{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Summary 2015","Database Inputs","Total Program Inputs","Summary of Ratios","Gas Input Table Summary","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","Custom","Gas Costs"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":34,"comments":7,"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":"Summary 2015","index":0,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
["Montana-Dakota Utilities Co."]
["Gas Utility - South Dakota"]
["Conservation Portfolio Summary"]
[2015]
[]
[]
[null,null,"Actual 2015",null,null,null,null,null,null,null,"Lifetime "]
["Programs",null,"Participants",null,"Cost",null,"Dk Savings",null,"Cost/Dk",null,"Dk Savings"]
[" Residential Program"]
["Furnaces - 95+% AFUE  - New",null,{"$f":"+'Total Program Inputs'!C11","v":136},null,{"$f":"+'Total Program Inputs'!M11","v":43831},null,{"$f":"+'Total Program Inputs'!E11","v":1086},null,{"$f":"+ROUND(E10/G10,2)","v":40.36},null,{"$f":"+'Res .95+% Res Furnace - NEW'!M36","v":21720}]
["Furnaces - 95+% AFUE  - Repl.",null,{"$f":"+'Total Program Inputs'!C12","v":202},null,{"$f":"+'Total Program Inputs'!M12","v":65103},null,{"$f":"+'Total Program Inputs'!E12","v":2559},null,25.44,null,{"$f":"+'Res .95+% Res Furnace - Replace'!M36","v":51180}]
["Water Heating (.67 EF) ",null,{"$f":"+'Total Program Inputs'!C13","v":4},null,{"$f":"+'Total Program Inputs'!M13","v":429},null,{"$f":"+'Total Program Inputs'!E13","v":18},null,23.83,null,{"$f":"+'Res Water Heating .67 EF'!M36","v":180}]
["Programmable Thermostats",null,{"$f":"+'Total Program Inputs'!C14","v":152},null,{"$f":"+'Total Program Inputs'!M14","v":3266},null,{"$f":"+'Total Program Inputs'!E14","v":441},null,7.41,null,{"$f":"+'Programmable Thermostats'!M36","v":4410}]
["Total Residential",null,{"$f":"SUM(C10:C13)","v":494},null,{"$f":"SUM(E10:E13)","v":112629},null,{"$f":"SUM(G10:G13)","v":4104},null,27.44,null,{"$f":"SUM(K10:K13)","v":77490}]
[]
["Commercial  Program"]
["Furnaces - 95+% AFUE  - New",null,{"$f":"+'Total Program Inputs'!C17","v":0},null,{"$f":"+'Total Program Inputs'!M17","v":0},null,{"$f":"+'Total Program Inputs'!E17","v":0}]
["Furnaces - 95+% AFUE  - Repl.",null,{"$f":"+'Total Program Inputs'!C18","v":6},null,{"$f":"+'Total Program Inputs'!M18","v":1934},null,{"$f":"+'Total Program Inputs'!E18","v":150},null,12.89,null,{"$f":"+'Comm 95+% Furnace - Replace'!M36","v":3000}]
["Custom Efficiency",null,{"$f":"+'Total Program Inputs'!C19","v":0},null,{"$f":"+'Total Program Inputs'!M19","v":0},null,{"$f":"+'Total Program Inputs'!E19","v":0}]
["Total Commercial",null,{"$f":"SUM(C17:C19)","v":6},null,{"$f":"SUM(E17:E19)","v":1934},null,{"$f":"SUM(G17:G19)","v":150},null,12.89,null,{"$f":"SUM(K17:K19)","v":3000}]
[]
["Total Programs",null,{"$f":"+C14+C20","v":500},null,{"$f":"+E14+E20","v":114563},null,{"$f":"+G14+G20","v":4254},null,26.93,null,{"$f":"+K14+K20","v":80490}]
[]
[]
[]
[]
["Water heater program discontinued in 2015, reflects rebates for water heaters installed in 2014."]

{"sheet":"Database Inputs","index":1,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
["South Dakota Natural Gas DSM Programs"]
["Technical Assumptions"]
[null,null,null,null,null,null,null,null,"Cost Assumptions"]
[null,null,null,"Technical Assumptions"]
[null,"Participation",null,null,null,null,null,"Average"]
[null,null,"Number of",null,null,"Average","Average","Non-Energy",null,null,null,"Average"]
[null,"Customer","Participants","Project","Baseline","High","dk Saved","Benefits","Cost ","Cost High","incremental","Incentive"]
["2015 Program Year","Class",2015,"Life","Efficiency","Efficiency","/ part","/ Part","Std Equip","Eff Equip","Cost","/ Part","Technical Notes"]
["Residential"]
["Furnace Tier 2 - 95%+ AFUE - New","Residential",{"$f":"+'Total Program Inputs'!C11","v":136},20,90,95,{"$f":"+'Total Program Inputs'!Q11","v":8},732,1380,2000,302,300,"75,000 btuh Average",null,0]
["Furnace Tier 2 - 95%+ AFUE - Replacement","Residential",{"$f":"+'Total Program Inputs'!C12","v":202},20,80,95,{"$f":"+'Total Program Inputs'!Q12","v":12.7},732,880,2000,650,300,"75,000 btuh Average",null,"75,000 btuh Avg."]
["Water Heating Tier 2 (.67 EF)","Residential",{"$f":"+'Total Program Inputs'!C13","v":4},10,0.57999999999999996,0.67,{"$f":"+'Total Program Inputs'!Q13","v":4.5},0,"NA","NA",100,100,"40 Gallon",null,"40 gal."]
["Programmable Thermostats","Residential",{"$f":"+'Total Program Inputs'!C14","v":152},10,"NA","NA",{"$f":"+'Total Program Inputs'!Q14","v":2.9},0,null,null,60,20]
[]
["Commercial"]
["Furnace Tier 2 - 95%+ AFUE - New","Commercial",{"$f":"+'Total Program Inputs'!C17","v":0},20,90,95,{"$f":"+'Total Program Inputs'!Q17","v":{"$error":"#DIV/0!"}},732,880,2000,302,300,"75,000 btuh Average"]
["Furnace Tier 2 - 95%+ AFUE - Replacement","Commercial",{"$f":"+'Total Program Inputs'!C18","v":6},20,80,95,{"$f":"+'Total Program Inputs'!Q18","v":25},732,880,2000,650,300,"75,000 btuh Average"]
["Custom Efficiency","Commercial",{"$f":"+'Total Program Inputs'!C19","v":0},15,"NA","NA",{"$f":"+'Total Program Inputs'!Q19","v":{"$error":"#DIV/0!"}},0,"NA","NA",3000,600]
["Totals",null,{"$f":"SUM(C10:C18)","v":500}]

{"sheet":"Total Program Inputs","index":2,"n_rows":28,"n_cols":17,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
["Montana-Dakota Utilities Co."]
["Gas Utility - South Dakota"]
["DSM Summary"]
["Actual 2015"]
[]
[]
[]
[null,null,null,null,null,null,"Incentive",null,"Admin",null,"Admin",null,"Total"]
[null,null,"Participants",null,"Dk Savings",null,"Expense",null,"Allocation",null,"Expense 1/",null,"Expense",null,"Incentive",null,"dk/part."]
["Residential"]
["High Efficiency Furnace - 95%+ (new)",null,136,null,1086,null,40800,null,{"$f":"+ROUND(G11/$G$22,4)","v":0.3826},null,{"$f":"+ROUND(I11*$C$28,0)","v":3031},null,{"$f":"+G11+K11","v":43831},null,300,null,{"$f":"ROUND(+E11/C11,1)","v":8}]
["High Efficiency Furnace - 95%+",null,202,null,2559,null,60600,null,{"$f":"+ROUND(G12/$G$22,4)","v":0.56830000000000003},null,{"$f":"+ROUND(I12*$C$28,0)","v":4503},null,65103,null,300,null,{"$f":"ROUND(+E12/C12,1)","v":12.7}]
["High Efficiency Water Heater (.67+ EF)  1/",null,4,null,18,null,400,null,{"$f":"+ROUND(G13/$G$22,4)-0.0001","v":3.7000000000000002E-3},null,{"$f":"+ROUND(I13*$C$28,0)","v":29},null,429,null,100,null,4.5]
["Programmable Thermostats",null,152,null,441,null,3040,null,{"$f":"+ROUND(G14/$G$22,4)","v":2.8500000000000001E-2},null,{"$f":"+ROUND(I14*$C$28,0)","v":226},null,3266,null,20,null,2.9]
["Total Residential",null,{"$f":"SUM(C11:C14)","v":494},null,{"$f":"SUM(E11:E14)","v":4104},null,{"$f":"SUM(G11:G14)","v":104840},null,{"$f":"SUM(I11:I14)","v":0.98310000000000008},null,{"$f":"SUM(K11:K14)","v":7789},null,{"$f":"SUM(M11:M14)","v":112629}]
["Commmercial & Industrial"]
["High Efficiency Furnace - 95%+ (new)",null,0,null,0,null,{"$f":"+ROUND(O17*C17,0)","v":0},null,{"$f":"+ROUND(G17/$G$22,4)","v":0},null,{"$f":"+ROUND(I17*$C$28,0)","v":0},null,{"$f":"+G17+K17","v":0},null,300,null,{"$f":"ROUND(+E17/C17,1)","v":{"$error":"#DIV/0!"}}]
["High Efficiency Furnace - 95%+ (replacement)",null,6,null,150,null,1800,null,{"$f":"+ROUND(G18/$G$22,4)","v":1.6899999999999998E-2},null,{"$f":"+ROUND(I18*$C$28,0)","v":134},null,{"$f":"+G18+K18","v":1934},null,300,null,25]
["Custom",null,0,null,0,null,{"$f":"+ROUND(O19*C19,0)","v":0},null,{"$f":"+ROUND(G19/$G$22,4)","v":0},null,{"$f":"+ROUND(I19*$C$28,0)","v":0},null,{"$f":"+G19+K19","v":0},null,600,null,{"$error":"#DIV/0!"}]
["Total Commercial and Industrial",null,{"$f":"SUM(C17:C19)","v":6},null,{"$f":"SUM(E17:E19)","v":150},null,{"$f":"SUM(G17:G19)","v":1800},null,{"$f":"SUM(I17:I19)","v":1.6899999999999998E-2},null,{"$f":"SUM(K17:K19)","v":134},null,{"$f":"SUM(M17:M19)","v":1934}]
[]
["Total South Dakota",null,{"$f":"+C15+C20","v":500},null,{"$f":"+E15+E20","v":4254},null,{"$f":"+G15+G20","v":106640},null,{"$f":"+I20+I15","v":1},null,{"$f":"+K15+K20","v":7923},null,{"$f":"+M15+M20","v":114563}]
[]
["1/  Program discontinued in 2015, reflects rebates for water heaters installed in 2014."]
["2/  Administration expense allocated on incentive costs. "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"100/28","v":3.5714285714285716}]
["Admin costs",null,{"$f":"+'[1]2015 Actual Alloc'!$K$21","v":7923}]

{"sheet":"Summary of Ratios","index":3,"n_rows":17,"n_cols":7,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
["Montana-Dakota Utilities Co."]
["South Dakota Gas DSM Program Summary"]
["Benefit/Cost Ratios"]
["Actual 2015"]
[]
[null,null,null,null,null,null,"Total"]
[null,"Customer",null,null,null,null,"Resource"]
["Program","Class","RIM","Utility","Societal","Participant","Cost"]
["Total Portfolio",null,{"$f":"'Total Program'!G42","v":1.19},{"$f":"'Total Program'!G43","v":1.89},{"$f":"'Total Program'!G44","v":2.29},{"$f":"'Total Program'!G45","v":4.5658693592835},{"$f":"'Total Program'!G46","v":1.56}]
[]
["Furnace (95+%) - New","Residential",{"$f":"+'Res .95+% Res Furnace - NEW'!G42","v":0.93},{"$f":"+'Res .95+% Res Furnace - NEW'!G43","v":1.32},{"$f":"+'Res .95+% Res Furnace - NEW'!G44","v":3.04},{"$f":"+'Res .95+% Res Furnace - NEW'!G45","v":7.1899834437086101},{"$f":"+'Res .95+% Res Furnace - NEW'!G46","v":2.0699999999999998}]
["Furnace (95+%) - Replacement","Residential",{"$f":"'Res .95+% Res Furnace - Replace'!G42","v":1.26},{"$f":"'Res .95+% Res Furnace - Replace'!G43","v":2.09},{"$f":"'Res .95+% Res Furnace - Replace'!G44","v":2.0299999999999998},{"$f":"'Res .95+% Res Furnace - Replace'!G45","v":3.8713099771515598},{"$f":"'Res .95+% Res Furnace - Replace'!G46","v":1.37}]
["Water Heating (.67 EF)","Residential",{"$f":"'Res Water Heating .67 EF'!G42","v":1},{"$f":"'Res Water Heating .67 EF'!G43","v":1.42},{"$f":"'Res Water Heating .67 EF'!G44","v":1.81},{"$f":"'Res Water Heating .67 EF'!G45","v":3.1475},{"$f":"'Res Water Heating .67 EF'!G46","v":1.42}]
["Programmable Thermostats","Residential",{"$f":"'Programmable Thermostats'!G42","v":1.88},{"$f":"'Programmable Thermostats'!G43","v":4.41},{"$f":"'Programmable Thermostats'!G44","v":1.97},{"$f":"'Programmable Thermostats'!G45","v":2.6405701754386},{"$f":"'Programmable Thermostats'!G46","v":1.54}]
["Furnace (95+%) - New","Commercial"]
["Furnace (95+%) - Replacement","Commercial",{"$f":"'Comm 95+% Furnace - Replace'!G42","v":2.1},{"$f":"'Comm 95+% Furnace - Replace'!G43","v":4.13},{"$f":"'Comm 95+% Furnace - Replace'!G44","v":3.5},{"$f":"'Comm 95+% Furnace - Replace'!G45","v":4.9617948717948703},{"$f":"'Comm 95+% Furnace - Replace'!G46","v":2.34}]
["Custom Efficiency","Commercial"]

{"sheet":"Gas Input Table Summary","index":4,"n_rows":59,"n_cols":5,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
["Montana-Dakota Utilities Co."]
["2015 Input Data Summary"]
["South Dakota Natural Gas Conservation Model  - Actual 2015 Results"]
[]
[]
["Input No.","Input Data Description","Information Source ","SD Res.","SD Comm."]
[1,"Retail Rate ($/dk)","Weighted Average of SD retail rate using projected 2016 gas costs & February 2016 pipeline and distribution",{"$f":"+'Gas Costs'!C11","v":5.9719999999999995},{"$f":"+'Gas Costs'!E11","v":5.5299999999999994}]
[null,"Escalation Rate",null,3.5000000000000003E-2,3.5000000000000003E-2]
[2,"Non-Gas Fuel Retail ($/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)",{"$f":"+'Gas Costs'!G40","v":0.14205999999999999},{"$f":"+'Gas Costs'!G53","v":0.13500000000000001}]
[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 ($/dk)","Estimated 2016 gas costs and February 2016 pipeline commodity ",{"$f":"+'Gas Costs'!E17","v":2.577},{"$f":"+D12","v":2.577}]
[null,"Escalation Rate",null,3.5000000000000003E-2,3.5000000000000003E-2]
[4,"Demand Cost ($/dk/Yr)","Annual cost of firm capacity on  pipeline - Feburary 2016 PGA",{"$f":"+'Gas Costs'!C24","v":142.21},{"$f":"+D14","v":142.21}]
[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)",{"$f":"+'Gas Costs'!C59","v":2.18E-2},{"$f":"+D19","v":2.18E-2}]
[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 12 month ending July 2014loss factor)",5.0999999999999997E-2,{"$f":"+D21","v":5.0999999999999997E-2}]
[9,"Gas Environmental Damage Factor","Per the 2013-2015 CIP triennium from Minnesota approved by the Minnesota Division of Energy Resources Staff",0.35,{"$f":"+D22","v":0.35}]
[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,{"$f":"+D27","v":7.5999999999999998E-2}]
[13,"Societal Discount Rate","Equal to the 30 year T-Bill rate average for Twelve Months Ending September 16, 2014",3.56E-2,{"$f":"+D28","v":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 Program","index":5,"n_rows":52,"n_cols":106,"rows_kept":52,"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$5","v":"Total South Dakota Program"}]
["Program Years:","Actual 2015"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,2015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Dmd","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/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",{"$f":"+'Total Program Inputs'!K22","v":7923},null,null,null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction"," '/ Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/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 =",{"$f":"+'Total Program Inputs'!G22","v":106640},null,null,null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,null,null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":114563}]
["    Escalation Rate =",null,null,null,null,null,null,null,null,{"$f":"$C$47-$C$45","v":1},null,{"$f":"$C$47","v":2015},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M14+'Res .95+% Res Furnace - Replace'!M14+'Res Water Heating .67 EF'!M14+'Programmable Thermostats'!M14+'Comm 95+ Furnace - New'!M14+'Comm 95+% Furnace - Replace'!M14+Custom!M14,0)","v":4254},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!N14+'Res .95+% Res Furnace - Replace'!N14+'Res Water Heating .67 EF'!N14+'Programmable Thermostats'!N14+'Comm 95+ Furnace - New'!N14+'Comm 95+% Furnace - Replace'!N14+Custom!N14,0)","v":18},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O14+'Res .95+% Res Furnace - Replace'!O14+'Res Water Heating .67 EF'!O14+'Programmable Thermostats'!O14+'Comm 95+ Furnace - New'!O14+'Comm 95+% Furnace - Replace'!O14+Custom!O14,0)","v":10963},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!P14+'Res .95+% Res Furnace - Replace'!P14+'Res Water Heating .67 EF'!P14+'Programmable Thermostats'!P14+'Comm 95+ Furnace - New'!P14+'Comm 95+% Furnace - Replace'!P14+Custom!P14,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q14+'Res .95+% Res Furnace - Replace'!Q14+'Res Water Heating .67 EF'!Q14+'Programmable Thermostats'!Q14+'Comm 95+ Furnace - New'!Q14+'Comm 95+% Furnace - Replace'!Q14+Custom!Q14,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!R14+'Res .95+% Res Furnace - Replace'!R14+'Res Water Heating .67 EF'!R14+'Programmable Thermostats'!R14+'Comm 95+ Furnace - New'!R14+'Comm 95+% Furnace - Replace'!R14+Custom!R14,0)","v":10963},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S14+'Res .95+% Res Furnace - Replace'!S14+'Res Water Heating .67 EF'!S14+'Programmable Thermostats'!S14+'Comm 95+ Furnace - New'!S14+'Comm 95+% Furnace - Replace'!S14+Custom!S14,0)","v":43},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!T14+'Res .95+% Res Furnace - Replace'!T14+'Res Water Heating .67 EF'!T14+'Programmable Thermostats'!T14+'Comm 95+ Furnace - New'!T14+'Comm 95+% Furnace - Replace'!T14+Custom!T14,0)","v":994},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U14+'Res .95+% Res Furnace - Replace'!U14+'Res Water Heating .67 EF'!U14+'Programmable Thermostats'!U14+'Comm 95+ Furnace - New'!U14+'Comm 95+% Furnace - Replace'!U14+Custom!U14,0)","v":6049},{"$f":"ROUND(+U14+R14,0)","v":17012},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X14+'Res .95+% Res Furnace - Replace'!X14+'Res Water Heating .67 EF'!X14+'Programmable Thermostats'!X14+'Comm 95+ Furnace - New'!X14+'Comm 95+% Furnace - Replace'!X14+Custom!X14,0)","v":4945},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y14+'Res .95+% Res Furnace - Replace'!Y14+'Res Water Heating .67 EF'!Y14+'Programmable Thermostats'!Y14+'Comm 95+ Furnace - New'!Y14+'Comm 95+% Furnace - Replace'!Y14+Custom!Y14,0)","v":7923},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z14+'Res .95+% Res Furnace - Replace'!Z14+'Res Water Heating .67 EF'!Z14+'Programmable Thermostats'!Z14+'Comm 95+ Furnace - New'!Z14+'Comm 95+% Furnace - Replace'!Z14+Custom!Z14,0)","v":106640},{"$f":"SUM(X14:Z14)","v":119508},{"$f":"V14-AA14","v":-102496},null,null,{"$f":"$C$47","v":2015},{"$f":"+R14","v":10963},{"$f":"+U14","v":6049},{"$f":"+AG14+AF14","v":17012},null,{"$f":"ROUND(Y14,0)","v":7923},{"$f":"ROUND(Z14,0)","v":106640},{"$f":"SUM(AJ14:AK14)","v":114563},null,{"$f":"+AH14-AL14","v":-97551},null,null,{"$f":"$C$47","v":2015},{"$f":"AF14","v":10963},{"$f":"+AG14","v":6049},17012,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT14+'Res .95+% Res Furnace - Replace'!AU14+'Res Water Heating .67 EF'!AU14+'Programmable Thermostats'!AU14+'Comm 95+ Furnace - New'!AU14+'Comm 95+% Furnace - Replace'!AU14+Custom!AU14,0)","v":6043},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AU14+'Res .95+% Res Furnace - Replace'!AV14+'Res Water Heating .67 EF'!AV14+'Programmable Thermostats'!AV14+'Comm 95+ Furnace - New'!AV14+'Comm 95+% Furnace - Replace'!AV14+Custom!AV14,0)","v":3},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV14+'Res .95+% Res Furnace - Replace'!AW14+'Res Water Heating .67 EF'!AW14+'Programmable Thermostats'!AW14+'Comm 95+ Furnace - New'!AW14+'Comm 95+% Furnace - Replace'!AW14+Custom!AW14,0)","v":1523},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":24578},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA14+'Res .95+% Res Furnace - Replace'!BB14+'Res Water Heating .67 EF'!BB14+'Programmable Thermostats'!BB14+'Comm 95+ Furnace - New'!BB14+'Comm 95+% Furnace - Replace'!BB14+Custom!BB14,0)","v":114563},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB14+'Res .95+% Res Furnace - Replace'!BC14+'Res Water Heating .67 EF'!BC14+'Programmable Thermostats'!BC14+'Comm 95+ Furnace - New'!BC14+'Comm 95+% Furnace - Replace'!BC14+Custom!BC14,0)","v":79152},{"$f":"BB14+BC14","v":193715},{"$f":"AZ14-BD14","v":-169137},null,null,{"$f":"$C$47","v":2015},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH14+'Res .95+% Res Furnace - Replace'!BI14+'Res Water Heating .67 EF'!BI14+'Programmable Thermostats'!BI14+'Comm 95+ Furnace - New'!BI14+'Comm 95+% Furnace - Replace'!BI14+Custom!BI14,0)","v":106640},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI14+'Res .95+% Res Furnace - Replace'!BJ14+'Res Water Heating .67 EF'!BJ14+'Programmable Thermostats'!BJ14+'Comm 95+ Furnace - New'!BJ14+'Comm 95+% Furnace - Replace'!BJ14+Custom!BJ14,0)","v":4254},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BJ14+'Res .95+% Res Furnace - Replace'!BK14+'Res Water Heating .67 EF'!BK14+'Programmable Thermostats'!BK14+'Comm 95+ Furnace - New'!BK14+'Comm 95+% Furnace - Replace'!BK14+Custom!BK14,0)","v":42},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK14+'Res .95+% Res Furnace - Replace'!BL14+'Res Water Heating .67 EF'!BL14+'Programmable Thermostats'!BL14+'Comm 95+ Furnace - New'!BL14+'Comm 95+% Furnace - Replace'!BL14+Custom!BL14,0)","v":26226},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BL14+'Res .95+% Res Furnace - Replace'!BM14+'Res Water Heating .67 EF'!BM14+'Programmable Thermostats'!BM14+'Comm 95+ Furnace - New'!BM14+'Comm 95+% Furnace - Replace'!BM14+Custom!BM14,0)","v":1},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM14+'Res .95+% Res Furnace - Replace'!BN14+'Res Water Heating .67 EF'!BN14+'Programmable Thermostats'!BN14+'Comm 95+ Furnace - New'!BN14+'Comm 95+% Furnace - Replace'!BN14+Custom!BN14,0)","v":36985},null,{"$f":"BI14+BL14+BN14+BO14","v":169851},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ14+'Res .95+% Res Furnace - Replace'!BR14+'Res Water Heating .67 EF'!BR14+'Programmable Thermostats'!BR14+'Comm 95+ Furnace - New'!BR14+'Comm 95+% Furnace - Replace'!BR14+Custom!BR14,0)","v":185792},null,{"$f":"BP14-BR14","v":-15941},null,null,{"$f":"$C$47","v":2015},{"$f":"$R14","v":10963},{"$f":"U14","v":6049},{"$f":"AU14","v":6043},{"$f":"SUM(BX14:BZ14)","v":23055},null,{"$f":"BB14","v":114563},{"$f":"BC14","v":79152},{"$f":"SUM(CC14:CD14)","v":193715},null,{"$f":"CA14-CE14","v":-170660}]
