm WH .64 EF'!C13","v":0.1293},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":0},{"$f":"SUM(G11:G12)","v":0},{"$f":"SUM(H11:H12)","v":0}]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C14","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$49-$C$47","v":1},null,{"$f":"$C$49","v":2015},{"$f":"ROUND(IF($C$49+$F$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3339999999999996},{"$f":"ROUND(M14*N14,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":0},{"$f":"ROUND(M14*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J14,3)","v":1.3480000000000001},{"$f":"ROUND((1-$H$40)*(W14*M14),0)","v":0},{"$f":"ROUND($F$11,0)","v":0},{"$f":"ROUND($F$12,0)","v":0},{"$f":"SUM(X14:Z14)","v":0},{"$f":"V14-AA14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+R14","v":0},{"$f":"+U14","v":0},{"$f":"+AG14+AF14","v":0},null,{"$f":"ROUND(Y14,0)","v":0},{"$f":"ROUND(Z14,0)","v":0},{"$f":"SUM(AJ14:AK14)","v":0},null,{"$f":"+AH14-AL14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$49+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":0},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":0},null,{"$f":"ROUND($F$13,0)","v":0},{"$f":"ROUND((F15*F30)-Z14,0)","v":0},{"$f":"BB14+BC14","v":0},{"$f":"AZ14-BD14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"+F12","v":0},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.5030000000000001},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13400000000000001},{"$f":"ROUND(IF($C$49+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":0},null,{"$f":"ROUND(F15*F30,0)","v":0},null,{"$f":"BP14-BR14","v":0},null,null,{"$f":"$C$49","v":2015},{"$f":"$R14","v":0},{"$f":"U14","v":0},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":0},null,{"$f":"BB14","v":0},{"$f":"BC14","v":0},{"$f":"SUM(CC14:CD14)","v":0},null,{"$f":"CA14-CE14","v":0}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"'Res. 92-94% Res Furnace'!C15","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!M48,0)","v":0},{"$f":"F15","v":0},{"$f":"G15","v":0},null,{"$f":"J14+1","v":2},null,{"$f":"L14+1","v":2016},{"$f":"ROUND(IF($C$49+$F$23>L15,$F$25*$F$30,0)+IF($C$50+$G$23>L15,$G$25*$G$30,0),0)","v":0},4.4850000000000003,0,0,{"$f":"ROUND(M15*P15,0)","v":0},0,0,149,{"$f":"ROUND(S15*T15,0)","v":0},{"$f":"ROUND(+U15+R15,0)","v":0},1.395,0,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},0,0,null,null,{"$f":"AE14+1","v":2016},0,0,{"$f":"+AG15+AF15","v":0},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,0,null,null,{"$f":"AQ14+1","v":2016},0,0,2.1999999999999999E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$50+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,0,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":0},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},0,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":0},0,7.7649999999999997,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.13900000000000001,{"$f":"ROUND((IF($C$49+$F$23>BH15,$F$27*$F$30,0)+IF($C$50+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,0,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":0},null,null,{"$f":"BW14+1","v":2016},0,{"$f":"U15","v":0},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":0},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":0}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"ROUND(IF($C$49+$F$23>L16,$F$25*$F$30,0)+IF($C$50+$G$23>L16,$G$25*$G$30,0)+IF($C$51+$H$23>L16,$H$25*$H$30,0),0)","v":0},4.6420000000000003,0,0,0,0,0,151,{"$f":"ROUND(S16*T16,0)","v":0},0,1.444,0,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},0,0,null,null,2017,0,0,{"$f":"+AG16+AF16","v":0},null,0,0,0,null,0,null,null,2017,0,0,2.3E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$50+$G$23>AQ16,$G$27*$G$30,0)+IF($C$51+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},0.375,0,null,null,0,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,0,null,null,2017,{"$f":"ROUND(H12,0)","v":0},0,8.0370000000000008,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.14299999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH16,$F$27*$F$30,0)+IF($C$51+$H$23>BH16,$H$27*$H$30,0)+IF($C$50+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":0},null,0,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,0,null,null,2017,0,0,0,0,null,0,0,0,null,0]