["   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 .95+% Res Furnace - NEW'!M15+'Res .95+% Res Furnace - Replace'!M15+'Res Water Heating .67 EF'!M15+'Programmable Thermostats'!M15+'Comm 95+ Furnace - New'!M15+'Comm 95+% Furnace - Replace'!M15+Custom!M15,0)","v":4254},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!N15+'Res .95+% Res Furnace - Replace'!N15+'Res Water Heating .67 EF'!N15+'Programmable Thermostats'!N15+'Comm 95+ Furnace - New'!N15+'Comm 95+% Furnace - Replace'!N15+Custom!N15,0)","v":19},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O15+'Res .95+% Res Furnace - Replace'!O15+'Res Water Heating .67 EF'!O15+'Programmable Thermostats'!O15+'Comm 95+ Furnace - New'!O15+'Comm 95+% Furnace - Replace'!O15+Custom!O15,0)","v":11345},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!P15+'Res .95+% Res Furnace - Replace'!P15+'Res Water Heating .67 EF'!P15+'Programmable Thermostats'!P15+'Comm 95+ Furnace - New'!P15+'Comm 95+% Furnace - Replace'!P15+Custom!P15,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q15+'Res .95+% Res Furnace - Replace'!Q15+'Res Water Heating .67 EF'!Q15+'Programmable Thermostats'!Q15+'Comm 95+ Furnace - New'!Q15+'Comm 95+% Furnace - Replace'!Q15+Custom!Q15,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!R15+'Res .95+% Res Furnace - Replace'!R15+'Res Water Heating .67 EF'!R15+'Programmable Thermostats'!R15+'Comm 95+ Furnace - New'!R15+'Comm 95+% Furnace - Replace'!R15+Custom!R15,0)","v":11345},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S15+'Res .95+% Res Furnace - Replace'!S15+'Res Water Heating .67 EF'!S15+'Programmable Thermostats'!S15+'Comm 95+ Furnace - New'!S15+'Comm 95+% Furnace - Replace'!S15+Custom!S15,0)","v":43},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!T15+'Res .95+% Res Furnace - Replace'!T15+'Res Water Heating .67 EF'!T15+'Programmable Thermostats'!T15+'Comm 95+ Furnace - New'!T15+'Comm 95+% Furnace - Replace'!T15+Custom!T15,0)","v":1008},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U15+'Res .95+% Res Furnace - Replace'!U15+'Res Water Heating .67 EF'!U15+'Programmable Thermostats'!U15+'Comm 95+ Furnace - New'!U15+'Comm 95+% Furnace - Replace'!U15+Custom!U15,0)","v":6135},{"$f":"ROUND(+U15+R15,0)","v":17480},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X15+'Res .95+% Res Furnace - Replace'!X15+'Res Water Heating .67 EF'!X15+'Programmable Thermostats'!X15+'Comm 95+ Furnace - New'!X15+'Comm 95+% Furnace - Replace'!X15+Custom!X15,0)","v":5119},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y15+'Res .95+% Res Furnace - Replace'!Y15+'Res Water Heating .67 EF'!Y15+'Programmable Thermostats'!Y15+'Comm 95+ Furnace - New'!Y15+'Comm 95+% Furnace - Replace'!Y15+Custom!Y15,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z15+'Res .95+% Res Furnace - Replace'!Z15+'Res Water Heating .67 EF'!Z15+'Programmable Thermostats'!Z15+'Comm 95+ Furnace - New'!Z15+'Comm 95+% Furnace - Replace'!Z15+Custom!Z15,0)","v":0},{"$f":"SUM(X15:Z15)","v":5119},{"$f":"V15-AA15","v":12361},null,null,{"$f":"AE14+1","v":2016},11345,6135,{"$f":"+AG15+AF15","v":17480},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,17480,null,null,{"$f":"AQ14+1","v":2016},11345,6135,17480,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT15+'Res .95+% Res Furnace - Replace'!AU15+'Res Water Heating .67 EF'!AU15+'Programmable Thermostats'!AU15+'Comm 95+ Furnace - New'!AU15+'Comm 95+% Furnace - Replace'!AU15+Custom!AU15,0)","v":6296},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AU15+'Res .95+% Res Furnace - Replace'!AV15+'Res Water Heating .67 EF'!AV15+'Programmable Thermostats'!AV15+'Comm 95+ Furnace - New'!AV15+'Comm 95+% Furnace - Replace'!AV15+Custom!AV15,0)","v":3},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV15+'Res .95+% Res Furnace - Replace'!AW15+'Res Water Heating .67 EF'!AW15+'Programmable Thermostats'!AW15+'Comm 95+ Furnace - New'!AW15+'Comm 95+% Furnace - Replace'!AW15+Custom!AW15,0)","v":1557},null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":25333},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA15+'Res .95+% Res Furnace - Replace'!BB15+'Res Water Heating .67 EF'!BB15+'Programmable Thermostats'!BB15+'Comm 95+ Furnace - New'!BB15+'Comm 95+% Furnace - Replace'!BB15+Custom!BB15,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB15+'Res .95+% Res Furnace - Replace'!BC15+'Res Water Heating .67 EF'!BC15+'Programmable Thermostats'!BC15+'Comm 95+ Furnace - New'!BC15+'Comm 95+% Furnace - Replace'!BC15+Custom!BC15,0)","v":0},{"$f":"BB15+BC15","v":0},25333,null,null,{"$f":"BH14+1","v":2016},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH15+'Res .95+% Res Furnace - Replace'!BI15+'Res Water Heating .67 EF'!BI15+'Programmable Thermostats'!BI15+'Comm 95+ Furnace - New'!BI15+'Comm 95+% Furnace - Replace'!BI15+Custom!BI15,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI15+'Res .95+% Res Furnace - Replace'!BJ15+'Res Water Heating .67 EF'!BJ15+'Programmable Thermostats'!BJ15+'Comm 95+ Furnace - New'!BJ15+'Comm 95+% Furnace - Replace'!BJ15+Custom!BJ15,0)","v":4254},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BJ15+'Res .95+% Res Furnace - Replace'!BK15+'Res Water Heating .67 EF'!BK15+'Programmable Thermostats'!BK15+'Comm 95+ Furnace - New'!BK15+'Comm 95+% Furnace - Replace'!BK15+Custom!BK15,0)","v":43},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK15+'Res .95+% Res Furnace - Replace'!BL15+'Res Water Heating .67 EF'!BL15+'Programmable Thermostats'!BL15+'Comm 95+ Furnace - New'!BL15+'Comm 95+% Furnace - Replace'!BL15+Custom!BL15,0)","v":27142},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BL15+'Res .95+% Res Furnace - Replace'!BM15+'Res Water Heating .67 EF'!BM15+'Programmable Thermostats'!BM15+'Comm 95+ Furnace - New'!BM15+'Comm 95+% Furnace - Replace'!BM15+Custom!BM15,0)","v":1},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM15+'Res .95+% Res Furnace - Replace'!BN15+'Res Water Heating .67 EF'!BN15+'Programmable Thermostats'!BN15+'Comm 95+ Furnace - New'!BN15+'Comm 95+% Furnace - Replace'!BN15+Custom!BN15,0)","v":38244},null,65386,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ15+'Res .95+% Res Furnace - Replace'!BR15+'Res Water Heating .67 EF'!BR15+'Programmable Thermostats'!BR15+'Comm 95+ Furnace - New'!BR15+'Comm 95+% Furnace - Replace'!BR15+Custom!BR15,0)","v":0},null,{"$f":"BP15-BR15","v":65386},null,null,{"$f":"BW14+1","v":2016},11345,{"$f":"U15","v":6135},{"$f":"AU15","v":6296},{"$f":"SUM(BX15:BZ15)","v":23776},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":23776}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M16+'Res .95+% Res Furnace - Replace'!M16+'Res Water Heating .67 EF'!M16+'Programmable Thermostats'!M16+'Comm 95+ Furnace - New'!M16+'Comm 95+% Furnace - Replace'!M16+Custom!M16,0)","v":4254},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!N16+'Res .95+% Res Furnace - Replace'!N16+'Res Water Heating .67 EF'!N16+'Programmable Thermostats'!N16+'Comm 95+ Furnace - New'!N16+'Comm 95+% Furnace - Replace'!N16+Custom!N16,0)","v":19},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O16+'Res .95+% Res Furnace - Replace'!O16+'Res Water Heating .67 EF'!O16+'Programmable Thermostats'!O16+'Comm 95+ Furnace - New'!O16+'Comm 95+% Furnace - Replace'!O16+Custom!O16,0)","v":11745},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!P16+'Res .95+% Res Furnace - Replace'!P16+'Res Water Heating .67 EF'!P16+'Programmable Thermostats'!P16+'Comm 95+ Furnace - New'!P16+'Comm 95+% Furnace - Replace'!P16+Custom!P16,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q16+'Res .95+% Res Furnace - Replace'!Q16+'Res Water Heating .67 EF'!Q16+'Programmable Thermostats'!Q16+'Comm 95+ Furnace - New'!Q16+'Comm 95+% Furnace - Replace'!Q16+Custom!Q16,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!R16+'Res .95+% Res Furnace - Replace'!R16+'Res Water Heating .67 EF'!R16+'Programmable Thermostats'!R16+'Comm 95+ Furnace - New'!R16+'Comm 95+% Furnace - Replace'!R16+Custom!R16,0)","v":11745},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S16+'Res .95+% Res Furnace - Replace'!S16+'Res Water Heating .67 EF'!S16+'Programmable Thermostats'!S16+'Comm 95+ Furnace - New'!S16+'Comm 95+% Furnace - Replace'!S16+Custom!S16,0)","v":43},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!T16+'Res .95+% Res Furnace - Replace'!T16+'Res Water Heating .67 EF'!T16+'Programmable Thermostats'!T16+'Comm 95+ Furnace - New'!T16+'Comm 95+% Furnace - Replace'!T16+Custom!T16,0)","v":1015},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U16+'Res .95+% Res Furnace - Replace'!U16+'Res Water Heating .67 EF'!U16+'Programmable Thermostats'!U16+'Comm 95+ Furnace - New'!U16+'Comm 95+% Furnace - Replace'!U16+Custom!U16,0)","v":6178},17923,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X16+'Res .95+% Res Furnace - Replace'!X16+'Res Water Heating .67 EF'!X16+'Programmable Thermostats'!X16+'Comm 95+ Furnace - New'!X16+'Comm 95+% Furnace - Replace'!X16+Custom!X16,0)","v":5300},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y16+'Res .95+% Res Furnace - Replace'!Y16+'Res Water Heating .67 EF'!Y16+'Programmable Thermostats'!Y16+'Comm 95+ Furnace - New'!Y16+'Comm 95+% Furnace - Replace'!Y16+Custom!Y16,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z16+'Res .95+% Res Furnace - Replace'!Z16+'Res Water Heating .67 EF'!Z16+'Programmable Thermostats'!Z16+'Comm 95+ Furnace - New'!Z16+'Comm 95+% Furnace - Replace'!Z16+Custom!Z16,0)","v":0},5300,12623,null,null,2017,11745,6178,{"$f":"+AG16+AF16","v":17923},null,0,0,0,null,17923,null,null,2017,11745,6178,17923,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT16+'Res .95+% Res Furnace - Replace'!AU16+'Res Water Heating .67 EF'!AU16+'Programmable Thermostats'!AU16+'Comm 95+ Furnace - New'!AU16+'Comm 95+% Furnace - Replace'!AU16+Custom!AU16,0)","v":6296},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AU16+'Res .95+% Res Furnace - Replace'!AV16+'Res Water Heating .67 EF'!AV16+'Programmable Thermostats'!AV16+'Comm 95+ Furnace - New'!AV16+'Comm 95+% Furnace - Replace'!AV16+Custom!AV16,0)","v":3},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV16+'Res .95+% Res Furnace - Replace'!AW16+'Res Water Heating .67 EF'!AW16+'Programmable Thermostats'!AW16+'Comm 95+ Furnace - New'!AW16+'Comm 95+% Furnace - Replace'!AW16+Custom!AW16,0)","v":1595},null,null,25814,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA16+'Res .95+% Res Furnace - Replace'!BB16+'Res Water Heating .67 EF'!BB16+'Programmable Thermostats'!BB16+'Comm 95+ Furnace - New'!BB16+'Comm 95+% Furnace - Replace'!BB16+Custom!BB16,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB16+'Res .95+% Res Furnace - Replace'!BC16+'Res Water Heating .67 EF'!BC16+'Programmable Thermostats'!BC16+'Comm 95+ Furnace - New'!BC16+'Comm 95+% Furnace - Replace'!BC16+Custom!BC16,0)","v":0},0,25814,null,null,2017,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH16+'Res .95+% Res Furnace - Replace'!BI16+'Res Water Heating .67 EF'!BI16+'Programmable Thermostats'!BI16+'Comm 95+ Furnace - New'!BI16+'Comm 95+% Furnace - Replace'!BI16+Custom!BI16,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI16+'Res .95+% Res Furnace - Replace'!BJ16+'Res Water Heating .67 EF'!BJ16+'Programmable Thermostats'!BJ16+'Comm 95+ Furnace - New'!BJ16+'Comm 95+% Furnace - Replace'!BJ16+Custom!BJ16,0)","v":4254},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BJ16+'Res .95+% Res Furnace - Replace'!BK16+'Res Water Heating .67 EF'!BK16+'Programmable Thermostats'!BK16+'Comm 95+ Furnace - New'!BK16+'Comm 95+% Furnace - Replace'!BK16+Custom!BK16,0)","v":45},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK16+'Res .95+% Res Furnace - Replace'!BL16+'Res Water Heating .67 EF'!BL16+'Programmable Thermostats'!BL16+'Comm 95+ Furnace - New'!BL16+'Comm 95+% Furnace - Replace'!BL16+Custom!BL16,0)","v":28092},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BL16+'Res .95+% Res Furnace - Replace'!BM16+'Res Water Heating .67 EF'!BM16+'Programmable Thermostats'!BM16+'Comm 95+ Furnace - New'!BM16+'Comm 95+% Furnace - Replace'!BM16+Custom!BM16,0)","v":1},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM16+'Res .95+% Res Furnace - Replace'!BN16+'Res Water Heating .67 EF'!BN16+'Programmable Thermostats'!BN16+'Comm 95+ Furnace - New'!BN16+'Comm 95+% Furnace - Replace'!BN16+Custom!BN16,0)","v":39751},null,67843,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ16+'Res .95+% Res Furnace - Replace'!BR16+'Res Water Heating .67 EF'!BR16+'Programmable Thermostats'!BR16+'Comm 95+ Furnace - New'!BR16+'Comm 95+% Furnace - Replace'!BR16+Custom!BR16,0)","v":0},null,67843,null,null,2017,11745,6178,6296,24219,null,0,0,0,null,24219]
["3) Commodity Cost ($/Dk) =",null,null,null,"18) Participant Non-Energy Costs (Annual $/Part.) =",null,null,null,null,4,null,2018,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M17+'Res .95+% Res Furnace - Replace'!M17+'Res Water Heating .67 EF'!M17+'Programmable Thermostats'!M17+'Comm 95+ Furnace - New'!M17+'Comm 95+% Furnace - Replace'!M17+Custom!M17,0)","v":4254},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!N17+'Res .95+% Res Furnace - Replace'!N17+'Res Water Heating .67 EF'!N17+'Programmable Thermostats'!N17+'Comm 95+ Furnace - New'!N17+'Comm 95+% Furnace - Replace'!N17+Custom!N17,0)","v":20},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O17+'Res .95+% Res Furnace - Replace'!O17+'Res Water Heating .67 EF'!O17+'Programmable Thermostats'!O17+'Comm 95+ Furnace - New'!O17+'Comm 95+% Furnace - Replace'!O17+Custom!O17,0)","v":12154},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!P17+'Res .95+% Res Furnace - Replace'!P17+'Res Water Heating .67 EF'!P17+'Programmable Thermostats'!P17+'Comm 95+ Furnace - New'!P17+'Comm 95+% Furnace - Replace'!P17+Custom!P17,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q17+'Res .95+% Res Furnace - Replace'!Q17+'Res Water Heating .67 EF'!Q17+'Programmable Thermostats'!Q17+'Comm 95+ Furnace - New'!Q17+'Comm 95+% Furnace - Replace'!Q17+Custom!Q17,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!R17+'Res .95+% Res Furnace - Replace'!R17+'Res Water Heating .67 EF'!R17+'Programmable Thermostats'!R17+'Comm 95+ Furnace - New'!R17+'Comm 95+% Furnace - Replace'!R17+Custom!R17,0)","v":12154},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S17+'Res .95+% Res Furnace - Replace'!S17+'Res Water Heating .67 EF'!S17+'Programmable Thermostats'!S17+'Comm 95+ Furnace - New'!S17+'Comm 95+% Furnace - Replace'!S17+Custom!S17,0)","v":43},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!T17+'Res .95+% Res Furnace - Replace'!T17+'Res Water Heating .67 EF'!T17+'Programmable Thermostats'!T17+'Comm 95+ Furnace - New'!T17+'Comm 95+% Furnace - Replace'!T17+Custom!T17,0)","v":1029},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U17+'Res .95+% Res Furnace - Replace'!U17+'Res Water Heating .67 EF'!U17+'Programmable Thermostats'!U17+'Comm 95+ Furnace - New'!U17+'Comm 95+% Furnace - Replace'!U17+Custom!U17,0)","v":6262},18416,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X17+'Res .95+% Res Furnace - Replace'!X17+'Res Water Heating .67 EF'!X17+'Programmable Thermostats'!X17+'Comm 95+ Furnace - New'!X17+'Comm 95+% Furnace - Replace'!X17+Custom!X17,0)","v":5484},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y17+'Res .95+% Res Furnace - Replace'!Y17+'Res Water Heating .67 EF'!Y17+'Programmable Thermostats'!Y17+'Comm 95+ Furnace - New'!Y17+'Comm 95+% Furnace - Replace'!Y17+Custom!Y17,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z17+'Res .95+% Res Furnace - Replace'!Z17+'Res Water Heating .67 EF'!Z17+'Programmable Thermostats'!Z17+'Comm 95+ Furnace - New'!Z17+'Comm 95+% Furnace - Replace'!Z17+Custom!Z17,0)","v":0},5484,12932,null,null,2018,12154,6262,18416,null,0,0,0,null,18416,null,null,2018,12154,6262,18416,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT17+'Res .95+% Res Furnace - Replace'!AU17+'Res Water Heating .67 EF'!AU17+'Programmable Thermostats'!AU17+'Comm 95+ Furnace - New'!AU17+'Comm 95+% Furnace - Replace'!AU17+Custom!AU17,0)","v":6546},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AU17+'Res .95+% Res Furnace - Replace'!AV17+'Res Water Heating .67 EF'!AV17+'Programmable Thermostats'!AV17+'Comm 95+ Furnace - New'!AV17+'Comm 95+% Furnace - Replace'!AV17+Custom!AV17,0)","v":3},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV17+'Res .95+% Res Furnace - Replace'!AW17+'Res Water Heating .67 EF'!AW17+'Programmable Thermostats'!AW17+'Comm 95+ Furnace - New'!AW17+'Comm 95+% Furnace - Replace'!AW17+Custom!AW17,0)","v":1629},null,null,26591,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA17+'Res .95+% Res Furnace - Replace'!BB17+'Res Water Heating .67 EF'!BB17+'Programmable Thermostats'!BB17+'Comm 95+ Furnace - New'!BB17+'Comm 95+% Furnace - Replace'!BB17+Custom!BB17,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB17+'Res .95+% Res Furnace - Replace'!BC17+'Res Water Heating .67 EF'!BC17+'Programmable Thermostats'!BC17+'Comm 95+ Furnace - New'!BC17+'Comm 95+% Furnace - Replace'!BC17+Custom!BC17,0)","v":0},0,26591,null,null,2018,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH17+'Res .95+% Res Furnace - Replace'!BI17+'Res Water Heating .67 EF'!BI17+'Programmable Thermostats'!BI17+'Comm 95+ Furnace - New'!BI17+'Comm 95+% Furnace - Replace'!BI17+Custom!BI17,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI17+'Res .95+% Res Furnace - Replace'!BJ17+'Res Water Heating .67 EF'!BJ17+'Programmable Thermostats'!BJ17+'Comm 95+ Furnace - New'!BJ17+'Comm 95+% Furnace - Replace'!BJ17+Custom!BJ17,0)","v":4254},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BJ17+'Res .95+% Res Furnace - Replace'!BK17+'Res Water Heating .67 EF'!BK17+'Programmable Thermostats'!BK17+'Comm 95+ Furnace - New'!BK17+'Comm 95+% Furnace - Replace'!BK17+Custom!BK17,0)","v":46},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK17+'Res .95+% Res Furnace - Replace'!BL17+'Res Water Heating .67 EF'!BL17+'Programmable Thermostats'!BL17+'Comm 95+ Furnace - New'!BL17+'Comm 95+% Furnace - Replace'!BL17+Custom!BL17,0)","v":29076},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BL17+'Res .95+% Res Furnace - Replace'!BM17+'Res Water Heating .67 EF'!BM17+'Programmable Thermostats'!BM17+'Comm 95+ Furnace - New'!BM17+'Comm 95+% Furnace - Replace'!BM17+Custom!BM17,0)","v":1},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM17+'Res .95+% Res Furnace - Replace'!BN17+'Res Water Heating .67 EF'!BN17+'Programmable Thermostats'!BN17+'Comm 95+ Furnace - New'!BN17+'Comm 95+% Furnace - Replace'!BN17+Custom!BN17,0)","v":41010},null,70086,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ17+'Res .95+% Res Furnace - Replace'!BR17+'Res Water Heating .67 EF'!BR17+'Programmable Thermostats'!BR17+'Comm 95+ Furnace - New'!BR17+'Comm 95+% Furnace - Replace'!BR17+Custom!BR17,0)","v":0},null,70086,null,null,2018,12154,6262,6546,24962,null,0,0,0,null,24962]
["     Escalation Rate =",null,null,null,"          Escalation Rate =",null,null,null,null,5,null,2019,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M18+'Res .95+% Res Furnace - Replace'!M18+'Res Water Heating .67 EF'!M18+'Programmable Thermostats'!M18+'Comm 95+ Furnace - New'!M18+'Comm 95+% Furnace - Replace'!M18+Custom!M18,0)","v":4254},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!N18+'Res .95+% Res Furnace - Replace'!N18+'Res Water Heating .67 EF'!N18+'Programmable Thermostats'!N18+'Comm 95+ Furnace - New'!N18+'Comm 95+% Furnace - Replace'!N18+Custom!N18,0)","v":21},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O18+'Res .95+% Res Furnace - Replace'!O18+'Res Water Heating .67 EF'!O18+'Programmable Thermostats'!O18+'Comm 95+ Furnace - New'!O18+'Comm 95+% Furnace - Replace'!O18+Custom!O18,0)","v":12579},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!P18+'Res .95+% Res Furnace - Replace'!P18+'Res Water Heating .67 EF'!P18+'Programmable Thermostats'!P18+'Comm 95+ Furnace - New'!P18+'Comm 95+% Furnace - Replace'!P18+Custom!P18,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q18+'Res .95+% Res Furnace - Replace'!Q18+'Res Water Heating .67 EF'!Q18+'Programmable Thermostats'!Q18+'Comm 95+ Furnace - New'!Q18+'Comm 95+% Furnace - Replace'!Q18+Custom!Q18,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!R18+'Res .95+% Res Furnace - Replace'!R18+'Res Water Heating .67 EF'!R18+'Programmable Thermostats'!R18+'Comm 95+ Furnace - New'!R18+'Comm 95+% Furnace - Replace'!R18+Custom!R18,0)","v":12579},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S18+'Res .95+% Res Furnace - Replace'!S18+'Res Water Heating .67 EF'!S18+'Programmable Thermostats'!S18+'Comm 95+ Furnace - New'!S18+'Comm 95+% Furnace - Replace'!S18+Custom!S18,0)","v":43},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!T18+'Res .95+% Res Furnace - Replace'!T18+'Res Water Heating .67 EF'!T18+'Programmable Thermostats'!T18+'Comm 95+ Furnace - New'!T18+'Comm 95+% Furnace - Replace'!T18+Custom!T18,0)","v":1036},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U18+'Res .95+% Res Furnace - Replace'!U18+'Res Water Heating .67 EF'!U18+'Programmable Thermostats'!U18+'Comm 95+ Furnace - New'!U18+'Comm 95+% Furnace - Replace'!U18+Custom!U18,0)","v":6305},18884,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X18+'Res .95+% Res Furnace - Replace'!X18+'Res Water Heating .67 EF'!X18+'Programmable Thermostats'!X18+'Comm 95+ Furnace - New'!X18+'Comm 95+% Furnace - Replace'!X18+Custom!X18,0)","v":5676},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y18+'Res .95+% Res Furnace - Replace'!Y18+'Res Water Heating .67 EF'!Y18+'Programmable Thermostats'!Y18+'Comm 95+ Furnace - New'!Y18+'Comm 95+% Furnace - Replace'!Y18+Custom!Y18,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z18+'Res .95+% Res Furnace - Replace'!Z18+'Res Water Heating .67 EF'!Z18+'Programmable Thermostats'!Z18+'Comm 95+ Furnace - New'!Z18+'Comm 95+% Furnace - Replace'!Z18+Custom!Z18,0)","v":0},5676,13208,null,null,2019,12579,6305,18884,null,0,0,0,null,18884,null,null,2019,12579,6305,18884,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT18+'Res .95+% Res Furnace - Replace'!AU18+'Res Water Heating .67 EF'!AU18+'Programmable Thermostats'!AU18+'Comm 95+ Furnace - New'!AU18+'Comm 95+% Furnace - Replace'!AU18+Custom!AU18,0)","v":6799},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AU18+'Res .95+% Res Furnace - Replace'!AV18+'Res Water Heating .67 EF'!AV18+'Programmable Thermostats'!AV18+'Comm 95+ Furnace - New'!AV18+'Comm 95+% Furnace - Replace'!AV18+Custom!AV18,0)","v":3},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV18+'Res .95+% Res Furnace - Replace'!AW18+'Res Water Heating .67 EF'!AW18+'Programmable Thermostats'!AW18+'Comm 95+ Furnace - New'!AW18+'Comm 95+% Furnace - Replace'!AW18+Custom!AW18,0)","v":1668},null,null,27351,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA18+'Res .95+% Res Furnace - Replace'!BB18+'Res Water Heating .67 EF'!BB18+'Programmable Thermostats'!BB18+'Comm 95+ Furnace - New'!BB18+'Comm 95+% Furnace - Replace'!BB18+Custom!BB18,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB18+'Res .95+% Res Furnace - Replace'!BC18+'Res Water Heating .67 EF'!BC18+'Programmable Thermostats'!BC18+'Comm 95+ Furnace - New'!BC18+'Comm 95+% Furnace - Replace'!BC18+Custom!BC18,0)","v":0},0,27351,null,null,2019,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH18+'Res .95+% Res Furnace - Replace'!BI18+'Res Water Heating .67 EF'!BI18+'Programmable Thermostats'!BI18+'Comm 95+ Furnace - New'!BI18+'Comm 95+% Furnace - Replace'!BI18+Custom!BI18,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI18+'Res .95+% Res Furnace - Replace'!BJ18+'Res Water Heating .67 EF'!BJ18+'Programmable Thermostats'!BJ18+'Comm 95+ Furnace - New'!BJ18+'Comm 95+% Furnace - Replace'!BJ18+Custom!BJ18,0)","v":4254},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BJ18+'Res .95+% Res Furnace - Replace'!BK18+'Res Water Heating .67 EF'!BK18+'Programmable Thermostats'!BK18+'Comm 95+ Furnace - New'!BK18+'Comm 95+% Furnace - Replace'!BK18+Custom!BK18,0)","v":48},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK18+'Res .95+% Res Furnace - Replace'!BL18+'Res Water Heating .67 EF'!BL18+'Programmable Thermostats'!BL18+'Comm 95+ Furnace - New'!BL18+'Comm 95+% Furnace - Replace'!BL18+Custom!BL18,0)","v":30095},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BL18+'Res .95+% Res Furnace - Replace'!BM18+'Res Water Heating .67 EF'!BM18+'Programmable Thermostats'!BM18+'Comm 95+ Furnace - New'!BM18+'Comm 95+% Furnace - Replace'!BM18+Custom!BM18,0)","v":1},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM18+'Res .95+% Res Furnace - Replace'!BN18+'Res Water Heating .67 EF'!BN18+'Programmable Thermostats'!BN18+'Comm 95+ Furnace - New'!BN18+'Comm 95+% Furnace - Replace'!BN18+Custom!BN18,0)","v":42516},null,72611,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ18+'Res .95+% Res Furnace - Replace'!BR18+'Res Water Heating .67 EF'!BR18+'Programmable Thermostats'!BR18+'Comm 95+ Furnace - New'!BR18+'Comm 95+% Furnace - Replace'!BR18+Custom!BR18,0)","v":0},null,72611,null,null,2019,12579,6305,6799,25683,null,0,0,0,null,25683,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M19+'Res .95+% Res Furnace - Replace'!M19+'Res Water Heating .67 EF'!M19+'Programmable Thermostats'!M19+'Comm 95+ Furnace - New'!M19+'Comm 95+% Furnace - Replace'!M19+Custom!M19,0)","v":4254},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!N19+'Res .95+% Res Furnace - Replace'!N19+'Res Water Heating .67 EF'!N19+'Programmable Thermostats'!N19+'Comm 95+ Furnace - New'!N19+'Comm 95+% Furnace - Replace'!N19+Custom!N19,0)","v":21},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O19+'Res .95+% Res Furnace - Replace'!O19+'Res Water Heating .67 EF'!O19+'Programmable Thermostats'!O19+'Comm 95+ Furnace - New'!O19+'Comm 95+% Furnace - Replace'!O19+Custom!O19,0)","v":13021},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!P19+'Res .95+% Res Furnace - Replace'!P19+'Res Water Heating .67 EF'!P19+'Programmable Thermostats'!P19+'Comm 95+ Furnace - New'!P19+'Comm 95+% Furnace - Replace'!P19+Custom!P19,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q19+'Res .95+% Res Furnace - Replace'!Q19+'Res Water Heating .67 EF'!Q19+'Programmable Thermostats'!Q19+'Comm 95+ Furnace - New'!Q19+'Comm 95+% Furnace - Replace'!Q19+Custom!Q19,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!R19+'Res .95+% Res Furnace - Replace'!R19+'Res Water Heating .67 EF'!R19+'Programmable Thermostats'!R19+'Comm 95+ Furnace - New'!R19+'Comm 95+% Furnace - Replace'!R19+Custom!R19,0)","v":13021},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S19+'Res .95+% Res Furnace - Replace'!S19+'Res Water Heating .67 EF'!S19+'Programmable Thermostats'!S19+'Comm 95+ Furnace - New'!S19+'Comm 95+% Furnace - Replace'!S19+Custom!S19,0)","v":43},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!T19+'Res .95+% Res Furnace - Replace'!T19+'Res Water Heating .67 EF'!T19+'Programmable Thermostats'!T19+'Comm 95+ Furnace - New'!T19+'Comm 95+% Furnace - Replace'!T19+Custom!T19,0)","v":1043},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U19+'Res .95+% Res Furnace - Replace'!U19+'Res Water Heating .67 EF'!U19+'Programmable Thermostats'!U19+'Comm 95+ Furnace - New'!U19+'Comm 95+% Furnace - Replace'!U19+Custom!U19,0)","v":6348},19369,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X19+'Res .95+% Res Furnace - Replace'!X19+'Res Water Heating .67 EF'!X19+'Programmable Thermostats'!X19+'Comm 95+ Furnace - New'!X19+'Comm 95+% Furnace - Replace'!X19+Custom!X19,0)","v":5875},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y19+'Res .95+% Res Furnace - Replace'!Y19+'Res Water Heating .67 EF'!Y19+'Programmable Thermostats'!Y19+'Comm 95+ Furnace - New'!Y19+'Comm 95+% Furnace - Replace'!Y19+Custom!Y19,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z19+'Res .95+% Res Furnace - Replace'!Z19+'Res Water Heating .67 EF'!Z19+'Programmable Thermostats'!Z19+'Comm 95+ Furnace - New'!Z19+'Comm 95+% Furnace - Replace'!Z19+Custom!Z19,0)","v":0},5875,13494,null,null,2020,13021,6348,19369,null,0,0,0,null,19369,null,null,2020,13021,6348,19369,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT19+'Res .95+% Res Furnace - Replace'!AU19+'Res Water Heating .67 EF'!AU19+'Programmable Thermostats'!AU19+'Comm 95+ Furnace - New'!AU19+'Comm 95+% Furnace - Replace'!AU19+Custom!AU19,0)","v":7050},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AU19+'Res .95+% Res Furnace - Replace'!AV19+'Res Water Heating .67 EF'!AV19+'Programmable Thermostats'!AV19+'Comm 95+ Furnace - New'!AV19+'Comm 95+% Furnace - Replace'!AV19+Custom!AV19,0)","v":3},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV19+'Res .95+% Res Furnace - Replace'!AW19+'Res Water Heating .67 EF'!AW19+'Programmable Thermostats'!AW19+'Comm 95+ Furnace - New'!AW19+'Comm 95+% Furnace - Replace'!AW19+Custom!AW19,0)","v":1705},null,null,28124,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA19+'Res .95+% Res Furnace - Replace'!BB19+'Res Water Heating .67 EF'!BB19+'Programmable Thermostats'!BB19+'Comm 95+ Furnace - New'!BB19+'Comm 95+% Furnace - Replace'!BB19+Custom!BB19,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB19+'Res .95+% Res Furnace - Replace'!BC19+'Res Water Heating .67 EF'!BC19+'Programmable Thermostats'!BC19+'Comm 95+ Furnace - New'!BC19+'Comm 95+% Furnace - Replace'!BC19+Custom!BC19,0)","v":0},0,28124,null,null,2020,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH19+'Res .95+% Res Furnace - Replace'!BI19+'Res Water Heating .67 EF'!BI19+'Programmable Thermostats'!BI19+'Comm 95+ Furnace - New'!BI19+'Comm 95+% Furnace - Replace'!BI19+Custom!BI19,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI19+'Res .95+% Res Furnace - Replace'!BJ19+'Res Water Heating .67 EF'!BJ19+'Programmable Thermostats'!BJ19+'Comm 95+ Furnace - New'!BJ19+'Comm 95+% Furnace - Replace'!BJ19+Custom!BJ19,0)","v":4254},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BJ19+'Res .95+% Res Furnace - Replace'!BK19+'Res Water Heating .67 EF'!BK19+'Programmable Thermostats'!BK19+'Comm 95+ Furnace - New'!BK19+'Comm 95+% Furnace - Replace'!BK19+Custom!BK19,0)","v":50},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK19+'Res .95+% Res Furnace - Replace'!BL19+'Res Water Heating .67 EF'!BL19+'Programmable Thermostats'!BL19+'Comm 95+ Furnace - New'!BL19+'Comm 95+% Furnace - Replace'!BL19+Custom!BL19,0)","v":31147},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BL19+'Res .95+% Res Furnace - Replace'!BM19+'Res Water Heating .67 EF'!BM19+'Programmable Thermostats'!BM19+'Comm 95+ Furnace - New'!BM19+'Comm 95+% Furnace - Replace'!BM19+Custom!BM19,0)","v":1},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM19+'Res .95+% Res Furnace - Replace'!BN19+'Res Water Heating .67 EF'!BN19+'Programmable Thermostats'!BN19+'Comm 95+ Furnace - New'!BN19+'Comm 95+% Furnace - Replace'!BN19+Custom!BN19,0)","v":44027},null,75174,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ19+'Res .95+% Res Furnace - Replace'!BR19+'Res Water Heating .67 EF'!BR19+'Programmable Thermostats'!BR19+'Comm 95+ Furnace - New'!BR19+'Comm 95+% Furnace - Replace'!BR19+Custom!BR19,0)","v":0},null,75174,null,null,2020,13021,6348,7050,26419,null,0,0,0,null,26419]
["4) Demand Cost ($/Unit/Yr) =",null,null,null,"19) Participant Non-Energy Savings (Annual $/Part) =",null,null,null,null,7,null,2021,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M20+'Res .95+% Res Furnace - Replace'!M20+'Res Water Heating .67 EF'!M20+'Programmable Thermostats'!M20+'Comm 95+ Furnace - New'!M20+'Comm 95+% Furnace - Replace'!M20+Custom!M20,0)","v":4254},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!N20+'Res .95+% Res Furnace - Replace'!N20+'Res Water Heating .67 EF'!N20+'Programmable Thermostats'!N20+'Comm 95+ Furnace - New'!N20+'Comm 95+% Furnace - Replace'!N20+Custom!N20,0)","v":22},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O20+'Res .95+% Res Furnace - Replace'!O20+'Res Water Heating .67 EF'!O20+'Programmable Thermostats'!O20+'Comm 95+ Furnace - New'!O20+'Comm 95+% Furnace - Replace'!O20+Custom!O20,0)","v":13476},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!P20+'Res .95+% Res Furnace - Replace'!P20+'Res Water Heating .67 EF'!P20+'Programmable Thermostats'!P20+'Comm 95+ Furnace - New'!P20+'Comm 95+% Furnace - Replace'!P20+Custom!P20,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q20+'Res .95+% Res Furnace - Replace'!Q20+'Res Water Heating .67 EF'!Q20+'Programmable Thermostats'!Q20+'Comm 95+ Furnace - New'!Q20+'Comm 95+% Furnace - Replace'!Q20+Custom!Q20,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!R20+'Res .95+% Res Furnace - Replace'!R20+'Res Water Heating .67 EF'!R20+'Programmable Thermostats'!R20+'Comm 95+ Furnace - New'!R20+'Comm 95+% Furnace - Replace'!R20+Custom!R20,0)","v":13476},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S20+'Res .95+% Res Furnace - Replace'!S20+'Res Water Heating .67 EF'!S20+'Programmable Thermostats'!S20+'Comm 95+ Furnace - New'!S20+'Comm 95+% Furnace - Replace'!S20+Custom!S20,0)","v":43},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!T20+'Res .95+% Res Furnace - Replace'!T20+'Res Water Heating .67 EF'!T20+'Programmable Thermostats'!T20+'Comm 95+ Furnace - New'!T20+'Comm 95+% Furnace - Replace'!T20+Custom!T20,0)","v":1057},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U20+'Res .95+% Res Furnace - Replace'!U20+'Res Water Heating .67 EF'!U20+'Programmable Thermostats'!U20+'Comm 95+ Furnace - New'!U20+'Comm 95+% Furnace - Replace'!U20+Custom!U20,0)","v":6433},19909,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X20+'Res .95+% Res Furnace - Replace'!X20+'Res Water Heating .67 EF'!X20+'Programmable Thermostats'!X20+'Comm 95+ Furnace - New'!X20+'Comm 95+% Furnace - Replace'!X20+Custom!X20,0)","v":6081},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y20+'Res .95+% Res Furnace - Replace'!Y20+'Res Water Heating .67 EF'!Y20+'Programmable Thermostats'!Y20+'Comm 95+ Furnace - New'!Y20+'Comm 95+% Furnace - Replace'!Y20+Custom!Y20,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z20+'Res .95+% Res Furnace - Replace'!Z20+'Res Water Heating .67 EF'!Z20+'Programmable Thermostats'!Z20+'Comm 95+ Furnace - New'!Z20+'Comm 95+% Furnace - Replace'!Z20+Custom!Z20,0)","v":0},6081,13828,null,null,2021,13476,6433,19909,null,0,0,0,null,19909,null,null,2021,13476,6433,19909,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT20+'Res .95+% Res Furnace - Replace'!AU20+'Res Water Heating .67 EF'!AU20+'Programmable Thermostats'!AU20+'Comm 95+ Furnace - New'!AU20+'Comm 95+% Furnace - Replace'!AU20+Custom!AU20,0)","v":7302},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AU20+'Res .95+% Res Furnace - Replace'!AV20+'Res Water Heating .67 EF'!AV20+'Programmable Thermostats'!AV20+'Comm 95+ Furnace - New'!AV20+'Comm 95+% Furnace - Replace'!AV20+Custom!AV20,0)","v":3},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV20+'Res .95+% Res Furnace - Replace'!AW20+'Res Water Heating .67 EF'!AW20+'Programmable Thermostats'!AW20+'Comm 95+ Furnace - New'!AW20+'Comm 95+% Furnace - Replace'!AW20+Custom!AW20,0)","v":1744},null,null,28955,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA20+'Res .95+% Res Furnace - Replace'!BB20+'Res Water Heating .67 EF'!BB20+'Programmable Thermostats'!BB20+'Comm 95+ Furnace - New'!BB20+'Comm 95+% Furnace - Replace'!BB20+Custom!BB20,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB20+'Res .95+% Res Furnace - Replace'!BC20+'Res Water Heating .67 EF'!BC20+'Programmable Thermostats'!BC20+'Comm 95+ Furnace - New'!BC20+'Comm 95+% Furnace - Replace'!BC20+Custom!BC20,0)","v":0},0,28955,null,null,2021,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH20+'Res .95+% Res Furnace - Replace'!BI20+'Res Water Heating .67 EF'!BI20+'Programmable Thermostats'!BI20+'Comm 95+ Furnace - New'!BI20+'Comm 95+% Furnace - Replace'!BI20+Custom!BI20,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI20+'Res .95+% Res Furnace - Replace'!BJ20+'Res Water Heating .67 EF'!BJ20+'Programmable Thermostats'!BJ20+'Comm 95+ Furnace - New'!BJ20+'Comm 95+% Furnace - Replace'!BJ20+Custom!BJ20,0)","v":4254},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BJ20+'Res .95+% Res Furnace - Replace'!BK20+'Res Water Heating .67 EF'!BK20+'Programmable Thermostats'!BK20+'Comm 95+ Furnace - New'!BK20+'Comm 95+% Furnace - Replace'!BK20+Custom!BK20,0)","v":52},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK20+'Res .95+% Res Furnace - Replace'!BL20+'Res Water Heating .67 EF'!BL20+'Programmable Thermostats'!BL20+'Comm 95+ Furnace - New'!BL20+'Comm 95+% Furnace - Replace'!BL20+Custom!BL20,0)","v":32237},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BL20+'Res .95+% Res Furnace - Replace'!BM20+'Res Water Heating .67 EF'!BM20+'Programmable Thermostats'!BM20+'Comm 95+ Furnace - New'!BM20+'Comm 95+% Furnace - Replace'!BM20+Custom!BM20,0)","v":1},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM20+'Res .95+% Res Furnace - Replace'!BN20+'Res Water Heating .67 EF'!BN20+'Programmable Thermostats'!BN20+'Comm 95+ Furnace - New'!BN20+'Comm 95+% Furnace - Replace'!BN20+Custom!BN20,0)","v":45537},null,77774,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ20+'Res .95+% Res Furnace - Replace'!BR20+'Res Water Heating .67 EF'!BR20+'Programmable Thermostats'!BR20+'Comm 95+ Furnace - New'!BR20+'Comm 95+% Furnace - Replace'!BR20+Custom!BR20,0)","v":0},null,77774,null,null,2021,13476,6433,7302,27211,null,0,0,0,null,27211]
["     Escalation Rate =",null,null,null,"          Escalation Rate =",null,null,null,null,8,null,2022,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M21+'Res .95+% Res Furnace - Replace'!M21+'Res Water Heating .67 EF'!M21+'Programmable Thermostats'!M21+'Comm 95+ Furnace - New'!M21+'Comm 95+% Furnace - Replace'!M21+Custom!M21,0)","v":4254},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!N21+'Res .95+% Res Furnace - Replace'!N21+'Res Water Heating .67 EF'!N21+'Programmable Thermostats'!N21+'Comm 95+ Furnace - New'!N21+'Comm 95+% Furnace - Replace'!N21+Custom!N21,0)","v":23},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O21+'Res .95+% Res Furnace - Replace'!O21+'Res Water Heating .67 EF'!O21+'Programmable Thermostats'!O21+'Comm 95+ Furnace - New'!O21+'Comm 95+% Furnace - Replace'!O21+Custom!O21,0)","v":13949},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!P21+'Res .95+% Res Furnace - Replace'!P21+'Res Water Heating .67 EF'!P21+'Programmable Thermostats'!P21+'Comm 95+ Furnace - New'!P21+'Comm 95+% Furnace - Replace'!P21+Custom!P21,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q21+'Res .95+% Res Furnace - Replace'!Q21+'Res Water Heating .67 EF'!Q21+'Programmable Thermostats'!Q21+'Comm 95+ Furnace - New'!Q21+'Comm 95+% Furnace - Replace'!Q21+Custom!Q21,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!R21+'Res .95+% Res Furnace - Replace'!R21+'Res Water Heating .67 EF'!R21+'Programmable Thermostats'!R21+'Comm 95+ Furnace - New'!R21+'Comm 95+% Furnace - Replace'!R21+Custom!R21,0)","v":13949},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S21+'Res .95+% Res Furnace - Replace'!S21+'Res Water Heating .67 EF'!S21+'Programmable Thermostats'!S21+'Comm 95+ Furnace - New'!S21+'Comm 95+% Furnace - Replace'!S21+Custom!S21,0)","v":43},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!T21+'Res .95+% Res Furnace - Replace'!T21+'Res Water Heating .67 EF'!T21+'Programmable Thermostats'!T21+'Comm 95+ Furnace - New'!T21+'Comm 95+% Furnace - Replace'!T21+Custom!T21,0)","v":1064},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U21+'Res .95+% Res Furnace - Replace'!U21+'Res Water Heating .67 EF'!U21+'Programmable Thermostats'!U21+'Comm 95+ Furnace - New'!U21+'Comm 95+% Furnace - Replace'!U21+Custom!U21,0)","v":6475},20424,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X21+'Res .95+% Res Furnace - Replace'!X21+'Res Water Heating .67 EF'!X21+'Programmable Thermostats'!X21+'Comm 95+ Furnace - New'!X21+'Comm 95+% Furnace - Replace'!X21+Custom!X21,0)","v":6294},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y21+'Res .95+% Res Furnace - Replace'!Y21+'Res Water Heating .67 EF'!Y21+'Programmable Thermostats'!Y21+'Comm 95+ Furnace - New'!Y21+'Comm 95+% Furnace - Replace'!Y21+Custom!Y21,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z21+'Res .95+% Res Furnace - Replace'!Z21+'Res Water Heating .67 EF'!Z21+'Programmable Thermostats'!Z21+'Comm 95+ Furnace - New'!Z21+'Comm 95+% Furnace - Replace'!Z21+Custom!Z21,0)","v":0},6294,14130,null,null,2022,13949,6475,20424,null,0,0,0,null,20424,null,null,2022,13949,6475,20424,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT21+'Res .95+% Res Furnace - Replace'!AU21+'Res Water Heating .67 EF'!AU21+'Programmable Thermostats'!AU21+'Comm 95+ Furnace - New'!AU21+'Comm 95+% Furnace - Replace'!AU21+Custom!AU21,0)","v":7555},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AU21+'Res .95+% Res Furnace - Replace'!AV21+'Res Water Heating .67 EF'!AV21+'Programmable Thermostats'!AV21+'Comm 95+ Furnace - New'!AV21+'Comm 95+% Furnace - Replace'!AV21+Custom!AV21,0)","v":3},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV21+'Res .95+% Res Furnace - Replace'!AW21+'Res Water Heating .67 EF'!AW21+'Programmable Thermostats'!AW21+'Comm 95+ Furnace - New'!AW21+'Comm 95+% Furnace - Replace'!AW21+Custom!AW21,0)","v":1787},null,null,29766,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA21+'Res .95+% Res Furnace - Replace'!BB21+'Res Water Heating .67 EF'!BB21+'Programmable Thermostats'!BB21+'Comm 95+ Furnace - New'!BB21+'Comm 95+% Furnace - Replace'!BB21+Custom!BB21,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB21+'Res .95+% Res Furnace - Replace'!BC21+'Res Water Heating .67 EF'!BC21+'Programmable Thermostats'!BC21+'Comm 95+ Furnace - New'!BC21+'Comm 95+% Furnace - Replace'!BC21+Custom!BC21,0)","v":0},0,29766,null,null,2022,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH21+'Res .95+% Res Furnace - Replace'!BI21+'Res Water Heating .67 EF'!BI21+'Programmable Thermostats'!BI21+'Comm 95+ Furnace - New'!BI21+'Comm 95+% Furnace - Replace'!BI21+Custom!BI21,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI21+'Res .95+% Res Furnace - Replace'!BJ21+'Res Water Heating .67 EF'!BJ21+'Programmable Thermostats'!BJ21+'Comm 95+ Furnace - New'!BJ21+'Comm 95+% Furnace - Replace'!BJ21+Custom!BJ21,0)","v":4254},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BJ21+'Res .95+% Res Furnace - Replace'!BK21+'Res Water Heating .67 EF'!BK21+'Programmable Thermostats'!BK21+'Comm 95+ Furnace - New'!BK21+'Comm 95+% Furnace - Replace'!BK21+Custom!BK21,0)","v":53},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK21+'Res .95+% Res Furnace - Replace'!BL21+'Res Water Heating .67 EF'!BL21+'Programmable Thermostats'!BL21+'Comm 95+ Furnace - New'!BL21+'Comm 95+% Furnace - Replace'!BL21+Custom!BL21,0)","v":33366},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BL21+'Res .95+% Res Furnace - Replace'!BM21+'Res Water Heating .67 EF'!BM21+'Programmable Thermostats'!BM21+'Comm 95+ Furnace - New'!BM21+'Comm 95+% Furnace - Replace'!BM21+Custom!BM21,0)","v":1},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM21+'Res .95+% Res Furnace - Replace'!BN21+'Res Water Heating .67 EF'!BN21+'Programmable Thermostats'!BN21+'Comm 95+ Furnace - New'!BN21+'Comm 95+% Furnace - Replace'!BN21+Custom!BN21,0)","v":47049},null,80415,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ21+'Res .95+% Res Furnace - Replace'!BR21+'Res Water Heating .67 EF'!BR21+'Programmable Thermostats'!BR21+'Comm 95+ Furnace - New'!BR21+'Comm 95+% Furnace - Replace'!BR21+Custom!BR21,0)","v":0},null,80415,null,null,2022,13949,6475,7555,27979,null,0,0,0,null,27979,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M22+'Res .95+% Res Furnace - Replace'!M22+'Res Water Heating .67 EF'!M22+'Programmable Thermostats'!M22+'Comm 95+ Furnace - New'!M22+'Comm 95+% Furnace - Replace'!M22+Custom!M22,0)","v":4254},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!N22+'Res .95+% Res Furnace - Replace'!N22+'Res Water Heating .67 EF'!N22+'Programmable Thermostats'!N22+'Comm 95+ Furnace - New'!N22+'Comm 95+% Furnace - Replace'!N22+Custom!N22,0)","v":24},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O22+'Res .95+% Res Furnace - Replace'!O22+'Res Water Heating .67 EF'!O22+'Programmable Thermostats'!O22+'Comm 95+ Furnace - New'!O22+'Comm 95+% Furnace - Replace'!O22+Custom!O22,0)","v":14434},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!P22+'Res .95+% Res Furnace - Replace'!P22+'Res Water Heating .67 EF'!P22+'Programmable Thermostats'!P22+'Comm 95+ Furnace - New'!P22+'Comm 95+% Furnace - Replace'!P22+Custom!P22,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q22+'Res .95+% Res Furnace - Replace'!Q22+'Res Water Heating .67 EF'!Q22+'Programmable Thermostats'!Q22+'Comm 95+ Furnace - New'!Q22+'Comm 95+% Furnace - Replace'!Q22+Custom!Q22,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!R22+'Res .95+% Res Furnace - Replace'!R22+'Res Water Heating .67 EF'!R22+'Programmable Thermostats'!R22+'Comm 95+ Furnace - New'!R22+'Comm 95+% Furnace - Replace'!R22+Custom!R22,0)","v":14434},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S22+'Res .95+% Res Furnace - Replace'!S22+'Res Water Heating .67 EF'!S22+'Programmable Thermostats'!S22+'Comm 95+ Furnace - New'!S22+'Comm 95+% Furnace - Replace'!S22+Custom!S22,0)","v":43},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!T22+'Res .95+% Res Furnace - Replace'!T22+'Res Water Heating .67 EF'!T22+'Programmable Thermostats'!T22+'Comm 95+ Furnace - New'!T22+'Comm 95+% Furnace - Replace'!T22+Custom!T22,0)","v":1078},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U22+'Res .95+% Res Furnace - Replace'!U22+'Res Water Heating .67 EF'!U22+'Programmable Thermostats'!U22+'Comm 95+ Furnace - New'!U22+'Comm 95+% Furnace - Replace'!U22+Custom!U22,0)","v":6561},20995,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X22+'Res .95+% Res Furnace - Replace'!X22+'Res Water Heating .67 EF'!X22+'Programmable Thermostats'!X22+'Comm 95+ Furnace - New'!X22+'Comm 95+% Furnace - Replace'!X22+Custom!X22,0)","v":6514},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y22+'Res .95+% Res Furnace - Replace'!Y22+'Res Water Heating .67 EF'!Y22+'Programmable Thermostats'!Y22+'Comm 95+ Furnace - New'!Y22+'Comm 95+% Furnace - Replace'!Y22+Custom!Y22,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z22+'Res .95+% Res Furnace - Replace'!Z22+'Res Water Heating .67 EF'!Z22+'Programmable Thermostats'!Z22+'Comm 95+ Furnace - New'!Z22+'Comm 95+% Furnace - Replace'!Z22+Custom!Z22,0)","v":0},6514,14481,null,null,2023,14434,6561,20995,null,0,0,0,null,20995,null,null,2023,14434,6561,20995,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT22+'Res .95+% Res Furnace - Replace'!AU22+'Res Water Heating .67 EF'!AU22+'Programmable Thermostats'!AU22+'Comm 95+ Furnace - New'!AU22+'Comm 95+% Furnace - Replace'!AU22+Custom!AU22,0)","v":7806},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AU22+'Res .95+% Res Furnace - Replace'!AV22+'Res Water Heating .67 EF'!AV22+'Programmable Thermostats'!AV22+'Comm 95+ Furnace - New'!AV22+'Comm 95+% Furnace - Replace'!AV22+Custom!AV22,0)","v":3},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV22+'Res .95+% Res Furnace - Replace'!AW22+'Res Water Heating .67 EF'!AW22+'Programmable Thermostats'!AW22+'Comm 95+ Furnace - New'!AW22+'Comm 95+% Furnace - Replace'!AW22+Custom!AW22,0)","v":1825},null,null,30626,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA22+'Res .95+% Res Furnace - Replace'!BB22+'Res Water Heating .67 EF'!BB22+'Programmable Thermostats'!BB22+'Comm 95+ Furnace - New'!BB22+'Comm 95+% Furnace - Replace'!BB22+Custom!BB22,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB22+'Res .95+% Res Furnace - Replace'!BC22+'Res Water Heating .67 EF'!BC22+'Programmable Thermostats'!BC22+'Comm 95+ Furnace - New'!BC22+'Comm 95+% Furnace - Replace'!BC22+Custom!BC22,0)","v":0},0,30626,null,null,2023,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH22+'Res .95+% Res Furnace - Replace'!BI22+'Res Water Heating .67 EF'!BI22+'Programmable Thermostats'!BI22+'Comm 95+ Furnace - New'!BI22+'Comm 95+% Furnace - Replace'!BI22+Custom!BI22,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI22+'Res .95+% Res Furnace - Replace'!BJ22+'Res Water Heating .67 EF'!BJ22+'Programmable Thermostats'!BJ22+'Comm 95+ Furnace - New'!BJ22+'Comm 95+% Furnace - Replace'!BJ22+Custom!BJ22,0)","v":4254},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BJ22+'Res .95+% Res Furnace - Replace'!BK22+'Res Water Heating .67 EF'!BK22+'Programmable Thermostats'!BK22+'Comm 95+ Furnace - New'!BK22+'Comm 95+% Furnace - Replace'!BK22+Custom!BK22,0)","v":55},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK22+'Res .95+% Res Furnace - Replace'!BL22+'Res Water Heating .67 EF'!BL22+'Programmable Thermostats'!BL22+'Comm 95+ Furnace - New'!BL22+'Comm 95+% Furnace - Replace'!BL22+Custom!BL22,0)","v":34534},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BL22+'Res .95+% Res Furnace - Replace'!BM22+'Res Water Heating .67 EF'!BM22+'Programmable Thermostats'!BM22+'Comm 95+ Furnace - New'!BM22+'Comm 95+% Furnace - Replace'!BM22+Custom!BM22,0)","v":1},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM22+'Res .95+% Res Furnace - Replace'!BN22+'Res Water Heating .67 EF'!BN22+'Programmable Thermostats'!BN22+'Comm 95+ Furnace - New'!BN22+'Comm 95+% Furnace - Replace'!BN22+Custom!BN22,0)","v":48807},null,83341,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ22+'Res .95+% Res Furnace - Replace'!BR22+'Res Water Heating .67 EF'!BR22+'Programmable Thermostats'!BR22+'Comm 95+ Furnace - New'!BR22+'Comm 95+% Furnace - Replace'!BR22+Custom!BR22,0)","v":0},null,83341,null,null,2023,14434,6561,7806,28801,null,0,0,0,null,28801,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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 .95+% Res Furnace - NEW'!M23+'Res .95+% Res Furnace - Replace'!M23+'Res Water Heating .67 EF'!M23+'Programmable Thermostats'!M23+'Comm 95+ Furnace - New'!M23+'Comm 95+% Furnace - Replace'!M23+Custom!M23,0)","v":4254},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!N23+'Res .95+% Res Furnace - Replace'!N23+'Res Water Heating .67 EF'!N23+'Programmable Thermostats'!N23+'Comm 95+ Furnace - New'!N23+'Comm 95+% Furnace - Replace'!N23+Custom!N23,0)","v":25},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O23+'Res .95+% Res Furnace - Replace'!O23+'Res Water Heating .67 EF'!O23+'Programmable Thermostats'!O23+'Comm 95+ Furnace - New'!O23+'Comm 95+% Furnace - Replace'!O23+Custom!O23,0)","v":14940},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!P23+'Res .95+% Res Furnace - Replace'!P23+'Res Water Heating .67 EF'!P23+'Programmable Thermostats'!P23+'Comm 95+ Furnace - New'!P23+'Comm 95+% Furnace - Replace'!P23+Custom!P23,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q23+'Res .95+% Res Furnace - Replace'!Q23+'Res Water Heating .67 EF'!Q23+'Programmable Thermostats'!Q23+'Comm 95+ Furnace - New'!Q23+'Comm 95+% Furnace - Replace'!Q23+Custom!Q23,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!R23+'Res .95+% Res Furnace - Replace'!R23+'Res Water Heating .67 EF'!R23+'Programmable Thermostats'!R23+'Comm 95+ Furnace - New'!R23+'Comm 95+% Furnace - Replace'!R23+Custom!R23,0)","v":14940},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S23+'Res .95+% Res Furnace - Replace'!S23+'Res Water Heating .67 EF'!S23+'Programmable Thermostats'!S23+'Comm 95+ Furnace - New'!S23+'Comm 95+% Furnace - Replace'!S23+Custom!S23,0)","v":43},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!T23+'Res .95+% Res Furnace - Replace'!T23+'Res Water Heating .67 EF'!T23+'Programmable Thermostats'!T23+'Comm 95+ Furnace - New'!T23+'Comm 95+% Furnace - Replace'!T23+Custom!T23,0)","v":1092},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U23+'Res .95+% Res Furnace - Replace'!U23+'Res Water Heating .67 EF'!U23+'Programmable Thermostats'!U23+'Comm 95+ Furnace - New'!U23+'Comm 95+% Furnace - Replace'!U23+Custom!U23,0)","v":6645},21585,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X23+'Res .95+% Res Furnace - Replace'!X23+'Res Water Heating .67 EF'!X23+'Programmable Thermostats'!X23+'Comm 95+ Furnace - New'!X23+'Comm 95+% Furnace - Replace'!X23+Custom!X23,0)","v":6742},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y23+'Res .95+% Res Furnace - Replace'!Y23+'Res Water Heating .67 EF'!Y23+'Programmable Thermostats'!Y23+'Comm 95+ Furnace - New'!Y23+'Comm 95+% Furnace - Replace'!Y23+Custom!Y23,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z23+'Res .95+% Res Furnace - Replace'!Z23+'Res Water Heating .67 EF'!Z23+'Programmable Thermostats'!Z23+'Comm 95+ Furnace - New'!Z23+'Comm 95+% Furnace - Replace'!Z23+Custom!Z23,0)","v":0},6742,14843,null,null,2024,14940,6645,21585,null,0,0,0,null,21585,null,null,2024,14940,6645,21585,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT23+'Res .95+% Res Furnace - Replace'!AU23+'Res Water Heating .67 EF'!AU23+'Programmable Thermostats'!AU23+'Comm 95+ Furnace - New'!AU23+'Comm 95+% Furnace - Replace'!AU23+Custom!AU23,0)","v":8059},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AU23+'Res .95+% Res Furnace - Replace'!AV23+'Res Water Heating .67 EF'!AV23+'Programmable Thermostats'!AV23+'Comm 95+ Furnace - New'!AV23+'Comm 95+% Furnace - Replace'!AV23+Custom!AV23,0)","v":3},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV23+'Res .95+% Res Furnace - Replace'!AW23+'Res Water Heating .67 EF'!AW23+'Programmable Thermostats'!AW23+'Comm 95+ Furnace - New'!AW23+'Comm 95+% Furnace - Replace'!AW23+Custom!AW23,0)","v":1868},null,null,31512,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA23+'Res .95+% Res Furnace - Replace'!BB23+'Res Water Heating .67 EF'!BB23+'Programmable Thermostats'!BB23+'Comm 95+ Furnace - New'!BB23+'Comm 95+% Furnace - Replace'!BB23+Custom!BB23,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB23+'Res .95+% Res Furnace - Replace'!BC23+'Res Water Heating .67 EF'!BC23+'Programmable Thermostats'!BC23+'Comm 95+ Furnace - New'!BC23+'Comm 95+% Furnace - Replace'!BC23+Custom!BC23,0)","v":0},0,31512,null,null,2024,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH23+'Res .95+% Res Furnace - Replace'!BI23+'Res Water Heating .67 EF'!BI23+'Programmable Thermostats'!BI23+'Comm 95+ Furnace - New'!BI23+'Comm 95+% Furnace - Replace'!BI23+Custom!BI23,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI23+'Res .95+% Res Furnace - Replace'!BJ23+'Res Water Heating .67 EF'!BJ23+'Programmable Thermostats'!BJ23+'Comm 95+ Furnace - New'!BJ23+'Comm 95+% Furnace - Replace'!BJ23+Custom!BJ23,0)","v":4254},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BJ23+'Res .95+% Res Furnace - Replace'!BK23+'Res Water Heating .67 EF'!BK23+'Programmable Thermostats'!BK23+'Comm 95+ Furnace - New'!BK23+'Comm 95+% Furnace - Replace'!BK23+Custom!BK23,0)","v":57},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK23+'Res .95+% Res Furnace - Replace'!BL23+'Res Water Heating .67 EF'!BL23+'Programmable Thermostats'!BL23+'Comm 95+ Furnace - New'!BL23+'Comm 95+% Furnace - Replace'!BL23+Custom!BL23,0)","v":35742},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BL23+'Res .95+% Res Furnace - Replace'!BM23+'Res Water Heating .67 EF'!BM23+'Programmable Thermostats'!BM23+'Comm 95+ Furnace - New'!BM23+'Comm 95+% Furnace - Replace'!BM23+Custom!BM23,0)","v":1},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM23+'Res .95+% Res Furnace - Replace'!BN23+'Res Water Heating .67 EF'!BN23+'Programmable Thermostats'!BN23+'Comm 95+ Furnace - New'!BN23+'Comm 95+% Furnace - Replace'!BN23+Custom!BN23,0)","v":50317},null,86059,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ23+'Res .95+% Res Furnace - Replace'!BR23+'Res Water Heating .67 EF'!BR23+'Programmable Thermostats'!BR23+'Comm 95+ Furnace - New'!BR23+'Comm 95+% Furnace - Replace'!BR23+Custom!BR23,0)","v":0},null,86059,null,null,2024,14940,6645,8059,29644,null,0,0,0,null,29644,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M24+'Res .95+% Res Furnace - Replace'!M24+'Res Water Heating .67 EF'!M24+'Programmable Thermostats'!M24+'Comm 95+ Furnace - New'!M24+'Comm 95+% Furnace - Replace'!M24+Custom!M24,0)","v":3795},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!N24+'Res .95+% Res Furnace - Replace'!N24+'Res Water Heating .67 EF'!N24+'Programmable Thermostats'!N24+'Comm 95+ Furnace - New'!N24+'Comm 95+% Furnace - Replace'!N24+Custom!N24,0)","v":25},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O24+'Res .95+% Res Furnace - Replace'!O24+'Res Water Heating .67 EF'!O24+'Programmable Thermostats'!O24+'Comm 95+ Furnace - New'!O24+'Comm 95+% Furnace - Replace'!O24+Custom!O24,0)","v":13795},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!P24+'Res .95+% Res Furnace - Replace'!P24+'Res Water Heating .67 EF'!P24+'Programmable Thermostats'!P24+'Comm 95+ Furnace - New'!P24+'Comm 95+% Furnace - Replace'!P24+Custom!P24,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q24+'Res .95+% Res Furnace - Replace'!Q24+'Res Water Heating .67 EF'!Q24+'Programmable Thermostats'!Q24+'Comm 95+ Furnace - New'!Q24+'Comm 95+% Furnace - Replace'!Q24+Custom!Q24,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!R24+'Res .95+% Res Furnace - Replace'!R24+'Res Water Heating .67 EF'!R24+'Programmable Thermostats'!R24+'Comm 95+ Furnace - New'!R24+'Comm 95+% Furnace - Replace'!R24+Custom!R24,0)","v":13795},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S24+'Res .95+% Res Furnace - Replace'!S24+'Res Water Heating .67 EF'!S24+'Programmable Thermostats'!S24+'Comm 95+ Furnace - New'!S24+'Comm 95+% Furnace - Replace'!S24+Custom!S24,0)","v":38},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!T24+'Res .95+% Res Furnace - Replace'!T24+'Res Water Heating .67 EF'!T24+'Programmable Thermostats'!T24+'Comm 95+ Furnace - New'!T24+'Comm 95+% Furnace - Replace'!T24+Custom!T24,0)","v":1099},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U24+'Res .95+% Res Furnace - Replace'!U24+'Res Water Heating .67 EF'!U24+'Programmable Thermostats'!U24+'Comm 95+ Furnace - New'!U24+'Comm 95+% Furnace - Replace'!U24+Custom!U24,0)","v":5966},19761,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X24+'Res .95+% Res Furnace - Replace'!X24+'Res Water Heating .67 EF'!X24+'Programmable Thermostats'!X24+'Comm 95+ Furnace - New'!X24+'Comm 95+% Furnace - Replace'!X24+Custom!X24,0)","v":6217},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y24+'Res .95+% Res Furnace - Replace'!Y24+'Res Water Heating .67 EF'!Y24+'Programmable Thermostats'!Y24+'Comm 95+ Furnace - New'!Y24+'Comm 95+% Furnace - Replace'!Y24+Custom!Y24,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z24+'Res .95+% Res Furnace - Replace'!Z24+'Res Water Heating .67 EF'!Z24+'Programmable Thermostats'!Z24+'Comm 95+ Furnace - New'!Z24+'Comm 95+% Furnace - Replace'!Z24+Custom!Z24,0)","v":0},6217,13544,null,null,2025,13795,5966,19761,null,0,0,0,null,19761,null,null,2025,13795,5966,19761,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT24+'Res .95+% Res Furnace - Replace'!AU24+'Res Water Heating .67 EF'!AU24+'Programmable Thermostats'!AU24+'Comm 95+ Furnace - New'!AU24+'Comm 95+% Furnace - Replace'!AU24+Custom!AU24,0)","v":8561},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AU24+'Res .95+% Res Furnace - Replace'!AV24+'Res Water Heating .67 EF'!AV24+'Programmable Thermostats'!AV24+'Comm 95+ Furnace - New'!AV24+'Comm 95+% Furnace - Replace'!AV24+Custom!AV24,0)","v":3},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV24+'Res .95+% Res Furnace - Replace'!AW24+'Res Water Heating .67 EF'!AW24+'Programmable Thermostats'!AW24+'Comm 95+ Furnace - New'!AW24+'Comm 95+% Furnace - Replace'!AW24+Custom!AW24,0)","v":1704},null,null,30026,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA24+'Res .95+% Res Furnace - Replace'!BB24+'Res Water Heating .67 EF'!BB24+'Programmable Thermostats'!BB24+'Comm 95+ Furnace - New'!BB24+'Comm 95+% Furnace - Replace'!BB24+Custom!BB24,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB24+'Res .95+% Res Furnace - Replace'!BC24+'Res Water Heating .67 EF'!BC24+'Programmable Thermostats'!BC24+'Comm 95+ Furnace - New'!BC24+'Comm 95+% Furnace - Replace'!BC24+Custom!BC24,0)","v":0},0,30026,null,null,2025,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH24+'Res .95+% Res Furnace - Replace'!BI24+'Res Water Heating .67 EF'!BI24+'Programmable Thermostats'!BI24+'Comm 95+ Furnace - New'!BI24+'Comm 95+% Furnace - Replace'!BI24+Custom!BI24,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI24+'Res .95+% Res Furnace - Replace'!BJ24+'Res Water Heating .67 EF'!BJ24+'Programmable Thermostats'!BJ24+'Comm 95+ Furnace - New'!BJ24+'Comm 95+% Furnace - Replace'!BJ24+Custom!BJ24,0)","v":3795},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BJ24+'Res .95+% Res Furnace - Replace'!BK24+'Res Water Heating .67 EF'!BK24+'Programmable Thermostats'!BK24+'Comm 95+ Furnace - New'!BK24+'Comm 95+% Furnace - Replace'!BK24+Custom!BK24,0)","v":59},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK24+'Res .95+% Res Furnace - Replace'!BL24+'Res Water Heating .67 EF'!BL24+'Programmable Thermostats'!BL24+'Comm 95+ Furnace - New'!BL24+'Comm 95+% Furnace - Replace'!BL24+Custom!BL24,0)","v":32992},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BL24+'Res .95+% Res Furnace - Replace'!BM24+'Res Water Heating .67 EF'!BM24+'Programmable Thermostats'!BM24+'Comm 95+ Furnace - New'!BM24+'Comm 95+% Furnace - Replace'!BM24+Custom!BM24,0)","v":1},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM24+'Res .95+% Res Furnace - Replace'!BN24+'Res Water Heating .67 EF'!BN24+'Programmable Thermostats'!BN24+'Comm 95+ Furnace - New'!BN24+'Comm 95+% Furnace - Replace'!BN24+Custom!BN24,0)","v":52080},null,85072,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ24+'Res .95+% Res Furnace - Replace'!BR24+'Res Water Heating .67 EF'!BR24+'Programmable Thermostats'!BR24+'Comm 95+ Furnace - New'!BR24+'Comm 95+% Furnace - Replace'!BR24+Custom!BR24,0)","v":0},null,85072,null,null,2025,13795,5966,8561,28322,null,0,0,0,null,28322,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":4}]