["3) Commodity Cost ($/Dk) =",null,{"$f":"'Res. 92-94% Res Furnace'!C17","v":4.1870000000000003},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",0,0,0,null,4,null,2018,{"$f":"ROUND(IF($C$49+$F$23>L17,$F$25*$F$30,0)+IF($C$50+$G$23>L17,$G$25*$G$30,0)+IF($C$51+$H$23>L17,$H$25*$H$30,0),0)","v":0},4.8049999999999997,0,0,0,0,0,152,0,0,1.494,0,0,0,0,0,null,null,2018,0,0,0,null,0,0,0,null,0,null,null,2018,0,0,2.4E-2,{"$f":"ROUND((IF($C$49+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$50+$G$23>AQ17,$G$27*$G$30,0)+IF($C$51+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},0.38300000000000001,0,null,null,0,null,0,0,0,0,null,null,2018,0,0,8.3179999999999996,0,0.14799999999999999,{"$f":"ROUND((IF($C$49+$F$23>BH17,$F$27*$F$30,0)+IF($C$51+$H$23>BH17,$H$27*$H$30,0)+IF($C$50+$G$23>BH17,$G$27*$G$30,0))*BM17,0)","v":0},null,0,null,{"$f":"+BC17","v":0},null,0,null,null,2018,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C18","v":3.5000000000000003E-2},null,"          Escalation Rate =",0,0,0,null,5,null,2019,0,4.9729999999999999,0,0,0,0,0,154,0,0,1.546,0,0,0,0,0,null,null,2019,0,0,0,null,0,0,0,null,0,null,null,2019,0,0,2.5000000000000001E-2,0,0.39200000000000002,0,null,null,0,null,0,0,0,0,null,null,2019,0,0,8.61,0,0.154,0,null,0,null,0,null,0,null,null,2019,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,0,5.1470000000000002,0,0,0,0,0,155,0,0,1.6,0,0,0,0,0,null,null,2020,0,0,0,null,0,0,0,null,0,null,null,2020,0,0,2.5999999999999999E-2,0,0.40100000000000002,0,null,null,0,null,0,0,0,0,null,null,2020,0,0,8.9109999999999996,0,0.159,0,null,0,null,0,null,0,null,null,2020,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"'Res. 92-94% Res Furnace'!C20","v":146.26},null,"19) Participant Non-Energy Savings (Annual $/Part) =",0,0,0,null,7,null,2021,0,5.327,0,0,0,0,0,157,0,0,1.657,0,0,0,0,0,null,null,2021,0,0,0,null,0,0,0,null,0,null,null,2021,0,0,2.7E-2,0,0.41,0,null,null,0,null,0,0,0,0,null,null,2021,0,0,9.2230000000000008,0,0.16500000000000001,0,null,0,null,0,null,0,null,null,2021,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C21","v":0.01},null,"          Escalation Rate =",0,0,1.4E-2,null,8,null,2022,0,5.5129999999999999,0,0,0,0,0,158,0,0,1.714,0,0,0,0,0,null,null,2022,0,0,0,null,0,0,0,null,0,null,null,2022,0,0,2.8000000000000001E-2,0,0.42,0,null,null,0,null,0,0,0,0,null,null,2022,0,0,9.5459999999999994,0,0.17,0,null,0,null,0,null,0,null,null,2022,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,0,5.7060000000000004,0,0,0,0,0,160,0,0,1.774,0,0,0,0,0,null,null,2023,0,0,0,null,0,0,0,null,0,null,null,2023,0,0,2.9000000000000001E-2,0,0.42899999999999999,0,null,null,0,null,0,0,0,0,null,null,2023,0,0,9.8800000000000008,0,0.17599999999999999,0,null,0,null,0,null,0,null,null,2023,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":2}]
["5) Peak Reduction Factor = ",null,{"$f":"'Res. 92-94% Res Furnace'!C23","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!F48,0)","v":0},{"$f":"F23","v":0},{"$f":"G23","v":0},null,10,null,2024,0,5.9059999999999997,0,0,0,0,0,162,0,0,1.837,0,0,0,0,0,null,null,2024,0,0,0,null,0,0,0,null,0,null,null,2024,0,0,0.03,0,0.439,0,null,null,0,null,0,0,0,0,null,null,2024,0,0,10.225,0,0.182,0,null,0,null,0,null,0,null,null,2024,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,0,6.1130000000000004,0,0,0,0,0,163,0,0,1.901,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.1E-2,0,0.44900000000000001,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,10.583,0,0.189,0,null,0,null,0,null,0,null,null,2025,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,{"$f":"'Res. 92-94% Res Furnace'!C25","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"ROUND('Database Inputs'!I48,3)","v":0},{"$f":"F25","v":0},{"$f":"G25","v":0},null,12,null,2026,0,6.327,0,0,0,0,0,165,0,0,1.9670000000000001,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.2000000000000001E-2,0,0.46,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,10.954000000000001,0,0.19500000000000001,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C26","v":0},null,null,null,null,null,null,13,null,2027,0,6.548,0,0,0,0,0,166,0,0,2.036,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.3000000000000002E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,11.337,0,0.20200000000000001,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",0,0,0,null,14,null,2028,0,6.7770000000000001,0,0,0,0,0,168,0,0,2.1080000000000001,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.4000000000000002E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,11.734,0,0.20899999999999999,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"'Comm 