["6) Variable O&M ($/Dk) =",null,null,null,"21) Avg. Dk/Part. Saved =",null,null,null,null,12,null,2026,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M25+'Res .95+% Res Furnace - Replace'!M25+'Res Water Heating .67 EF'!M25+'Programmable Thermostats'!M25+'Comm 95+ Furnace - New'!M25+'Comm 95+% Furnace - Replace'!M25+Custom!M25,0)","v":3795},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!N25+'Res .95+% Res Furnace - Replace'!N25+'Res Water Heating .67 EF'!N25+'Programmable Thermostats'!N25+'Comm 95+ Furnace - New'!N25+'Comm 95+% Furnace - Replace'!N25+Custom!N25,0)","v":26},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O25+'Res .95+% Res Furnace - Replace'!O25+'Res Water Heating .67 EF'!O25+'Programmable Thermostats'!O25+'Comm 95+ Furnace - New'!O25+'Comm 95+% Furnace - Replace'!O25+Custom!O25,0)","v":14277},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!P25+'Res .95+% Res Furnace - Replace'!P25+'Res Water Heating .67 EF'!P25+'Programmable Thermostats'!P25+'Comm 95+ Furnace - New'!P25+'Comm 95+% Furnace - Replace'!P25+Custom!P25,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q25+'Res .95+% Res Furnace - Replace'!Q25+'Res Water Heating .67 EF'!Q25+'Programmable Thermostats'!Q25+'Comm 95+ Furnace - New'!Q25+'Comm 95+% Furnace - Replace'!Q25+Custom!Q25,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!R25+'Res .95+% Res Furnace - Replace'!R25+'Res Water Heating .67 EF'!R25+'Programmable Thermostats'!R25+'Comm 95+ Furnace - New'!R25+'Comm 95+% Furnace - Replace'!R25+Custom!R25,0)","v":14277},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S25+'Res .95+% Res Furnace - Replace'!S25+'Res Water Heating .67 EF'!S25+'Programmable Thermostats'!S25+'Comm 95+ Furnace - New'!S25+'Comm 95+% Furnace - Replace'!S25+Custom!S25,0)","v":38},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!T25+'Res .95+% Res Furnace - Replace'!T25+'Res Water Heating .67 EF'!T25+'Programmable Thermostats'!T25+'Comm 95+ Furnace - New'!T25+'Comm 95+% Furnace - Replace'!T25+Custom!T25,0)","v":1113},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U25+'Res .95+% Res Furnace - Replace'!U25+'Res Water Heating .67 EF'!U25+'Programmable Thermostats'!U25+'Comm 95+ Furnace - New'!U25+'Comm 95+% Furnace - Replace'!U25+Custom!U25,0)","v":6042},20319,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X25+'Res .95+% Res Furnace - Replace'!X25+'Res Water Heating .67 EF'!X25+'Programmable Thermostats'!X25+'Comm 95+ Furnace - New'!X25+'Comm 95+% Furnace - Replace'!X25+Custom!X25,0)","v":6435},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y25+'Res .95+% Res Furnace - Replace'!Y25+'Res Water Heating .67 EF'!Y25+'Programmable Thermostats'!Y25+'Comm 95+ Furnace - New'!Y25+'Comm 95+% Furnace - Replace'!Y25+Custom!Y25,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z25+'Res .95+% Res Furnace - Replace'!Z25+'Res Water Heating .67 EF'!Z25+'Programmable Thermostats'!Z25+'Comm 95+ Furnace - New'!Z25+'Comm 95+% Furnace - Replace'!Z25+Custom!Z25,0)","v":0},6435,13884,null,null,2026,14277,6042,20319,null,0,0,0,null,20319,null,null,2026,14277,6042,20319,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT25+'Res .95+% Res Furnace - Replace'!AU25+'Res Water Heating .67 EF'!AU25+'Programmable Thermostats'!AU25+'Comm 95+ Furnace - New'!AU25+'Comm 95+% Furnace - Replace'!AU25+Custom!AU25,0)","v":8813},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AU25+'Res .95+% Res Furnace - Replace'!AV25+'Res Water Heating .67 EF'!AV25+'Programmable Thermostats'!AV25+'Comm 95+ Furnace - New'!AV25+'Comm 95+% Furnace - Replace'!AV25+Custom!AV25,0)","v":3},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV25+'Res .95+% Res Furnace - Replace'!AW25+'Res Water Heating .67 EF'!AW25+'Programmable Thermostats'!AW25+'Comm 95+ Furnace - New'!AW25+'Comm 95+% Furnace - Replace'!AW25+Custom!AW25,0)","v":1746},null,null,30878,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA25+'Res .95+% Res Furnace - Replace'!BB25+'Res Water Heating .67 EF'!BB25+'Programmable Thermostats'!BB25+'Comm 95+ Furnace - New'!BB25+'Comm 95+% Furnace - Replace'!BB25+Custom!BB25,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB25+'Res .95+% Res Furnace - Replace'!BC25+'Res Water Heating .67 EF'!BC25+'Programmable Thermostats'!BC25+'Comm 95+ Furnace - New'!BC25+'Comm 95+% Furnace - Replace'!BC25+Custom!BC25,0)","v":0},0,30878,null,null,2026,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH25+'Res .95+% Res Furnace - Replace'!BI25+'Res Water Heating .67 EF'!BI25+'Programmable Thermostats'!BI25+'Comm 95+ Furnace - New'!BI25+'Comm 95+% Furnace - Replace'!BI25+Custom!BI25,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI25+'Res .95+% Res Furnace - Replace'!BJ25+'Res Water Heating .67 EF'!BJ25+'Programmable Thermostats'!BJ25+'Comm 95+ Furnace - New'!BJ25+'Comm 95+% Furnace - Replace'!BJ25+Custom!BJ25,0)","v":3795},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BJ25+'Res .95+% Res Furnace - Replace'!BK25+'Res Water Heating .67 EF'!BK25+'Programmable Thermostats'!BK25+'Comm 95+ Furnace - New'!BK25+'Comm 95+% Furnace - Replace'!BK25+Custom!BK25,0)","v":61},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK25+'Res .95+% Res Furnace - Replace'!BL25+'Res Water Heating .67 EF'!BL25+'Programmable Thermostats'!BL25+'Comm 95+ Furnace - New'!BL25+'Comm 95+% Furnace - Replace'!BL25+Custom!BL25,0)","v":34145},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BL25+'Res .95+% Res Furnace - Replace'!BM25+'Res Water Heating .67 EF'!BM25+'Programmable Thermostats'!BM25+'Comm 95+ Furnace - New'!BM25+'Comm 95+% Furnace - Replace'!BM25+Custom!BM25,0)","v":1},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM25+'Res .95+% Res Furnace - Replace'!BN25+'Res Water Heating .67 EF'!BN25+'Programmable Thermostats'!BN25+'Comm 95+ Furnace - New'!BN25+'Comm 95+% Furnace - Replace'!BN25+Custom!BN25,0)","v":54091},null,88236,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ25+'Res .95+% Res Furnace - Replace'!BR25+'Res Water Heating .67 EF'!BR25+'Programmable Thermostats'!BR25+'Comm 95+ Furnace - New'!BR25+'Comm 95+% Furnace - Replace'!BR25+Custom!BR25,0)","v":0},null,88236,null,null,2026,14277,6042,8813,29132,null,0,0,0,null,29132]
["     Escalation Rate =",null,null,null,null,null,null,null,null,13,null,2027,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M26+'Res .95+% Res Furnace - Replace'!M26+'Res Water Heating .67 EF'!M26+'Programmable Thermostats'!M26+'Comm 95+ Furnace - New'!M26+'Comm 95+% Furnace - Replace'!M26+Custom!M26,0)","v":3795},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!N26+'Res .95+% Res Furnace - Replace'!N26+'Res Water Heating .67 EF'!N26+'Programmable Thermostats'!N26+'Comm 95+ Furnace - New'!N26+'Comm 95+% Furnace - Replace'!N26+Custom!N26,0)","v":27},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O26+'Res .95+% Res Furnace - Replace'!O26+'Res Water Heating .67 EF'!O26+'Programmable Thermostats'!O26+'Comm 95+ Furnace - New'!O26+'Comm 95+% Furnace - Replace'!O26+Custom!O26,0)","v":14778},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!P26+'Res .95+% Res Furnace - Replace'!P26+'Res Water Heating .67 EF'!P26+'Programmable Thermostats'!P26+'Comm 95+ Furnace - New'!P26+'Comm 95+% Furnace - Replace'!P26+Custom!P26,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q26+'Res .95+% Res Furnace - Replace'!Q26+'Res Water Heating .67 EF'!Q26+'Programmable Thermostats'!Q26+'Comm 95+ Furnace - New'!Q26+'Comm 95+% Furnace - Replace'!Q26+Custom!Q26,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!R26+'Res .95+% Res Furnace - Replace'!R26+'Res Water Heating .67 EF'!R26+'Programmable Thermostats'!R26+'Comm 95+ Furnace - New'!R26+'Comm 95+% Furnace - Replace'!R26+Custom!R26,0)","v":14778},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S26+'Res .95+% Res Furnace - Replace'!S26+'Res Water Heating .67 EF'!S26+'Programmable Thermostats'!S26+'Comm 95+ Furnace - New'!S26+'Comm 95+% Furnace - Replace'!S26+Custom!S26,0)","v":38},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!T26+'Res .95+% Res Furnace - Replace'!T26+'Res Water Heating .67 EF'!T26+'Programmable Thermostats'!T26+'Comm 95+ Furnace - New'!T26+'Comm 95+% Furnace - Replace'!T26+Custom!T26,0)","v":1120},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U26+'Res .95+% Res Furnace - Replace'!U26+'Res Water Heating .67 EF'!U26+'Programmable Thermostats'!U26+'Comm 95+ Furnace - New'!U26+'Comm 95+% Furnace - Replace'!U26+Custom!U26,0)","v":6080},20858,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X26+'Res .95+% Res Furnace - Replace'!X26+'Res Water Heating .67 EF'!X26+'Programmable Thermostats'!X26+'Comm 95+ Furnace - New'!X26+'Comm 95+% Furnace - Replace'!X26+Custom!X26,0)","v":6663},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y26+'Res .95+% Res Furnace - Replace'!Y26+'Res Water Heating .67 EF'!Y26+'Programmable Thermostats'!Y26+'Comm 95+ Furnace - New'!Y26+'Comm 95+% Furnace - Replace'!Y26+Custom!Y26,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z26+'Res .95+% Res Furnace - Replace'!Z26+'Res Water Heating .67 EF'!Z26+'Programmable Thermostats'!Z26+'Comm 95+ Furnace - New'!Z26+'Comm 95+% Furnace - Replace'!Z26+Custom!Z26,0)","v":0},6663,14195,null,null,2027,14778,6080,20858,null,0,0,0,null,20858,null,null,2027,14778,6080,20858,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT26+'Res .95+% Res Furnace - Replace'!AU26+'Res Water Heating .67 EF'!AU26+'Programmable Thermostats'!AU26+'Comm 95+ Furnace - New'!AU26+'Comm 95+% Furnace - Replace'!AU26+Custom!AU26,0)","v":9065},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AU26+'Res .95+% Res Furnace - Replace'!AV26+'Res Water Heating .67 EF'!AV26+'Programmable Thermostats'!AV26+'Comm 95+ Furnace - New'!AV26+'Comm 95+% Furnace - Replace'!AV26+Custom!AV26,0)","v":3},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV26+'Res .95+% Res Furnace - Replace'!AW26+'Res Water Heating .67 EF'!AW26+'Programmable Thermostats'!AW26+'Comm 95+ Furnace - New'!AW26+'Comm 95+% Furnace - Replace'!AW26+Custom!AW26,0)","v":1784},null,null,31707,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA26+'Res .95+% Res Furnace - Replace'!BB26+'Res Water Heating .67 EF'!BB26+'Programmable Thermostats'!BB26+'Comm 95+ Furnace - New'!BB26+'Comm 95+% Furnace - Replace'!BB26+Custom!BB26,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB26+'Res .95+% Res Furnace - Replace'!BC26+'Res Water Heating .67 EF'!BC26+'Programmable Thermostats'!BC26+'Comm 95+ Furnace - New'!BC26+'Comm 95+% Furnace - Replace'!BC26+Custom!BC26,0)","v":0},0,31707,null,null,2027,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH26+'Res .95+% Res Furnace - Replace'!BI26+'Res Water Heating .67 EF'!BI26+'Programmable Thermostats'!BI26+'Comm 95+ Furnace - New'!BI26+'Comm 95+% Furnace - Replace'!BI26+Custom!BI26,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI26+'Res .95+% Res Furnace - Replace'!BJ26+'Res Water Heating .67 EF'!BJ26+'Programmable Thermostats'!BJ26+'Comm 95+ Furnace - New'!BJ26+'Comm 95+% Furnace - Replace'!BJ26+Custom!BJ26,0)","v":3795},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BJ26+'Res .95+% Res Furnace - Replace'!BK26+'Res Water Heating .67 EF'!BK26+'Programmable Thermostats'!BK26+'Comm 95+ Furnace - New'!BK26+'Comm 95+% Furnace - Replace'!BK26+Custom!BK26,0)","v":63},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK26+'Res .95+% Res Furnace - Replace'!BL26+'Res Water Heating .67 EF'!BL26+'Programmable Thermostats'!BL26+'Comm 95+ Furnace - New'!BL26+'Comm 95+% Furnace - Replace'!BL26+Custom!BL26,0)","v":35341},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BL26+'Res .95+% Res Furnace - Replace'!BM26+'Res Water Heating .67 EF'!BM26+'Programmable Thermostats'!BM26+'Comm 95+ Furnace - New'!BM26+'Comm 95+% Furnace - Replace'!BM26+Custom!BM26,0)","v":2},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM26+'Res .95+% Res Furnace - Replace'!BN26+'Res Water Heating .67 EF'!BN26+'Programmable Thermostats'!BN26+'Comm 95+ Furnace - New'!BN26+'Comm 95+% Furnace - Replace'!BN26+Custom!BN26,0)","v":55854},null,91195,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ26+'Res .95+% Res Furnace - Replace'!BR26+'Res Water Heating .67 EF'!BR26+'Programmable Thermostats'!BR26+'Comm 95+ Furnace - New'!BR26+'Comm 95+% Furnace - Replace'!BR26+Custom!BR26,0)","v":0},null,91195,null,null,2027,14778,6080,9065,29923,null,0,0,0,null,29923]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",null,null,null,null,14,null,2028,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M27+'Res .95+% Res Furnace - Replace'!M27+'Res Water Heating .67 EF'!M27+'Programmable Thermostats'!M27+'Comm 95+ Furnace - New'!M27+'Comm 95+% Furnace - Replace'!M27+Custom!M27,0)","v":3795},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!N27+'Res .95+% Res Furnace - Replace'!N27+'Res Water Heating .67 EF'!N27+'Programmable Thermostats'!N27+'Comm 95+ Furnace - New'!N27+'Comm 95+% Furnace - Replace'!N27+Custom!N27,0)","v":28},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O27+'Res .95+% Res Furnace - Replace'!O27+'Res Water Heating .67 EF'!O27+'Programmable Thermostats'!O27+'Comm 95+ Furnace - New'!O27+'Comm 95+% Furnace - Replace'!O27+Custom!O27,0)","v":15295},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!P27+'Res .95+% Res Furnace - Replace'!P27+'Res Water Heating .67 EF'!P27+'Programmable Thermostats'!P27+'Comm 95+ Furnace - New'!P27+'Comm 95+% Furnace - Replace'!P27+Custom!P27,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q27+'Res .95+% Res Furnace - Replace'!Q27+'Res Water Heating .67 EF'!Q27+'Programmable Thermostats'!Q27+'Comm 95+ Furnace - New'!Q27+'Comm 95+% Furnace - Replace'!Q27+Custom!Q27,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!R27+'Res .95+% Res Furnace - Replace'!R27+'Res Water Heating .67 EF'!R27+'Programmable Thermostats'!R27+'Comm 95+ Furnace - New'!R27+'Comm 95+% Furnace - Replace'!R27+Custom!R27,0)","v":15295},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S27+'Res .95+% Res Furnace - Replace'!S27+'Res Water Heating .67 EF'!S27+'Programmable Thermostats'!S27+'Comm 95+ Furnace - New'!S27+'Comm 95+% Furnace - Replace'!S27+Custom!S27,0)","v":38},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!T27+'Res .95+% Res Furnace - Replace'!T27+'Res Water Heating .67 EF'!T27+'Programmable Thermostats'!T27+'Comm 95+ Furnace - New'!T27+'Comm 95+% Furnace - Replace'!T27+Custom!T27,0)","v":1134},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U27+'Res .95+% Res Furnace - Replace'!U27+'Res Water Heating .67 EF'!U27+'Programmable Thermostats'!U27+'Comm 95+ Furnace - New'!U27+'Comm 95+% Furnace - Replace'!U27+Custom!U27,0)","v":6156},21451,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X27+'Res .95+% Res Furnace - Replace'!X27+'Res Water Heating .67 EF'!X27+'Programmable Thermostats'!X27+'Comm 95+ Furnace - New'!X27+'Comm 95+% Furnace - Replace'!X27+Custom!X27,0)","v":6895},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y27+'Res .95+% Res Furnace - Replace'!Y27+'Res Water Heating .67 EF'!Y27+'Programmable Thermostats'!Y27+'Comm 95+ Furnace - New'!Y27+'Comm 95+% Furnace - Replace'!Y27+Custom!Y27,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z27+'Res .95+% Res Furnace - Replace'!Z27+'Res Water Heating .67 EF'!Z27+'Programmable Thermostats'!Z27+'Comm 95+ Furnace - New'!Z27+'Comm 95+% Furnace - Replace'!Z27+Custom!Z27,0)","v":0},6895,14556,null,null,2028,15295,6156,21451,null,0,0,0,null,21451,null,null,2028,15295,6156,21451,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT27+'Res .95+% Res Furnace - Replace'!AU27+'Res Water Heating .67 EF'!AU27+'Programmable Thermostats'!AU27+'Comm 95+ Furnace - New'!AU27+'Comm 95+% Furnace - Replace'!AU27+Custom!AU27,0)","v":9317},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AU27+'Res .95+% Res Furnace - Replace'!AV27+'Res Water Heating .67 EF'!AV27+'Programmable Thermostats'!AV27+'Comm 95+ Furnace - New'!AV27+'Comm 95+% Furnace - Replace'!AV27+Custom!AV27,0)","v":3},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV27+'Res .95+% Res Furnace - Replace'!AW27+'Res Water Heating .67 EF'!AW27+'Programmable Thermostats'!AW27+'Comm 95+ Furnace - New'!AW27+'Comm 95+% Furnace - Replace'!AW27+Custom!AW27,0)","v":1825},null,null,32593,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA27+'Res .95+% Res Furnace - Replace'!BB27+'Res Water Heating .67 EF'!BB27+'Programmable Thermostats'!BB27+'Comm 95+ Furnace - New'!BB27+'Comm 95+% Furnace - Replace'!BB27+Custom!BB27,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB27+'Res .95+% Res Furnace - Replace'!BC27+'Res Water Heating .67 EF'!BC27+'Programmable Thermostats'!BC27+'Comm 95+ Furnace - New'!BC27+'Comm 95+% Furnace - Replace'!BC27+Custom!BC27,0)","v":0},0,32593,null,null,2028,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH27+'Res .95+% Res Furnace - Replace'!BI27+'Res Water Heating .67 EF'!BI27+'Programmable Thermostats'!BI27+'Comm 95+ Furnace - New'!BI27+'Comm 95+% Furnace - Replace'!BI27+Custom!BI27,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI27+'Res .95+% Res Furnace - Replace'!BJ27+'Res Water Heating .67 EF'!BJ27+'Programmable Thermostats'!BJ27+'Comm 95+ Furnace - New'!BJ27+'Comm 95+% Furnace - Replace'!BJ27+Custom!BJ27,0)","v":3795},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BJ27+'Res .95+% Res Furnace - Replace'!BK27+'Res Water Heating .67 EF'!BK27+'Programmable Thermostats'!BK27+'Comm 95+ Furnace - New'!BK27+'Comm 95+% Furnace - Replace'!BK27+Custom!BK27,0)","v":66},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK27+'Res .95+% Res Furnace - Replace'!BL27+'Res Water Heating .67 EF'!BL27+'Programmable Thermostats'!BL27+'Comm 95+ Furnace - New'!BL27+'Comm 95+% Furnace - Replace'!BL27+Custom!BL27,0)","v":36579},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BL27+'Res .95+% Res Furnace - Replace'!BM27+'Res Water Heating .67 EF'!BM27+'Programmable Thermostats'!BM27+'Comm 95+ Furnace - New'!BM27+'Comm 95+% Furnace - Replace'!BM27+Custom!BM27,0)","v":2},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM27+'Res .95+% Res Furnace - Replace'!BN27+'Res Water Heating .67 EF'!BN27+'Programmable Thermostats'!BN27+'Comm 95+ Furnace - New'!BN27+'Comm 95+% Furnace - Replace'!BN27+Custom!BN27,0)","v":57868},null,94447,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ27+'Res .95+% Res Furnace - Replace'!BR27+'Res Water Heating .67 EF'!BR27+'Programmable Thermostats'!BR27+'Comm 95+ Furnace - New'!BR27+'Comm 95+% Furnace - Replace'!BR27+Custom!BR27,0)","v":0},null,94447,null,null,2028,15295,6156,9317,30768,null,0,0,0,null,30768]
["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 .95+% Res Furnace - NEW'!M28+'Res .95+% Res Furnace - Replace'!M28+'Res Water Heating .67 EF'!M28+'Programmable Thermostats'!M28+'Comm 95+ Furnace - New'!M28+'Comm 95+% Furnace - Replace'!M28+Custom!M28,0)","v":3795},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!N28+'Res .95+% Res Furnace - Replace'!N28+'Res Water Heating .67 EF'!N28+'Programmable Thermostats'!N28+'Comm 95+ Furnace - New'!N28+'Comm 95+% Furnace - Replace'!N28+Custom!N28,0)","v":29},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O28+'Res .95+% Res Furnace - Replace'!O28+'Res Water Heating .67 EF'!O28+'Programmable Thermostats'!O28+'Comm 95+ Furnace - New'!O28+'Comm 95+% Furnace - Replace'!O28+Custom!O28,0)","v":15830},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!P28+'Res .95+% Res Furnace - Replace'!P28+'Res Water Heating .67 EF'!P28+'Programmable Thermostats'!P28+'Comm 95+ Furnace - New'!P28+'Comm 95+% Furnace - Replace'!P28+Custom!P28,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q28+'Res .95+% Res Furnace - Replace'!Q28+'Res Water Heating .67 EF'!Q28+'Programmable Thermostats'!Q28+'Comm 95+ Furnace - New'!Q28+'Comm 95+% Furnace - Replace'!Q28+Custom!Q28,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!R28+'Res .95+% Res Furnace - Replace'!R28+'Res Water Heating .67 EF'!R28+'Programmable Thermostats'!R28+'Comm 95+ Furnace - New'!R28+'Comm 95+% Furnace - Replace'!R28+Custom!R28,0)","v":15830},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S28+'Res .95+% Res Furnace - Replace'!S28+'Res Water Heating .67 EF'!S28+'Programmable Thermostats'!S28+'Comm 95+ Furnace - New'!S28+'Comm 95+% Furnace - Replace'!S28+Custom!S28,0)","v":38},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!T28+'Res .95+% Res Furnace - Replace'!T28+'Res Water Heating .67 EF'!T28+'Programmable Thermostats'!T28+'Comm 95+ Furnace - New'!T28+'Comm 95+% Furnace - Replace'!T28+Custom!T28,0)","v":1141},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U28+'Res .95+% Res Furnace - Replace'!U28+'Res Water Heating .67 EF'!U28+'Programmable Thermostats'!U28+'Comm 95+ Furnace - New'!U28+'Comm 95+% Furnace - Replace'!U28+Custom!U28,0)","v":6195},22025,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X28+'Res .95+% Res Furnace - Replace'!X28+'Res Water Heating .67 EF'!X28+'Programmable Thermostats'!X28+'Comm 95+ Furnace - New'!X28+'Comm 95+% Furnace - Replace'!X28+Custom!X28,0)","v":7136},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y28+'Res .95+% Res Furnace - Replace'!Y28+'Res Water Heating .67 EF'!Y28+'Programmable Thermostats'!Y28+'Comm 95+ Furnace - New'!Y28+'Comm 95+% Furnace - Replace'!Y28+Custom!Y28,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z28+'Res .95+% Res Furnace - Replace'!Z28+'Res Water Heating .67 EF'!Z28+'Programmable Thermostats'!Z28+'Comm 95+ Furnace - New'!Z28+'Comm 95+% Furnace - Replace'!Z28+Custom!Z28,0)","v":0},7136,14889,null,null,2029,15830,6195,22025,null,0,0,0,null,22025,null,null,2029,15830,6195,22025,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT28+'Res .95+% Res Furnace - Replace'!AU28+'Res Water Heating .67 EF'!AU28+'Programmable Thermostats'!AU28+'Comm 95+ Furnace - New'!AU28+'Comm 95+% Furnace - Replace'!AU28+Custom!AU28,0)","v":9569},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AU28+'Res .95+% Res Furnace - Replace'!AV28+'Res Water Heating .67 EF'!AV28+'Programmable Thermostats'!AV28+'Comm 95+ Furnace - New'!AV28+'Comm 95+% Furnace - Replace'!AV28+Custom!AV28,0)","v":3},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV28+'Res .95+% Res Furnace - Replace'!AW28+'Res Water Heating .67 EF'!AW28+'Programmable Thermostats'!AW28+'Comm 95+ Furnace - New'!AW28+'Comm 95+% Furnace - Replace'!AW28+Custom!AW28,0)","v":1867},null,null,33461,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA28+'Res .95+% Res Furnace - Replace'!BB28+'Res Water Heating .67 EF'!BB28+'Programmable Thermostats'!BB28+'Comm 95+ Furnace - New'!BB28+'Comm 95+% Furnace - Replace'!BB28+Custom!BB28,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB28+'Res .95+% Res Furnace - Replace'!BC28+'Res Water Heating .67 EF'!BC28+'Programmable Thermostats'!BC28+'Comm 95+ Furnace - New'!BC28+'Comm 95+% Furnace - Replace'!BC28+Custom!BC28,0)","v":0},0,33461,null,null,2029,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH28+'Res .95+% Res Furnace - Replace'!BI28+'Res Water Heating .67 EF'!BI28+'Programmable Thermostats'!BI28+'Comm 95+ Furnace - New'!BI28+'Comm 95+% Furnace - Replace'!BI28+Custom!BI28,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI28+'Res .95+% Res Furnace - Replace'!BJ28+'Res Water Heating .67 EF'!BJ28+'Programmable Thermostats'!BJ28+'Comm 95+ Furnace - New'!BJ28+'Comm 95+% Furnace - Replace'!BJ28+Custom!BJ28,0)","v":3795},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BJ28+'Res .95+% Res Furnace - Replace'!BK28+'Res Water Heating .67 EF'!BK28+'Programmable Thermostats'!BK28+'Comm 95+ Furnace - New'!BK28+'Comm 95+% Furnace - Replace'!BK28+Custom!BK28,0)","v":68},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK28+'Res .95+% Res Furnace - Replace'!BL28+'Res Water Heating .67 EF'!BL28+'Programmable Thermostats'!BL28+'Comm 95+ Furnace - New'!BL28+'Comm 95+% Furnace - Replace'!BL28+Custom!BL28,0)","v":37858},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BL28+'Res .95+% Res Furnace - Replace'!BM28+'Res Water Heating .67 EF'!BM28+'Programmable Thermostats'!BM28+'Comm 95+ Furnace - New'!BM28+'Comm 95+% Furnace - Replace'!BM28+Custom!BM28,0)","v":2},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM28+'Res .95+% Res Furnace - Replace'!BN28+'Res Water Heating .67 EF'!BN28+'Programmable Thermostats'!BN28+'Comm 95+ Furnace - New'!BN28+'Comm 95+% Furnace - Replace'!BN28+Custom!BN28,0)","v":59878},null,97736,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ28+'Res .95+% Res Furnace - Replace'!BR28+'Res Water Heating .67 EF'!BR28+'Programmable Thermostats'!BR28+'Comm 95+ Furnace - New'!BR28+'Comm 95+% Furnace - Replace'!BR28+Custom!BR28,0)","v":0},null,97736,null,null,2029,15830,6195,9569,31594,null,0,0,0,null,31594]
["    Escalation Rate =",null,null,null,null,null,null,null,null,16,null,2030,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M29+'Res .95+% Res Furnace - Replace'!M29+'Res Water Heating .67 EF'!M29+'Programmable Thermostats'!M29+'Comm 95+ Furnace - New'!M29+'Comm 95+% Furnace - Replace'!M29+Custom!M29,0)","v":3795},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!N29+'Res .95+% Res Furnace - Replace'!N29+'Res Water Heating .67 EF'!N29+'Programmable Thermostats'!N29+'Comm 95+ Furnace - New'!N29+'Comm 95+% Furnace - Replace'!N29+Custom!N29,0)","v":30},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O29+'Res .95+% Res Furnace - Replace'!O29+'Res Water Heating .67 EF'!O29+'Programmable Thermostats'!O29+'Comm 95+ Furnace - New'!O29+'Comm 95+% Furnace - Replace'!O29+Custom!O29,0)","v":16383},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!P29+'Res .95+% Res Furnace - Replace'!P29+'Res Water Heating .67 EF'!P29+'Programmable Thermostats'!P29+'Comm 95+ Furnace - New'!P29+'Comm 95+% Furnace - Replace'!P29+Custom!P29,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q29+'Res .95+% Res Furnace - Replace'!Q29+'Res Water Heating .67 EF'!Q29+'Programmable Thermostats'!Q29+'Comm 95+ Furnace - New'!Q29+'Comm 95+% Furnace - Replace'!Q29+Custom!Q29,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!R29+'Res .95+% Res Furnace - Replace'!R29+'Res Water Heating .67 EF'!R29+'Programmable Thermostats'!R29+'Comm 95+ Furnace - New'!R29+'Comm 95+% Furnace - Replace'!R29+Custom!R29,0)","v":16383},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S29+'Res .95+% Res Furnace - Replace'!S29+'Res Water Heating .67 EF'!S29+'Programmable Thermostats'!S29+'Comm 95+ Furnace - New'!S29+'Comm 95+% Furnace - Replace'!S29+Custom!S29,0)","v":38},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!T29+'Res .95+% Res Furnace - Replace'!T29+'Res Water Heating .67 EF'!T29+'Programmable Thermostats'!T29+'Comm 95+ Furnace - New'!T29+'Comm 95+% Furnace - Replace'!T29+Custom!T29,0)","v":1155},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U29+'Res .95+% Res Furnace - Replace'!U29+'Res Water Heating .67 EF'!U29+'Programmable Thermostats'!U29+'Comm 95+ Furnace - New'!U29+'Comm 95+% Furnace - Replace'!U29+Custom!U29,0)","v":6271},22654,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X29+'Res .95+% Res Furnace - Replace'!X29+'Res Water Heating .67 EF'!X29+'Programmable Thermostats'!X29+'Comm 95+ Furnace - New'!X29+'Comm 95+% Furnace - Replace'!X29+Custom!X29,0)","v":7385},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y29+'Res .95+% Res Furnace - Replace'!Y29+'Res Water Heating .67 EF'!Y29+'Programmable Thermostats'!Y29+'Comm 95+ Furnace - New'!Y29+'Comm 95+% Furnace - Replace'!Y29+Custom!Y29,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z29+'Res .95+% Res Furnace - Replace'!Z29+'Res Water Heating .67 EF'!Z29+'Programmable Thermostats'!Z29+'Comm 95+ Furnace - New'!Z29+'Comm 95+% Furnace - Replace'!Z29+Custom!Z29,0)","v":0},7385,15269,null,null,2030,16383,6271,22654,null,0,0,0,null,22654,null,null,2030,16383,6271,22654,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT29+'Res .95+% Res Furnace - Replace'!AU29+'Res Water Heating .67 EF'!AU29+'Programmable Thermostats'!AU29+'Comm 95+ Furnace - New'!AU29+'Comm 95+% Furnace - Replace'!AU29+Custom!AU29,0)","v":10073},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AU29+'Res .95+% Res Furnace - Replace'!AV29+'Res Water Heating .67 EF'!AV29+'Programmable Thermostats'!AV29+'Comm 95+ Furnace - New'!AV29+'Comm 95+% Furnace - Replace'!AV29+Custom!AV29,0)","v":4},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV29+'Res .95+% Res Furnace - Replace'!AW29+'Res Water Heating .67 EF'!AW29+'Programmable Thermostats'!AW29+'Comm 95+ Furnace - New'!AW29+'Comm 95+% Furnace - Replace'!AW29+Custom!AW29,0)","v":1913},null,null,34640,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA29+'Res .95+% Res Furnace - Replace'!BB29+'Res Water Heating .67 EF'!BB29+'Programmable Thermostats'!BB29+'Comm 95+ Furnace - New'!BB29+'Comm 95+% Furnace - Replace'!BB29+Custom!BB29,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB29+'Res .95+% Res Furnace - Replace'!BC29+'Res Water Heating .67 EF'!BC29+'Programmable Thermostats'!BC29+'Comm 95+ Furnace - New'!BC29+'Comm 95+% Furnace - Replace'!BC29+Custom!BC29,0)","v":0},0,34640,null,null,2030,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH29+'Res .95+% Res Furnace - Replace'!BI29+'Res Water Heating .67 EF'!BI29+'Programmable Thermostats'!BI29+'Comm 95+ Furnace - New'!BI29+'Comm 95+% Furnace - Replace'!BI29+Custom!BI29,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI29+'Res .95+% Res Furnace - Replace'!BJ29+'Res Water Heating .67 EF'!BJ29+'Programmable Thermostats'!BJ29+'Comm 95+ Furnace - New'!BJ29+'Comm 95+% Furnace - Replace'!BJ29+Custom!BJ29,0)","v":3795},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BJ29+'Res .95+% Res Furnace - Replace'!BK29+'Res Water Heating .67 EF'!BK29+'Programmable Thermostats'!BK29+'Comm 95+ Furnace - New'!BK29+'Comm 95+% Furnace - Replace'!BK29+Custom!BK29,0)","v":70},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK29+'Res .95+% Res Furnace - Replace'!BL29+'Res Water Heating .67 EF'!BL29+'Programmable Thermostats'!BL29+'Comm 95+ Furnace - New'!BL29+'Comm 95+% Furnace - Replace'!BL29+Custom!BL29,0)","v":39182},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BL29+'Res .95+% Res Furnace - Replace'!BM29+'Res Water Heating .67 EF'!BM29+'Programmable Thermostats'!BM29+'Comm 95+ Furnace - New'!BM29+'Comm 95+% Furnace - Replace'!BM29+Custom!BM29,0)","v":2},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM29+'Res .95+% Res Furnace - Replace'!BN29+'Res Water Heating .67 EF'!BN29+'Programmable Thermostats'!BN29+'Comm 95+ Furnace - New'!BN29+'Comm 95+% Furnace - Replace'!BN29+Custom!BN29,0)","v":61893},null,101075,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ29+'Res .95+% Res Furnace - Replace'!BR29+'Res Water Heating .67 EF'!BR29+'Programmable Thermostats'!BR29+'Comm 95+ Furnace - New'!BR29+'Comm 95+% Furnace - Replace'!BR29+Custom!BR29,0)","v":0},null,101075,null,null,2030,16383,6271,10073,32727,null,0,0,0,null,32727]
[null,null,null,null,"23) Number of Participants =",{"$f":"+'Total Program Inputs'!C22","v":500},null,null,null,17,null,2031,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M30+'Res .95+% Res Furnace - Replace'!M30+'Res Water Heating .67 EF'!M30+'Programmable Thermostats'!M30+'Comm 95+ Furnace - New'!M30+'Comm 95+% Furnace - Replace'!M30+Custom!M30,0)","v":3795},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!N30+'Res .95+% Res Furnace - Replace'!N30+'Res Water Heating .67 EF'!N30+'Programmable Thermostats'!N30+'Comm 95+ Furnace - New'!N30+'Comm 95+% Furnace - Replace'!N30+Custom!N30,0)","v":31},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O30+'Res .95+% Res Furnace - Replace'!O30+'Res Water Heating .67 EF'!O30+'Programmable Thermostats'!O30+'Comm 95+ Furnace - New'!O30+'Comm 95+% Furnace - Replace'!O30+Custom!O30,0)","v":16956},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!P30+'Res .95+% Res Furnace - Replace'!P30+'Res Water Heating .67 EF'!P30+'Programmable Thermostats'!P30+'Comm 95+ Furnace - New'!P30+'Comm 95+% Furnace - Replace'!P30+Custom!P30,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q30+'Res .95+% Res Furnace - Replace'!Q30+'Res Water Heating .67 EF'!Q30+'Programmable Thermostats'!Q30+'Comm 95+ Furnace - New'!Q30+'Comm 95+% Furnace - Replace'!Q30+Custom!Q30,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!R30+'Res .95+% Res Furnace - Replace'!R30+'Res Water Heating .67 EF'!R30+'Programmable Thermostats'!R30+'Comm 95+ Furnace - New'!R30+'Comm 95+% Furnace - Replace'!R30+Custom!R30,0)","v":16956},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S30+'Res .95+% Res Furnace - Replace'!S30+'Res Water Heating .67 EF'!S30+'Programmable Thermostats'!S30+'Comm 95+ Furnace - New'!S30+'Comm 95+% Furnace - Replace'!S30+Custom!S30,0)","v":38},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!T30+'Res .95+% Res Furnace - Replace'!T30+'Res Water Heating .67 EF'!T30+'Programmable Thermostats'!T30+'Comm 95+ Furnace - New'!T30+'Comm 95+% Furnace - Replace'!T30+Custom!T30,0)","v":1169},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U30+'Res .95+% Res Furnace - Replace'!U30+'Res Water Heating .67 EF'!U30+'Programmable Thermostats'!U30+'Comm 95+ Furnace - New'!U30+'Comm 95+% Furnace - Replace'!U30+Custom!U30,0)","v":6346},23302,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X30+'Res .95+% Res Furnace - Replace'!X30+'Res Water Heating .67 EF'!X30+'Programmable Thermostats'!X30+'Comm 95+ Furnace - New'!X30+'Comm 95+% Furnace - Replace'!X30+Custom!X30,0)","v":7643},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y30+'Res .95+% Res Furnace - Replace'!Y30+'Res Water Heating .67 EF'!Y30+'Programmable Thermostats'!Y30+'Comm 95+ Furnace - New'!Y30+'Comm 95+% Furnace - Replace'!Y30+Custom!Y30,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z30+'Res .95+% Res Furnace - Replace'!Z30+'Res Water Heating .67 EF'!Z30+'Programmable Thermostats'!Z30+'Comm 95+ Furnace - New'!Z30+'Comm 95+% Furnace - Replace'!Z30+Custom!Z30,0)","v":0},7643,15659,null,null,2031,16956,6346,23302,null,0,0,0,null,23302,null,null,2031,16956,6346,23302,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT30+'Res .95+% Res Furnace - Replace'!AU30+'Res Water Heating .67 EF'!AU30+'Programmable Thermostats'!AU30+'Comm 95+ Furnace - New'!AU30+'Comm 95+% Furnace - Replace'!AU30+Custom!AU30,0)","v":10324},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AU30+'Res .95+% Res Furnace - Replace'!AV30+'Res Water Heating .67 EF'!AV30+'Programmable Thermostats'!AV30+'Comm 95+ Furnace - New'!AV30+'Comm 95+% Furnace - Replace'!AV30+Custom!AV30,0)","v":4},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV30+'Res .95+% Res Furnace - Replace'!AW30+'Res Water Heating .67 EF'!AW30+'Programmable Thermostats'!AW30+'Comm 95+ Furnace - New'!AW30+'Comm 95+% Furnace - Replace'!AW30+Custom!AW30,0)","v":1954},null,null,35580,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA30+'Res .95+% Res Furnace - Replace'!BB30+'Res Water Heating .67 EF'!BB30+'Programmable Thermostats'!BB30+'Comm 95+ Furnace - New'!BB30+'Comm 95+% Furnace - Replace'!BB30+Custom!BB30,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB30+'Res .95+% Res Furnace - Replace'!BC30+'Res Water Heating .67 EF'!BC30+'Programmable Thermostats'!BC30+'Comm 95+ Furnace - New'!BC30+'Comm 95+% Furnace - Replace'!BC30+Custom!BC30,0)","v":0},0,35580,null,null,2031,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH30+'Res .95+% Res Furnace - Replace'!BI30+'Res Water Heating .67 EF'!BI30+'Programmable Thermostats'!BI30+'Comm 95+ Furnace - New'!BI30+'Comm 95+% Furnace - Replace'!BI30+Custom!BI30,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI30+'Res .95+% Res Furnace - Replace'!BJ30+'Res Water Heating .67 EF'!BJ30+'Programmable Thermostats'!BJ30+'Comm 95+ Furnace - New'!BJ30+'Comm 95+% Furnace - Replace'!BJ30+Custom!BJ30,0)","v":3795},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BJ30+'Res .95+% Res Furnace - Replace'!BK30+'Res Water Heating .67 EF'!BK30+'Programmable Thermostats'!BK30+'Comm 95+ Furnace - New'!BK30+'Comm 95+% Furnace - Replace'!BK30+Custom!BK30,0)","v":73},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK30+'Res .95+% Res Furnace - Replace'!BL30+'Res Water Heating .67 EF'!BL30+'Programmable Thermostats'!BL30+'Comm 95+ Furnace - New'!BL30+'Comm 95+% Furnace - Replace'!BL30+Custom!BL30,0)","v":40556},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BL30+'Res .95+% Res Furnace - Replace'!BM30+'Res Water Heating .67 EF'!BM30+'Programmable Thermostats'!BM30+'Comm 95+ Furnace - New'!BM30+'Comm 95+% Furnace - Replace'!BM30+Custom!BM30,0)","v":2},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM30+'Res .95+% Res Furnace - Replace'!BN30+'Res Water Heating .67 EF'!BN30+'Programmable Thermostats'!BN30+'Comm 95+ Furnace - New'!BN30+'Comm 95+% Furnace - Replace'!BN30+Custom!BN30,0)","v":64154},null,104710,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ30+'Res .95+% Res Furnace - Replace'!BR30+'Res Water Heating .67 EF'!BR30+'Programmable Thermostats'!BR30+'Comm 95+ Furnace - New'!BR30+'Comm 95+% Furnace - Replace'!BR30+Custom!BR30,0)","v":0},null,104710,null,null,2031,16956,6346,10324,33626,null,0,0,0,null,33626,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,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M31+'Res .95+% Res Furnace - Replace'!M31+'Res Water Heating .67 EF'!M31+'Programmable Thermostats'!M31+'Comm 95+ Furnace - New'!M31+'Comm 95+% Furnace - Replace'!M31+Custom!M31,0)","v":3795},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!N31+'Res .95+% Res Furnace - Replace'!N31+'Res Water Heating .67 EF'!N31+'Programmable Thermostats'!N31+'Comm 95+ Furnace - New'!N31+'Comm 95+% Furnace - Replace'!N31+Custom!N31,0)","v":32},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O31+'Res .95+% Res Furnace - Replace'!O31+'Res Water Heating .67 EF'!O31+'Programmable Thermostats'!O31+'Comm 95+ Furnace - New'!O31+'Comm 95+% Furnace - Replace'!O31+Custom!O31,0)","v":17552},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!P31+'Res .95+% Res Furnace - Replace'!P31+'Res Water Heating .67 EF'!P31+'Programmable Thermostats'!P31+'Comm 95+ Furnace - New'!P31+'Comm 95+% Furnace - Replace'!P31+Custom!P31,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q31+'Res .95+% Res Furnace - Replace'!Q31+'Res Water Heating .67 EF'!Q31+'Programmable Thermostats'!Q31+'Comm 95+ Furnace - New'!Q31+'Comm 95+% Furnace - Replace'!Q31+Custom!Q31,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!R31+'Res .95+% Res Furnace - Replace'!R31+'Res Water Heating .67 EF'!R31+'Programmable Thermostats'!R31+'Comm 95+ Furnace - New'!R31+'Comm 95+% Furnace - Replace'!R31+Custom!R31,0)","v":17552},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S31+'Res .95+% Res Furnace - Replace'!S31+'Res Water Heating .67 EF'!S31+'Programmable Thermostats'!S31+'Comm 95+ Furnace - New'!S31+'Comm 95+% Furnace - Replace'!S31+Custom!S31,0)","v":38},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!T31+'Res .95+% Res Furnace - Replace'!T31+'Res Water Heating .67 EF'!T31+'Programmable Thermostats'!T31+'Comm 95+ Furnace - New'!T31+'Comm 95+% Furnace - Replace'!T31+Custom!T31,0)","v":1176},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U31+'Res .95+% Res Furnace - Replace'!U31+'Res Water Heating .67 EF'!U31+'Programmable Thermostats'!U31+'Comm 95+ Furnace - New'!U31+'Comm 95+% Furnace - Replace'!U31+Custom!U31,0)","v":6384},23936,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X31+'Res .95+% Res Furnace - Replace'!X31+'Res Water Heating .67 EF'!X31+'Programmable Thermostats'!X31+'Comm 95+ Furnace - New'!X31+'Comm 95+% Furnace - Replace'!X31+Custom!X31,0)","v":7910},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y31+'Res .95+% Res Furnace - Replace'!Y31+'Res Water Heating .67 EF'!Y31+'Programmable Thermostats'!Y31+'Comm 95+ Furnace - New'!Y31+'Comm 95+% Furnace - Replace'!Y31+Custom!Y31,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z31+'Res .95+% Res Furnace - Replace'!Z31+'Res Water Heating .67 EF'!Z31+'Programmable Thermostats'!Z31+'Comm 95+ Furnace - New'!Z31+'Comm 95+% Furnace - Replace'!Z31+Custom!Z31,0)","v":0},7910,16026,null,null,2032,17552,6384,23936,null,0,0,0,null,23936,null,null,2032,17552,6384,23936,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT31+'Res .95+% Res Furnace - Replace'!AU31+'Res Water Heating .67 EF'!AU31+'Programmable Thermostats'!AU31+'Comm 95+ Furnace - New'!AU31+'Comm 95+% Furnace - Replace'!AU31+Custom!AU31,0)","v":10828},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AU31+'Res .95+% Res Furnace - Replace'!AV31+'Res Water Heating .67 EF'!AV31+'Programmable Thermostats'!AV31+'Comm 95+ Furnace - New'!AV31+'Comm 95+% Furnace - Replace'!AV31+Custom!AV31,0)","v":4},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV31+'Res .95+% Res Furnace - Replace'!AW31+'Res Water Heating .67 EF'!AW31+'Programmable Thermostats'!AW31+'Comm 95+ Furnace - New'!AW31+'Comm 95+% Furnace - Replace'!AW31+Custom!AW31,0)","v":2000},null,null,36764,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA31+'Res .95+% Res Furnace - Replace'!BB31+'Res Water Heating .67 EF'!BB31+'Programmable Thermostats'!BB31+'Comm 95+ Furnace - New'!BB31+'Comm 95+% Furnace - Replace'!BB31+Custom!BB31,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB31+'Res .95+% Res Furnace - Replace'!BC31+'Res Water Heating .67 EF'!BC31+'Programmable Thermostats'!BC31+'Comm 95+ Furnace - New'!BC31+'Comm 95+% Furnace - Replace'!BC31+Custom!BC31,0)","v":0},0,36764,null,null,2032,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH31+'Res .95+% Res Furnace - Replace'!BI31+'Res Water Heating .67 EF'!BI31+'Programmable Thermostats'!BI31+'Comm 95+ Furnace - New'!BI31+'Comm 95+% Furnace - Replace'!BI31+Custom!BI31,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI31+'Res .95+% Res Furnace - Replace'!BJ31+'Res Water Heating .67 EF'!BJ31+'Programmable Thermostats'!BJ31+'Comm 95+ Furnace - New'!BJ31+'Comm 95+% Furnace - Replace'!BJ31+Custom!BJ31,0)","v":3795},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BJ31+'Res .95+% Res Furnace - Replace'!BK31+'Res Water Heating .67 EF'!BK31+'Programmable Thermostats'!BK31+'Comm 95+ Furnace - New'!BK31+'Comm 95+% Furnace - Replace'!BK31+Custom!BK31,0)","v":75},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK31+'Res .95+% Res Furnace - Replace'!BL31+'Res Water Heating .67 EF'!BL31+'Programmable Thermostats'!BL31+'Comm 95+ Furnace - New'!BL31+'Comm 95+% Furnace - Replace'!BL31+Custom!BL31,0)","v":41975},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BL31+'Res .95+% Res Furnace - Replace'!BM31+'Res Water Heating .67 EF'!BM31+'Programmable Thermostats'!BM31+'Comm 95+ Furnace - New'!BM31+'Comm 95+% Furnace - Replace'!BM31+Custom!BM31,0)","v":2},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM31+'Res .95+% Res Furnace - Replace'!BN31+'Res Water Heating .67 EF'!BN31+'Programmable Thermostats'!BN31+'Comm 95+ Furnace - New'!BN31+'Comm 95+% Furnace - Replace'!BN31+Custom!BN31,0)","v":66420},null,108395,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ31+'Res .95+% Res Furnace - Replace'!BR31+'Res Water Heating .67 EF'!BR31+'Programmable Thermostats'!BR31+'Comm 95+ Furnace - New'!BR31+'Comm 95+% Furnace - Replace'!BR31+Custom!BR31,0)","v":0},null,108395,null,null,2032,17552,6384,10828,34764,null,0,0,0,null,34764,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 =",{"$f":"+'Total Program Inputs'!E22","v":4254},null,null,null,19,null,2033,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M32+'Res .95+% Res Furnace - Replace'!M32+'Res Water Heating .67 EF'!M32+'Programmable Thermostats'!M32+'Comm 95+ Furnace - New'!M32+'Comm 95+% Furnace - Replace'!M32+Custom!M32,0)","v":3795},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!N32+'Res .95+% Res Furnace - Replace'!N32+'Res Water Heating .67 EF'!N32+'Programmable Thermostats'!N32+'Comm 95+ Furnace - New'!N32+'Comm 95+% Furnace - Replace'!N32+Custom!N32,0)","v":34},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O32+'Res .95+% Res Furnace - Replace'!O32+'Res Water Heating .67 EF'!O32+'Programmable Thermostats'!O32+'Comm 95+ Furnace - New'!O32+'Comm 95+% Furnace - Replace'!O32+Custom!O32,0)","v":18167},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!P32+'Res .95+% Res Furnace - Replace'!P32+'Res Water Heating .67 EF'!P32+'Programmable Thermostats'!P32+'Comm 95+ Furnace - New'!P32+'Comm 95+% Furnace - Replace'!P32+Custom!P32,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q32+'Res .95+% Res Furnace - Replace'!Q32+'Res Water Heating .67 EF'!Q32+'Programmable Thermostats'!Q32+'Comm 95+ Furnace - New'!Q32+'Comm 95+% Furnace - Replace'!Q32+Custom!Q32,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!R32+'Res .95+% Res Furnace - Replace'!R32+'Res Water Heating .67 EF'!R32+'Programmable Thermostats'!R32+'Comm 95+ Furnace - New'!R32+'Comm 95+% Furnace - Replace'!R32+Custom!R32,0)","v":18167},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S32+'Res .95+% Res Furnace - Replace'!S32+'Res