92-94% Furnace'!C28","v":1.9900000000000001E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,0,0,null,15,null,2029,0,7.0149999999999997,0,0,0,0,0,170,0,0,2.181,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.5000000000000003E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,12.145,0,0.217,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C29","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,0,7.26,0,0,0,0,0,172,0,0,2.258,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,3.5999999999999997E-2,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,12.57,0,0.224,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C48,0)","v":0},{"$f":"ROUND('Database Inputs'!D48,0)","v":0},{"$f":"ROUND('Database Inputs'!E48,0)","v":0},null,17,null,2031,0,7.5140000000000002,0,0,0,0,0,173,0,0,2.3370000000000002,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,3.7999999999999999E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,13.01,0,0.23200000000000001,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":5}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"'Res. 92-94% Res Furnace'!C31","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,7.7770000000000001,0,0,0,0,0,175,0,0,2.4180000000000001,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,3.9E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,13.465,0,0.24,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,null,null,null,null,null,19,null,2033,{"$f":"ROUND(IF($C$49+$F$23>L32,$F$25*$F$30,0)+IF($C$50+$G$23>L32,$G$25*$G$30,0)+IF($C$51+$H$23>L32,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J32,3)","v":8.0500000000000007},{"$f":"ROUND(M32*N32,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J32,3)","v":0},{"$f":"ROUND(M32*P32,0)","v":0},{"$f":"O32+Q32","v":0},{"$f":"ROUND(M32*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J32,0)","v":177},{"$f":"ROUND(S32*T32,0)","v":0},{"$f":"ROUND(+U32+R32,0)","v":0},{"$f":"ROUND($H$38*(1+$C$11)^J32,3)","v":2.5030000000000001},{"$f":"ROUND((1-$H$40)*(W32*M32),0)","v":0},0,0,{"$f":"SUM(X32:Z32)","v":0},{"$f":"V32-AA32","v":0},null,null,2033,{"$f":"+R32","v":0},{"$f":"+U32","v":0},{"$f":"+AG32+AF32","v":0},null,{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},{"$f":"SUM(AJ32:AK32)","v":0},null,{"$f":"+AH32-AL32","v":0},null,null,2033,{"$f":"AF32","v":0},{"$f":"+AG32","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J32,3)","v":0.04},{"$f":"ROUND((IF($C$49+$F$23>$AQ32,$F$27*$F$30,0)+IF($C$50+$G$23>AQ32,$G$27*$G$30,0)+IF($C$51+$H$23>AQ32,$H$27*$H$30,0))*AT32,0)","v":0},{"$f":"ROUND($C$35*(1+$C$36)^J32,3)","v":0.53900000000000003},{"$f":"ROUND(AV32*M32,0)","v":0},null,null,{"$f":"ROUND(AR32+AS32+AU32+AW32+AY32,0)","v":0},null,0,0,{"$f":"BB32+BC32","v":0},{"$f":"AZ32-BD32","v":0},null,null,2033,0,{"$f":"+M32","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J32,3)","v":13.936},{"$f":"ROUND(BJ32*BK32,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J32,3)","v":0.249},{"$f":"ROUND((IF($C$49+$F$23>BH32,$F$27*$F$30,0)+IF($C$51+$H$23>BH32,$H$27*$H$30,0)+IF($C$50+$G$23>BH32,$G$27*$G$30,0))*BM32,0)","v":0},null,{"$f":"BI32+BL32+BN32+BO32","v":0},null,{"$f":"+BC32","v":0},null,{"$f":"BP32-BR32","v":0},null,null,2033,0,{"$f":"U32","v":0},{"$f":"AU32","v":0},{"$f":"SUM(BX32:BZ32)","v":0},null,{"$f":"BB32","v":0},{"$f":"BC32","v":0},{"$f":"SUM(CC32:CD32)","v":0},null,{"$f":"CA32-CE32","v":0}]
[null,null,null,null,null,null,null,null,null,20,null,2034,0,8.3309999999999995,0,0,0,0,0,178,0,0,2.5910000000000002,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,14.423999999999999,0,0.25700000000000001,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"ROUND(F30*F25,0)","v":0},{"$f":"ROUND(G30*G25,0)","v":0},{"$f":"ROUND(H30*H25,0)","v":0},null,21,null,2035,0,8.6229999999999993,0,0,0,0,0,180,0,0,2.681,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.2999999999999997E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,14.929,0,0.26600000000000001,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
["9) Gas Environmental Damage Factor =",null,{"$f":"'Res. 92-94% Res Furnace'!C35","v":0.35},null,null,null,null,null,null,22,null,2036,0,8.9250000000000007,0,0,0,0,0,182,0,0,2.7749999999999999,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.4999999999999998E-2,0,0.57699999999999996,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,15.451000000000001,0,0.27600000000000002,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C36","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!N48,0)","v":0},{"$f":"F36","v":0},{"$f":"G36","v":0},null,23,null,2037,0,9.2370000000000001,0,0,0,0,0,184,0,0,2.8719999999999999,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,15.992000000000001,0,0.28499999999999998,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":8}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"'Res. 