Water Heating .67 EF'!S32+'Programmable Thermostats'!S32+'Comm 95+ Furnace - New'!S32+'Comm 95+% Furnace - Replace'!S32+Custom!S32,0)","v":38},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!T32+'Res .95+% Res Furnace - Replace'!T32+'Res Water Heating .67 EF'!T32+'Programmable Thermostats'!T32+'Comm 95+ Furnace - New'!T32+'Comm 95+% Furnace - Replace'!T32+Custom!T32,0)","v":1190},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U32+'Res .95+% Res Furnace - Replace'!U32+'Res Water Heating .67 EF'!U32+'Programmable Thermostats'!U32+'Comm 95+ Furnace - New'!U32+'Comm 95+% Furnace - Replace'!U32+Custom!U32,0)","v":6460},24627,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X32+'Res .95+% Res Furnace - Replace'!X32+'Res Water Heating .67 EF'!X32+'Programmable Thermostats'!X32+'Comm 95+ Furnace - New'!X32+'Comm 95+% Furnace - Replace'!X32+Custom!X32,0)","v":8188},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y32+'Res .95+% Res Furnace - Replace'!Y32+'Res Water Heating .67 EF'!Y32+'Programmable Thermostats'!Y32+'Comm 95+ Furnace - New'!Y32+'Comm 95+% Furnace - Replace'!Y32+Custom!Y32,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z32+'Res .95+% Res Furnace - Replace'!Z32+'Res Water Heating .67 EF'!Z32+'Programmable Thermostats'!Z32+'Comm 95+ Furnace - New'!Z32+'Comm 95+% Furnace - Replace'!Z32+Custom!Z32,0)","v":0},8188,16439,null,null,2033,18167,6460,24627,null,0,0,0,null,24627,null,null,2033,18167,6460,24627,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT32+'Res .95+% Res Furnace - Replace'!AU32+'Res Water Heating .67 EF'!AU32+'Programmable Thermostats'!AU32+'Comm 95+ Furnace - New'!AU32+'Comm 95+% Furnace - Replace'!AU32+Custom!AU32,0)","v":11079},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AU32+'Res .95+% Res Furnace - Replace'!AV32+'Res Water Heating .67 EF'!AV32+'Programmable Thermostats'!AV32+'Comm 95+ Furnace - New'!AV32+'Comm 95+% Furnace - Replace'!AV32+Custom!AV32,0)","v":4},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV32+'Res .95+% Res Furnace - Replace'!AW32+'Res Water Heating .67 EF'!AW32+'Programmable Thermostats'!AW32+'Comm 95+ Furnace - New'!AW32+'Comm 95+% Furnace - Replace'!AW32+Custom!AW32,0)","v":2045},null,null,37751,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA32+'Res .95+% Res Furnace - Replace'!BB32+'Res Water Heating .67 EF'!BB32+'Programmable Thermostats'!BB32+'Comm 95+ Furnace - New'!BB32+'Comm 95+% Furnace - Replace'!BB32+Custom!BB32,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB32+'Res .95+% Res Furnace - Replace'!BC32+'Res Water Heating .67 EF'!BC32+'Programmable Thermostats'!BC32+'Comm 95+ Furnace - New'!BC32+'Comm 95+% Furnace - Replace'!BC32+Custom!BC32,0)","v":0},0,37751,null,null,2033,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH32+'Res .95+% Res Furnace - Replace'!BI32+'Res Water Heating .67 EF'!BI32+'Programmable Thermostats'!BI32+'Comm 95+ Furnace - New'!BI32+'Comm 95+% Furnace - Replace'!BI32+Custom!BI32,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI32+'Res .95+% Res Furnace - Replace'!BJ32+'Res Water Heating .67 EF'!BJ32+'Programmable Thermostats'!BJ32+'Comm 95+ Furnace - New'!BJ32+'Comm 95+% Furnace - Replace'!BJ32+Custom!BJ32,0)","v":3795},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BJ32+'Res .95+% Res Furnace - Replace'!BK32+'Res Water Heating .67 EF'!BK32+'Programmable Thermostats'!BK32+'Comm 95+ Furnace - New'!BK32+'Comm 95+% Furnace - Replace'!BK32+Custom!BK32,0)","v":78},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK32+'Res .95+% Res Furnace - Replace'!BL32+'Res Water Heating .67 EF'!BL32+'Programmable Thermostats'!BL32+'Comm 95+ Furnace - New'!BL32+'Comm 95+% Furnace - Replace'!BL32+Custom!BL32,0)","v":43443},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BL32+'Res .95+% Res Furnace - Replace'!BM32+'Res Water Heating .67 EF'!BM32+'Programmable Thermostats'!BM32+'Comm 95+ Furnace - New'!BM32+'Comm 95+% Furnace - Replace'!BM32+Custom!BM32,0)","v":2},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM32+'Res .95+% Res Furnace - Replace'!BN32+'Res Water Heating .67 EF'!BN32+'Programmable Thermostats'!BN32+'Comm 95+ Furnace - New'!BN32+'Comm 95+% Furnace - Replace'!BN32+Custom!BN32,0)","v":68687},null,112130,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ32+'Res .95+% Res Furnace - Replace'!BR32+'Res Water Heating .67 EF'!BR32+'Programmable Thermostats'!BR32+'Comm 95+ Furnace - New'!BR32+'Comm 95+% Furnace - Replace'!BR32+Custom!BR32,0)","v":0},null,112130,null,null,2033,18167,6460,11079,35706,null,0,0,0,null,35706,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":7}]
["9) Gas Environmental Damage Factor =",null,null,null,null,null,null,null,null,20,null,2034,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M33+'Res .95+% Res Furnace - Replace'!M33+'Res Water Heating .67 EF'!M33+'Programmable Thermostats'!M33+'Comm 95+ Furnace - New'!M33+'Comm 95+% Furnace - Replace'!M33+Custom!M33,0)","v":3795},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!N33+'Res .95+% Res Furnace - Replace'!N33+'Res Water Heating .67 EF'!N33+'Programmable Thermostats'!N33+'Comm 95+ Furnace - New'!N33+'Comm 95+% Furnace - Replace'!N33+Custom!N33,0)","v":35},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O33+'Res .95+% Res Furnace - Replace'!O33+'Res Water Heating .67 EF'!O33+'Programmable Thermostats'!O33+'Comm 95+ Furnace - New'!O33+'Comm 95+% Furnace - Replace'!O33+Custom!O33,0)","v":18800},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!P33+'Res .95+% Res Furnace - Replace'!P33+'Res Water Heating .67 EF'!P33+'Programmable Thermostats'!P33+'Comm 95+ Furnace - New'!P33+'Comm 95+% Furnace - Replace'!P33+Custom!P33,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q33+'Res .95+% Res Furnace - Replace'!Q33+'Res Water Heating .67 EF'!Q33+'Programmable Thermostats'!Q33+'Comm 95+ Furnace - New'!Q33+'Comm 95+% Furnace - Replace'!Q33+Custom!Q33,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!R33+'Res .95+% Res Furnace - Replace'!R33+'Res Water Heating .67 EF'!R33+'Programmable Thermostats'!R33+'Comm 95+ Furnace - New'!R33+'Comm 95+% Furnace - Replace'!R33+Custom!R33,0)","v":18800},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S33+'Res .95+% Res Furnace - Replace'!S33+'Res Water Heating .67 EF'!S33+'Programmable Thermostats'!S33+'Comm 95+ Furnace - New'!S33+'Comm 95+% Furnace - Replace'!S33+Custom!S33,0)","v":38},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!T33+'Res .95+% Res Furnace - Replace'!T33+'Res Water Heating .67 EF'!T33+'Programmable Thermostats'!T33+'Comm 95+ Furnace - New'!T33+'Comm 95+% Furnace - Replace'!T33+Custom!T33,0)","v":1204},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U33+'Res .95+% Res Furnace - Replace'!U33+'Res Water Heating .67 EF'!U33+'Programmable Thermostats'!U33+'Comm 95+ Furnace - New'!U33+'Comm 95+% Furnace - Replace'!U33+Custom!U33,0)","v":6536},25336,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X33+'Res .95+% Res Furnace - Replace'!X33+'Res Water Heating .67 EF'!X33+'Programmable Thermostats'!X33+'Comm 95+ Furnace - New'!X33+'Comm 95+% Furnace - Replace'!X33+Custom!X33,0)","v":8474},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y33+'Res .95+% Res Furnace - Replace'!Y33+'Res Water Heating .67 EF'!Y33+'Programmable Thermostats'!Y33+'Comm 95+ Furnace - New'!Y33+'Comm 95+% Furnace - Replace'!Y33+Custom!Y33,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z33+'Res .95+% Res Furnace - Replace'!Z33+'Res Water Heating .67 EF'!Z33+'Programmable Thermostats'!Z33+'Comm 95+ Furnace - New'!Z33+'Comm 95+% Furnace - Replace'!Z33+Custom!Z33,0)","v":0},8474,16862,null,null,2034,18800,6536,25336,null,0,0,0,null,25336,null,null,2034,18800,6536,25336,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT33+'Res .95+% Res Furnace - Replace'!AU33+'Res Water Heating .67 EF'!AU33+'Programmable Thermostats'!AU33+'Comm 95+ Furnace - New'!AU33+'Comm 95+% Furnace - Replace'!AU33+Custom!AU33,0)","v":11583},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AU33+'Res .95+% Res Furnace - Replace'!AV33+'Res Water Heating .67 EF'!AV33+'Programmable Thermostats'!AV33+'Comm 95+ Furnace - New'!AV33+'Comm 95+% Furnace - Replace'!AV33+Custom!AV33,0)","v":4},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV33+'Res .95+% Res Furnace - Replace'!AW33+'Res Water Heating .67 EF'!AW33+'Programmable Thermostats'!AW33+'Comm 95+ Furnace - New'!AW33+'Comm 95+% Furnace - Replace'!AW33+Custom!AW33,0)","v":2095},null,null,39014,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA33+'Res .95+% Res Furnace - Replace'!BB33+'Res Water Heating .67 EF'!BB33+'Programmable Thermostats'!BB33+'Comm 95+ Furnace - New'!BB33+'Comm 95+% Furnace - Replace'!BB33+Custom!BB33,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB33+'Res .95+% Res Furnace - Replace'!BC33+'Res Water Heating .67 EF'!BC33+'Programmable Thermostats'!BC33+'Comm 95+ Furnace - New'!BC33+'Comm 95+% Furnace - Replace'!BC33+Custom!BC33,0)","v":0},0,39014,null,null,2034,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH33+'Res .95+% Res Furnace - Replace'!BI33+'Res Water Heating .67 EF'!BI33+'Programmable Thermostats'!BI33+'Comm 95+ Furnace - New'!BI33+'Comm 95+% Furnace - Replace'!BI33+Custom!BI33,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI33+'Res .95+% Res Furnace - Replace'!BJ33+'Res Water Heating .67 EF'!BJ33+'Programmable Thermostats'!BJ33+'Comm 95+ Furnace - New'!BJ33+'Comm 95+% Furnace - Replace'!BJ33+Custom!BJ33,0)","v":3795},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BJ33+'Res .95+% Res Furnace - Replace'!BK33+'Res Water Heating .67 EF'!BK33+'Programmable Thermostats'!BK33+'Comm 95+ Furnace - New'!BK33+'Comm 95+% Furnace - Replace'!BK33+Custom!BK33,0)","v":81},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK33+'Res .95+% Res Furnace - Replace'!BL33+'Res Water Heating .67 EF'!BL33+'Programmable Thermostats'!BL33+'Comm 95+ Furnace - New'!BL33+'Comm 95+% Furnace - Replace'!BL33+Custom!BL33,0)","v":44965},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BL33+'Res .95+% Res Furnace - Replace'!BM33+'Res Water Heating .67 EF'!BM33+'Programmable Thermostats'!BM33+'Comm 95+ Furnace - New'!BM33+'Comm 95+% Furnace - Replace'!BM33+Custom!BM33,0)","v":2},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM33+'Res .95+% Res Furnace - Replace'!BN33+'Res Water Heating .67 EF'!BN33+'Programmable Thermostats'!BN33+'Comm 95+ Furnace - New'!BN33+'Comm 95+% Furnace - Replace'!BN33+Custom!BN33,0)","v":71200},null,116165,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ33+'Res .95+% Res Furnace - Replace'!BR33+'Res Water Heating .67 EF'!BR33+'Programmable Thermostats'!BR33+'Comm 95+ Furnace - New'!BR33+'Comm 95+% Furnace - Replace'!BR33+Custom!BR33,0)","v":0},null,116165,null,null,2034,18800,6536,11583,36919,null,0,0,0,null,36919]
["     Escalation Rate =",null,null,null,"25) Incentive/Participant =",null,null,null,null,21,null,2035,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M34+'Res .95+% Res Furnace - Replace'!M34+'Res Water Heating .67 EF'!M34+'Programmable Thermostats'!M34+'Comm 95+ Furnace - New'!M34+'Comm 95+% Furnace - Replace'!M34+Custom!M34,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!N34+'Res .95+% Res Furnace - Replace'!N34+'Res Water Heating .67 EF'!N34+'Programmable Thermostats'!N34+'Comm 95+ Furnace - New'!N34+'Comm 95+% Furnace - Replace'!N34+Custom!N34,0)","v":36},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O34+'Res .95+% Res Furnace - Replace'!O34+'Res Water Heating .67 EF'!O34+'Programmable Thermostats'!O34+'Comm 95+ Furnace - New'!O34+'Comm 95+% Furnace - Replace'!O34+Custom!O34,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!P34+'Res .95+% Res Furnace - Replace'!P34+'Res Water Heating .67 EF'!P34+'Programmable Thermostats'!P34+'Comm 95+ Furnace - New'!P34+'Comm 95+% Furnace - Replace'!P34+Custom!P34,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q34+'Res .95+% Res Furnace - Replace'!Q34+'Res Water Heating .67 EF'!Q34+'Programmable Thermostats'!Q34+'Comm 95+ Furnace - New'!Q34+'Comm 95+% Furnace - Replace'!Q34+Custom!Q34,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!R34+'Res .95+% Res Furnace - Replace'!R34+'Res Water Heating .67 EF'!R34+'Programmable Thermostats'!R34+'Comm 95+ Furnace - New'!R34+'Comm 95+% Furnace - Replace'!R34+Custom!R34,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S34+'Res .95+% Res Furnace - Replace'!S34+'Res Water Heating .67 EF'!S34+'Programmable Thermostats'!S34+'Comm 95+ Furnace - New'!S34+'Comm 95+% Furnace - Replace'!S34+Custom!S34,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!T34+'Res .95+% Res Furnace - Replace'!T34+'Res Water Heating .67 EF'!T34+'Programmable Thermostats'!T34+'Comm 95+ Furnace - New'!T34+'Comm 95+% Furnace - Replace'!T34+Custom!T34,0)","v":1218},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U34+'Res .95+% Res Furnace - Replace'!U34+'Res Water Heating .67 EF'!U34+'Programmable Thermostats'!U34+'Comm 95+ Furnace - New'!U34+'Comm 95+% Furnace - Replace'!U34+Custom!U34,0)","v":0},0,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X34+'Res .95+% Res Furnace - Replace'!X34+'Res Water Heating .67 EF'!X34+'Programmable Thermostats'!X34+'Comm 95+ Furnace - New'!X34+'Comm 95+% Furnace - Replace'!X34+Custom!X34,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y34+'Res .95+% Res Furnace - Replace'!Y34+'Res Water Heating .67 EF'!Y34+'Programmable Thermostats'!Y34+'Comm 95+ Furnace - New'!Y34+'Comm 95+% Furnace - Replace'!Y34+Custom!Y34,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z34+'Res .95+% Res Furnace - Replace'!Z34+'Res Water Heating .67 EF'!Z34+'Programmable Thermostats'!Z34+'Comm 95+ Furnace - New'!Z34+'Comm 95+% Furnace - Replace'!Z34+Custom!Z34,0)","v":0},0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,0,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT34+'Res .95+% Res Furnace - Replace'!AU34+'Res Water Heating .67 EF'!AU34+'Programmable Thermostats'!AU34+'Comm 95+ Furnace - New'!AU34+'Comm 95+% Furnace - Replace'!AU34+Custom!AU34,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AU34+'Res .95+% Res Furnace - Replace'!AV34+'Res Water Heating .67 EF'!AV34+'Programmable Thermostats'!AV34+'Comm 95+ Furnace - New'!AV34+'Comm 95+% Furnace - Replace'!AV34+Custom!AV34,0)","v":4},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV34+'Res .95+% Res Furnace - Replace'!AW34+'Res Water Heating .67 EF'!AW34+'Programmable Thermostats'!AW34+'Comm 95+ Furnace - New'!AW34+'Comm 95+% Furnace - Replace'!AW34+Custom!AW34,0)","v":0},null,null,0,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA34+'Res .95+% Res Furnace - Replace'!BB34+'Res Water Heating .67 EF'!BB34+'Programmable Thermostats'!BB34+'Comm 95+ Furnace - New'!BB34+'Comm 95+% Furnace - Replace'!BB34+Custom!BB34,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB34+'Res .95+% Res Furnace - Replace'!BC34+'Res Water Heating .67 EF'!BC34+'Programmable Thermostats'!BC34+'Comm 95+ Furnace - New'!BC34+'Comm 95+% Furnace - Replace'!BC34+Custom!BC34,0)","v":0},0,0,null,null,2035,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH34+'Res .95+% Res Furnace - Replace'!BI34+'Res Water Heating .67 EF'!BI34+'Programmable Thermostats'!BI34+'Comm 95+ Furnace - New'!BI34+'Comm 95+% Furnace - Replace'!BI34+Custom!BI34,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI34+'Res .95+% Res Furnace - Replace'!BJ34+'Res Water Heating .67 EF'!BJ34+'Programmable Thermostats'!BJ34+'Comm 95+ Furnace - New'!BJ34+'Comm 95+% Furnace - Replace'!BJ34+Custom!BJ34,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BJ34+'Res .95+% Res Furnace - Replace'!BK34+'Res Water Heating .67 EF'!BK34+'Programmable Thermostats'!BK34+'Comm 95+ Furnace - New'!BK34+'Comm 95+% Furnace - Replace'!BK34+Custom!BK34,0)","v":83},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK34+'Res .95+% Res Furnace - Replace'!BL34+'Res Water Heating .67 EF'!BL34+'Programmable Thermostats'!BL34+'Comm 95+ Furnace - New'!BL34+'Comm 95+% Furnace - Replace'!BL34+Custom!BL34,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BL34+'Res .95+% Res Furnace - Replace'!BM34+'Res Water Heating .67 EF'!BM34+'Programmable Thermostats'!BM34+'Comm 95+ Furnace - New'!BM34+'Comm 95+% Furnace - Replace'!BM34+Custom!BM34,0)","v":2},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM34+'Res .95+% Res Furnace - Replace'!BN34+'Res Water Heating .67 EF'!BN34+'Programmable Thermostats'!BN34+'Comm 95+ Furnace - New'!BN34+'Comm 95+% Furnace - Replace'!BN34+Custom!BN34,0)","v":0},null,0,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ34+'Res .95+% Res Furnace - Replace'!BR34+'Res Water Heating .67 EF'!BR34+'Programmable Thermostats'!BR34+'Comm 95+ Furnace - New'!BR34+'Comm 95+% Furnace - Replace'!BR34+Custom!BR34,0)","v":0},null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,22,null,2036,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M35+'Res .95+% Res Furnace - Replace'!M35+'Res Water Heating .67 EF'!M35+'Programmable Thermostats'!M35+'Comm 95+ Furnace - New'!M35+'Comm 95+% Furnace - Replace'!M35+Custom!M35,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!N35+'Res .95+% Res Furnace - Replace'!N35+'Res Water Heating .67 EF'!N35+'Programmable Thermostats'!N35+'Comm 95+ Furnace - New'!N35+'Comm 95+% Furnace - Replace'!N35+Custom!N35,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O35+'Res .95+% Res Furnace - Replace'!O35+'Res Water Heating .67 EF'!O35+'Programmable Thermostats'!O35+'Comm 95+ Furnace - New'!O35+'Comm 95+% Furnace - Replace'!O35+Custom!O35,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!P35+'Res .95+% Res Furnace - Replace'!P35+'Res Water Heating .67 EF'!P35+'Programmable Thermostats'!P35+'Comm 95+ Furnace - New'!P35+'Comm 95+% Furnace - Replace'!P35+Custom!P35,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q35+'Res .95+% Res Furnace - Replace'!Q35+'Res Water Heating .67 EF'!Q35+'Programmable Thermostats'!Q35+'Comm 95+ Furnace - New'!Q35+'Comm 95+% Furnace - Replace'!Q35+Custom!Q35,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!R35+'Res .95+% Res Furnace - Replace'!R35+'Res Water Heating .67 EF'!R35+'Programmable Thermostats'!R35+'Comm 95+ Furnace - New'!R35+'Comm 95+% Furnace - Replace'!R35+Custom!R35,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S35+'Res .95+% Res Furnace - Replace'!S35+'Res Water Heating .67 EF'!S35+'Programmable Thermostats'!S35+'Comm 95+ Furnace - New'!S35+'Comm 95+% Furnace - Replace'!S35+Custom!S35,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!T35+'Res .95+% Res Furnace - Replace'!T35+'Res Water Heating .67 EF'!T35+'Programmable Thermostats'!T35+'Comm 95+ Furnace - New'!T35+'Comm 95+% Furnace - Replace'!T35+Custom!T35,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U35+'Res .95+% Res Furnace - Replace'!U35+'Res Water Heating .67 EF'!U35+'Programmable Thermostats'!U35+'Comm 95+ Furnace - New'!U35+'Comm 95+% Furnace - Replace'!U35+Custom!U35,0)","v":0},{"$f":"ROUND(+U35+R35,0)","v":0},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X35+'Res .95+% Res Furnace - Replace'!X35+'Res Water Heating .67 EF'!X35+'Programmable Thermostats'!X35+'Comm 95+ Furnace - New'!X35+'Comm 95+% Furnace - Replace'!X35+Custom!X35,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y35+'Res .95+% Res Furnace - Replace'!Y35+'Res Water Heating .67 EF'!Y35+'Programmable Thermostats'!Y35+'Comm 95+ Furnace - New'!Y35+'Comm 95+% Furnace - Replace'!Y35+Custom!Y35,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z35+'Res .95+% Res Furnace - Replace'!Z35+'Res Water Heating .67 EF'!Z35+'Programmable Thermostats'!Z35+'Comm 95+ Furnace - New'!Z35+'Comm 95+% Furnace - Replace'!Z35+Custom!Z35,0)","v":0},0,0,null,null,2036,{"$f":"+R35","v":0},{"$f":"+U35","v":0},{"$f":"+AG35+AF35","v":0},null,{"$f":"ROUND(Y35,0)","v":0},{"$f":"ROUND(Z35,0)","v":0},{"$f":"SUM(AJ35:AK35)","v":0},null,{"$f":"+AH35-AL35","v":0},null,null,2036,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"+AH35","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT35+'Res .95+% Res Furnace - Replace'!AU35+'Res Water Heating .67 EF'!AU35+'Programmable Thermostats'!AU35+'Comm 95+ Furnace - New'!AU35+'Comm 95+% Furnace - Replace'!AU35+Custom!AU35,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AU35+'Res .95+% Res Furnace - Replace'!AV35+'Res Water Heating .67 EF'!AV35+'Programmable Thermostats'!AV35+'Comm 95+ Furnace - New'!AV35+'Comm 95+% Furnace - Replace'!AV35+Custom!AV35,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV35+'Res .95+% Res Furnace - Replace'!AW35+'Res Water Heating .67 EF'!AW35+'Programmable Thermostats'!AW35+'Comm 95+ Furnace - New'!AW35+'Comm 95+% Furnace - Replace'!AW35+Custom!AW35,0)","v":0},null,null,{"$f":"ROUND(AR35+AS35+AU35+AW35+AY35,0)","v":0},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA35+'Res .95+% Res Furnace - Replace'!BB35+'Res Water Heating .67 EF'!BB35+'Programmable Thermostats'!BB35+'Comm 95+ Furnace - New'!BB35+'Comm 95+% Furnace - Replace'!BB35+Custom!BB35,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB35+'Res .95+% Res Furnace - Replace'!BC35+'Res Water Heating .67 EF'!BC35+'Programmable Thermostats'!BC35+'Comm 95+ Furnace - New'!BC35+'Comm 95+% Furnace - Replace'!BC35+Custom!BC35,0)","v":0},{"$f":"BB35+BC35","v":0},{"$f":"AZ35-BD35","v":0},null,null,2036,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH35+'Res .95+% Res Furnace - Replace'!BI35+'Res Water Heating .67 EF'!BI35+'Programmable Thermostats'!BI35+'Comm 95+ Furnace - New'!BI35+'Comm 95+% Furnace - Replace'!BI35+Custom!BI35,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI35+'Res .95+% Res Furnace - Replace'!BJ35+'Res Water Heating .67 EF'!BJ35+'Programmable Thermostats'!BJ35+'Comm 95+ Furnace - New'!BJ35+'Comm 95+% Furnace - Replace'!BJ35+Custom!BJ35,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BJ35+'Res .95+% Res Furnace - Replace'!BK35+'Res Water Heating .67 EF'!BK35+'Programmable Thermostats'!BK35+'Comm 95+ Furnace - New'!BK35+'Comm 95+% Furnace - Replace'!BK35+Custom!BK35,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK35+'Res .95+% Res Furnace - Replace'!BL35+'Res Water Heating .67 EF'!BL35+'Programmable Thermostats'!BL35+'Comm 95+ Furnace - New'!BL35+'Comm 95+% Furnace - Replace'!BL35+Custom!BL35,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BL35+'Res .95+% Res Furnace - Replace'!BM35+'Res Water Heating .67 EF'!BM35+'Programmable Thermostats'!BM35+'Comm 95+ Furnace - New'!BM35+'Comm 95+% Furnace - Replace'!BM35+Custom!BM35,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM35+'Res .95+% Res Furnace - Replace'!BN35+'Res Water Heating .67 EF'!BN35+'Programmable Thermostats'!BN35+'Comm 95+ Furnace - New'!BN35+'Comm 95+% Furnace - Replace'!BN35+Custom!BN35,0)","v":0},null,{"$f":"BI35+BL35+BN35+BO35","v":0},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ35+'Res .95+% Res Furnace - Replace'!BR35+'Res Water Heating .67 EF'!BR35+'Programmable Thermostats'!BR35+'Comm 95+ Furnace - New'!BR35+'Comm 95+% Furnace - Replace'!BR35+Custom!BR35,0)","v":0},null,0,null,null,2036,0,{"$f":"U35","v":0},{"$f":"AU35","v":0},{"$f":"SUM(BX35:BZ35)","v":0},null,{"$f":"BB35","v":0},{"$f":"BC35","v":0},{"$f":"SUM(CC35:CD35)","v":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,null,null,"26) Distribution Delivery Charge"]