92-94% Res Furnace'!C38","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"'Comm 92-94% Furnace'!H38","v":1.302},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":0},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":0},{"$f":"SUM(AB14:AB36)","v":0},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":0},null,null,null,{"$f":"SUM(AL14:AL36)","v":0},null,{"$f":"SUM(AN14:AN36)","v":0},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":0},null,null,null,{"$f":"SUM(BD14:BD36)","v":0},{"$f":"SUM(BE14:BE36)","v":0},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":0},null,{"$f":"SUM(BR14:BR36)","v":0},null,{"$f":"SUM(BT14:BT36)","v":0},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":0},null,null,null,{"$f":"SUM(CE14:CE36)","v":0},null,{"$f":"SUM(CG14:CG36)","v":0}]
["    Escalation Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$43,V15:V36),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$43,AA15:AA36),0)","v":0},{"$f":"ROUND(AB14+NPV($C$43,AB15:AB36),0)","v":0},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$43,AH15:AH36),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$43,AL15:AL36),0)","v":0},null,{"$f":"+AH39-AL39","v":0},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$45,AZ15:AZ36),0)","v":0},null,null,null,{"$f":"ROUND(BD14+NPV($C$45,BD15:BD36),0)","v":0},{"$f":"AZ39-BD39","v":0},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$41,BP15:BP36),0)","v":0},null,{"$f":"ROUND(BR14+NPV($C$41,BR15:BR36),0)","v":0},null,{"$f":"ROUND(BT14+NPV($C$41,BT15:BT36),0)","v":0},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$43,CA15:CA36),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$43,CE15:CE36),0)","v":0},null,{"$f":"ROUND(CG14+NPV($C$43,CG15:CG36),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,0.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["11) Participant Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C41","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":0},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":0},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,20)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":10}]
["12) Utility Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C43","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",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,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,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,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":0},{"$f":"N42","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
["13) Societal Discount Rate =",null,{"$f":"'Res. 92-94% Res Furnace'!C45","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG41","v":0},{"$f":"AG42","v":{"$error":"#DIV/0!"}},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Worksheet Calculations",null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":13}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":0},{"$f":"AS42","v":{"$error":"#DIV/0!"}},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)"]
["14) General Input Data Year =",null,{"$f":"'Res. 92-94% Res Furnace'!C47","v":2014},null,"Participant Test",{"$f":"BJ41","v":0},{"$f":"BJ42","v":{"$error":"#DIV/0!"}},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (T)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":0},{"$f":"BY42","v":{"$error":"#DIV/0!"}},null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["15) Project Analysis Year 1 =",null,{"$f":"'Res. 92-94% Res Furnace'!C49","v":2015},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
["      Project Analysis Year 2 =",null,{"$f":"'Res. 92-94% Res Furnace'!C50","v":2016},null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
["      Project Analysis Year 3 =",null,{"$f":"'Res. 92-94% Res Furnace'!C51","v":2017},null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",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,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",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,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",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,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",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,{"$f":"$J29","v":16}]
[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,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,"(I)","= (G) - (H)"]