["    Escalation Rate =",null,null,null,null,null,null,null,null,null,"Total = ",null,{"$f":"SUM(M14:M35)","v":80490},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V35)","v":416266},null,null,null,null,{"$f":"SUM(AA14:AA35)","v":245539},{"$f":"SUM(AB14:AB35)","v":170727},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH35)","v":416266},null,null,null,{"$f":"SUM(AL14:AL35)","v":114563},null,{"$f":"SUM(AN14:AN35)","v":301703},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ35)","v":621064},null,null,null,{"$f":"SUM(BD14:BD35)","v":193715},{"$f":"SUM(BE14:BE35)","v":427349},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ35)","v":80490},null,null,null,null,null,{"$f":"SUM(BP14:BP35)","v":1847701},null,{"$f":"SUM(BR14:BR35)","v":185792},null,{"$f":"SUM(BT14:BT35)","v":1661909},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA35)","v":585230},null,null,null,{"$f":"SUM(CE14:CE35)","v":193715},null,{"$f":"SUM(CG14:CG35)","v":391515},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$41,V15:V35),0)","v":216905},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA35),0)","v":181606},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB35),0)","v":35299},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH35),0)","v":216905},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL35),0)","v":114563},null,{"$f":"+AH38-AL38","v":102342},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ35),0)","v":442868},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD35),0)","v":193715},{"$f":"AZ38-BD38","v":249153},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP35),0)","v":848302},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR35),0)","v":185792},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT35),0)","v":662510},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA35),0)","v":301553},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE35),0)","v":193715},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG35),0)","v":107838}]
["11) Participant Discount Rate =",null,{"$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,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"AB38","v":35299},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN38","v":102342},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE38","v":249153},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT38","v":662510},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG38","v":107838},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":10}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!D27","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V38/AA38,2)","v":1.19},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH38/AL38,2)","v":1.89},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ38/BD38,2)","v":2.29},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP38/BR38,20)","v":4.5658693592835},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA38/CE38,2)","v":1.56},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N40","v":35299},{"$f":"N41","v":1.19},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":12}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!D28","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG40","v":102342},{"$f":"AG41","v":1.89},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,"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",{"$f":"AS40","v":249153},{"$f":"AS41","v":2.29},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,{"$f":"+'Gas Input Table Summary'!D29","v":2014},null,"Participant Test",{"$f":"BJ40","v":662510},{"$f":"BJ41","v":4.5658693592835},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY40","v":107838},{"$f":"BY41","v":1.56},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Gas Input Table Summary'!D30","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)"]
[null,null,null,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)"]
[null,null,null,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)","= (E) 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 .95+% Res Furnace - NEW","index":6,"n_rows":52,"n_cols":105,"rows_kept":52,"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,"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,"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,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AE4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AQ4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BH4","v":"Montana-Dakota Utilities Co."}]
["Project:","Residential 95+% AFUE Furnace - New",null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Residential 95+% AFUE Furnace - New"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$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$5","v":"Residential 95+% AFUE Furnace - New"}]
["Program Years:","Actual 2015"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,2015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$7","v":5.9719999999999995},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!K11","v":3031},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,"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":"+'Total Program Inputs'!G11","v":40800},null,null,null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",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$9","v":0.14205999999999999},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":43831}]
["    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$23>L14,F25*F30,0),0)","v":1086},{"$f":"ROUND($C$17*(1),3)","v":2.577},{"$f":"ROUND(M14*N14,0)","v":2799},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":2799},{"$f":"ROUND(M14*$C$23,1)","v":10.9},{"$f":"ROUND($C$20*(1),0)","v":142},{"$f":"ROUND(S14*T14,0)","v":1548},{"$f":"ROUND(+U14+R14,0)","v":4347},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":1.8049999999999999},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":1274},{"$f":"ROUND($F$11,0)","v":3031},{"$f":"ROUND($F$12,0)","v":40800},{"$f":"SUM(X14:Z14)","v":45105},{"$f":"V14-AA14","v":-40758},null,{"$f":"$C$47","v":2015},{"$f":"+R14","v":2799},{"$f":"+U14","v":1548},{"$f":"+AF14+AE14","v":4347},null,{"$f":"ROUND(Y14,0)","v":3031},{"$f":"ROUND(Z14,0)","v":40800},{"$f":"SUM(AI14:AJ14)","v":43831},null,{"$f":"+AG14-AK14","v":-39484},null,null,{"$f":"$C$47","v":2015},{"$f":"AE14","v":2799},{"$f":"+AF14","v":1548},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.4E-2},{"$f":"ROUND(IF($C$47+$F$23>$AP14,$F$30*$F$27,0)*AS14,0)","v":2389},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AU14*M14,0)","v":389},null,null,{"$f":"ROUND(AQ14+AR14+AT14+AV14+AX14,0)","v":7125},null,{"$f":"ROUND($F$13,0)","v":43831},{"$f":"ROUND((F15*F30)-Z14,0)","v":272},{"$f":"BA14+BB14","v":44103},{"$f":"AY14-BC14","v":-36978},null,null,{"$f":"$C$47","v":2015},{"$f":"+F12","v":40800},{"$f":"+M14","v":1086},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":6.181},{"$f":"ROUND(BI14*BJ14,0)","v":6713},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.14699999999999999},{"$f":"ROUND(IF($C$47+$F$23>$BG14,$F$30*$F$27,0)*BL14,0)","v":14634},null,{"$f":"BH14+BK14+BM14+BN14","v":62147},null,{"$f":"ROUND(F15*F30,0)","v":41072},null,{"$f":"BO14-BQ14","v":21075},null,null,{"$f":"$C$47","v":2015},{"$f":"$R14","v":2799},{"$f":"U14","v":1548},{"$f":"AT14","v":2389},{"$f":"SUM(BW14:BY14)","v":6736},null,{"$f":"BA14","v":43831},{"$f":"BB14","v":272},{"$f":"SUM(CB14:CC14)","v":44103},null,{"$f":"BZ14-CD14","v":-37367}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$D$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!K10,0)","v":302},null,null,null,{"$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$30,0),0)","v":1086},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":2.6669999999999998},2896,0,{"$f":"ROUND(M15*P15,0)","v":0},2896,10.9,{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":144},{"$f":"ROUND(S15*T15,0)","v":1570},{"$f":"ROUND(+U15+R15,0)","v":4466},1.8680000000000001,1319,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},1319,3147,null,{"$f":"AD14+1","v":2016},2896,1570,{"$f":"+AF15+AE15","v":4466},null,0,0,0,null,4466,null,null,{"$f":"AP14+1","v":2016},2896,1570,2.5000000000000001E-2,{"$f":"ROUND((IF($C$47+$F$23>$AP15,$F$27*$F$30,0)+IF($C$48+$G$23>AP15,$G$27*$G$30,0))*AS15,0)","v":2489},0.36599999999999999,397,null,null,{"$f":"ROUND(AQ15+AR15+AT15+AV15+AX15,0)","v":7352},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BA15+BB15","v":0},7352,null,null,{"$f":"BG14+1","v":2016},{"$f":"+G12","v":0},1086,6.3970000000000002,{"$f":"ROUND(BI15*BJ15,0)","v":6947},0.152,{"$f":"ROUND((IF($C$47+$F$23>BG15,$F$27*$F$30,0)+IF($C$48+$G$23>BG15,$G$27*$G$30,0))*BL15,0)","v":15132},null,22079,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BO15-BQ15","v":22079},null,null,{"$f":"BV14+1","v":2016},2896,1570,{"$f":"AT15","v":2489},{"$f":"SUM(BW15:BY15)","v":6955},null,{"$f":"BA15","v":0},0,{"$f":"SUM(CB15:CC15)","v":0},null,{"$f":"BZ15-CD15","v":6955}]
[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$30,0),0)","v":1086},{"$f":"ROUND($C$17*(1+$C$18)^J15,3)","v":2.7610000000000001},2998,0,0,2998,10.9,{"$f":"ROUND($C$20*(1+$C$21)^J15,0)","v":145},{"$f":"ROUND(S16*T16,0)","v":1581},4579,1.9339999999999999,1365,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},1365,3214,null,2017,2998,1581,{"$f":"+AF16+AE16","v":4579},null,0,0,0,null,4579,null,null,2017,2998,1581,2.5000000000000001E-2,{"$f":"ROUND((IF($C$47+$F$23>$AP16,$F$27*$F$30,0)+IF($C$48+$G$23>AP16,$G$27*$G$30,0)+IF($C$49+$H$23>AP16,$H$27*$H$30,0))*AS16,0)","v":2489},0.375,407,null,null,7475,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,7475,null,null,2017,{"$f":"ROUND(H12,0)","v":0},1086,6.6210000000000004,{"$f":"ROUND(BI16*BJ16,0)","v":7190},0.158,{"$f":"ROUND((IF($C$47+$F$23>BG16,$F$27*$F$30,0)+IF($C$49+$H$23>BG16,$H$27*$H$30,0)+IF($C$48+$G$23>BG16,$G$27*$G$30,0))*BL16,0)","v":15729},null,22919,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,22919,null,null,2017,2998,1581,2489,7068,null,0,0,0,null,{"$f":"BZ16-CD16","v":7068}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":2.577},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$D$35","v":0},null,null,null,4,null,2018,{"$f":"ROUND(IF($C$47+$F$23>L17,$F$25*$F$30,0)+IF($C$48+$G$23>L17,$G$25*$G$30,0)+IF($C$49+$H$23>L17,$H$25*$H$30,0),0)","v":1086},2.8570000000000002,3103,0,0,3103,10.9,147,1602,4705,2.0009999999999999,1413,0,0,1413,3292,null,2018,3103,1602,4705,null,0,0,0,null,4705,null,null,2018,3103,1602,2.5999999999999999E-2,2588,0.38300000000000001,416,null,null,7709,null,0,0,0,7709,null,null,2018,0,1086,6.8529999999999998,7442,0.16300000000000001,{"$f":"ROUND((IF($C$47+$F$23>BG17,$F$27*$F$30,0)+IF($C$49+$H$23>BG17,$H$27*$H$30,0)+IF($C$48+$G$23>BG17,$G$27*$G$30,0))*BL17,0)","v":16227},null,23669,null,{"$f":"+BB17","v":0},null,23669,null,null,2018,3103,1602,2588,7293,null,0,0,0,null,7293]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$38","v":0},null,null,null,5,null,2019,1086,2.9569999999999999,3211,0,0,3211,10.9,148,1613,4824,2.0710000000000002,1462,0,0,1462,3362,null,2019,3211,1613,4824,null,0,0,0,null,4824,null,null,2019,3211,1613,2.7E-2,2688,0.39200000000000002,426,null,null,7938,null,0,0,0,7938,null,null,2019,0,1086,7.093,7703,0.16900000000000001,16824,null,24527,null,0,null,24527,null,null,2019,3211,1613,2688,7512,null,0,0,0,null,7512,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,1086,3.0609999999999999,3324,0,0,3324,10.9,149,1624,4948,2.1440000000000001,1513,0,0,1513,3435,null,2020,3324,1624,4948,null,0,0,0,null,4948,null,null,2020,3324,1624,2.8000000000000001E-2,2787,0.40100000000000002,435,null,null,8170,null,0,0,0,8170,null,null,2020,0,1086,7.3410000000000002,7972,0.17499999999999999,17422,null,25394,null,0,null,25394,null,null,2020,3324,1624,2787,7735,null,0,0,0,null,7735]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":142.21},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$D$41","v":0},null,null,null,7,null,2021,1086,3.1680000000000001,3440,0,0,3440,10.9,151,1646,5086,2.2189999999999999,1566,0,0,1566,3520,null,2021,3440,1646,5086,null,0,0,0,null,5086,null,null,2021,3440,1646,2.9000000000000001E-2,2887,0.41,445,null,null,8418,null,0,0,0,8418,null,null,2021,0,1086,7.5979999999999999,8251,0.18099999999999999,18019,null,26270,null,0,null,26270,null,null,2021,3440,1646,2887,7973,null,0,0,0,null,7973]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$44","v":0},null,null,null,8,null,2022,1086,3.2789999999999999,3561,0,0,3561,10.9,152,1657,5218,2.2970000000000002,1621,0,0,1621,3597,null,2022,3561,1657,5218,null,0,0,0,null,5218,null,null,2022,3561,1657,0.03,2987,0.42,456,null,null,8661,null,0,0,0,8661,null,null,2022,0,1086,7.8639999999999999,8540,0.187,18616,null,27156,null,0,null,27156,null,null,2022,3561,1657,2987,8205,null,0,0,0,null,8205,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,1086,3.3929999999999998,3685,0,0,3685,10.9,154,1679,5364,2.3769999999999998,1678,0,0,1678,3686,null,2023,3685,1679,5364,null,0,0,0,null,5364,null,null,2023,3685,1679,3.1E-2,3086,0.42899999999999999,466,null,null,8916,null,0,0,0,8916,null,null,2023,0,1086,8.1389999999999993,8839,0.19400000000000001,19313,null,28152,null,0,null,28152,null,null,2023,3685,1679,3086,8450,null,0,0,0,null,8450,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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'!D10,0)","v":20},null,null,null,10,null,2024,1086,3.512,3814,0,0,3814,10.9,156,1700,5514,2.46,1737,0,0,1737,3777,null,2024,3814,1700,5514,null,0,0,0,null,5514,null,null,2024,3814,1700,3.2000000000000001E-2,3186,0.439,477,null,null,9177,null,0,0,0,9177,null,null,2024,0,1086,8.4239999999999995,9148,0.2,19910,null,29058,null,0,null,29058,null,null,2024,3814,1700,3186,8700,null,0,0,0,null,8700,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,2025,1086,3.6349999999999998,3948,0,0,3948,10.9,157,1711,5659,2.5459999999999998,1797,0,0,1797,3862,null,2025,3948,1711,5659,null,0,0,0,null,5659,null,null,2025,3948,1711,3.4000000000000002E-2,3385,0.44900000000000001,488,null,null,9532,null,0,0,0,9532,null,null,2025,0,1086,8.7189999999999994,9469,0.20699999999999999,20607,null,30076,null,0,null,30076,null,null,2025,3948,1711,3385,9044,null,0,0,0,null,9044,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(F32/F30,3)","v":7.9850000000000003},null,null,null,12,null,2026,1086,3.762,4086,0,0,4086,10.9,159,1733,5819,2.6349999999999998,1860,0,0,1860,3959,null,2026,4086,1733,5819,null,0,0,0,null,5819,null,null,2026,4086,1733,3.5000000000000003E-2,3484,0.46,500,null,null,9803,null,0,0,0,9803,null,null,2026,0,1086,9.0239999999999991,9800,0.215,21404,null,31204,null,0,null,31204,null,null,2026,4086,1733,3484,9303,null,0,0,0,null,9303]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,13,null,2027,1086,3.8940000000000001,4229,0,0,4229,10.9,160,1744,5973,2.7280000000000002,1926,0,0,1926,4047,null,2027,4229,1744,5973,null,0,0,0,null,5973,null,null,2027,4229,1744,3.5999999999999997E-2,3584,0.47,510,null,null,10067,null,0,0,0,10067,null,null,2027,0,1086,9.34,10143,0.222,22101,null,32244,null,0,null,32244,null,null,2027,4229,1744,3584,9557,null,0,0,0,null,9557]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H10","v":732},null,null,null,14,null,2028,1086,4.03,4377,0,0,4377,10.9,162,1766,6143,2.823,1993,0,0,1993,4150,null,2028,4377,1766,6143,null,0,0,0,null,6143,null,null,2028,4377,1766,3.6999999999999998E-2,3683,0.48099999999999998,522,null,null,10348,null,0,0,0,10348,null,null,2028,0,1086,9.6669999999999998,10498,0.23,22897,null,33395,null,0,null,33395,null,null,2028,4377,1766,3683,9826,null,0,0,0,null,9826]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":2.18E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,15,null,2029,1086,4.1710000000000003,4530,0,0,4530,10.9,163,1777,6307,2.9220000000000002,2063,0,0,2063,4244,null,2029,4530,1777,6307,null,0,0,0,null,6307,null,null,2029,4530,1777,3.7999999999999999E-2,3783,0.49199999999999999,534,null,null,10624,null,0,0,0,10624,null,null,2029,0,1086,10.005000000000001,10865,0.23799999999999999,23693,null,34558,null,0,null,34558,null,null,2029,4530,1777,3783,10090,null,0,0,0,null,10090]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,1086,4.3170000000000002,4688,0,0,4688,10.9,165,1799,6487,3.024,2135,0,0,2135,4352,null,2030,4688,1799,6487,null,0,0,0,null,6487,null,null,2030,4688,1799,0.04,3982,0.504,547,null,null,11016,null,0,0,0,11016,null,null,2030,0,1086,10.355,11246,0.246,24490,null,35736,null,0,null,35736,null,null,2030,4688,1799,3982,10469,null,0,0,0,null,10469]
[null,null,null,null,"23) Number of Participants =",{"$f":"+'Total Program Inputs'!C11","v":136},null,null,null,17,null,2031,1086,4.468,4852,0,0,4852,10.9,167,1820,6672,3.13,2209,0,0,2209,4463,null,2031,4852,1820,6672,null,0,0,0,null,6672,null,null,2031,4852,1820,4.1000000000000002E-2,4082,0.51500000000000001,559,null,null,11313,null,0,0,0,11313,null,null,2031,0,1086,10.718,11640,0.255,25386,null,37026,null,0,null,37026,null,null,2031,4852,1820,4082,10754,null,0,0,0,null,10754,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$21","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,1086,4.625,5023,0,0,5023,10.9,168,1831,6854,3.2389999999999999,2286,0,0,2286,4568,null,2032,5023,1831,6854,null,0,0,0,null,6854,null,null,2032,5023,1831,4.2999999999999997E-2,4281,0.52700000000000002,572,null,null,11707,null,0,0,0,11707,null,null,2032,0,1086,11.093,12047,0.26400000000000001,26282,null,38329,null,0,null,38329,null,null,2032,5023,1831,4281,11135,null,0,0,0,null,11135,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!E11","v":1086},null,null,null,19,null,2033,1086,4.7869999999999999,5199,0,0,5199,10.9,170,1853,7052,3.3530000000000002,2367,0,0,2367,4685,null,2033,5199,1853,7052,null,0,0,0,null,7052,null,null,2033,5199,1853,4.3999999999999997E-2,4380,0.53900000000000003,585,null,null,12017,null,0,0,0,12017,null,null,2033,0,1086,11.481,12468,0.27300000000000002,27178,null,39646,null,0,null,39646,null,null,2033,5199,1853,4380,11432,null,0,0,0,null,11432,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$22","v":0.35},null,null,null,null,null,null,20,null,2034,1086,4.9539999999999997,5380,0,0,5380,10.9,172,1875,7255,3.47,2449,0,0,2449,4806,null,2034,5380,1875,7255,null,0,0,0,null,7255,null,null,2034,5380,1875,4.5999999999999999E-2,4579,0.55200000000000005,599,null,null,12433,null,0,0,0,12433,null,null,2034,0,1086,11.882999999999999,12905,0.28299999999999997,28173,null,41078,null,0,null,41078,null,null,2034,5380,1875,4579,11834,null,0,0,0,null,11834]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"+ROUND(F12/F30,0)","v":300},null,null,null,21,null,2035,0,5.1280000000000001,0,0,0,0,0,174,0,0,3.5920000000000001,0,0,0,0,0,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.7E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,12.298999999999999,0,0.29299999999999998,0,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:M34)","v":21720},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V34)","v":113272},null,null,null,null,{"$f":"SUM(AA14:AA34)","v":79864},{"$f":"SUM(AB14:AB34)","v":33408},"Total =",null,null,null,{"$f":"SUM(AG14:AG34)","v":113272},null,null,null,{"$f":"SUM(AK14:AK34)","v":43831},null,{"$f":"SUM(AM14:AM34)","v":69441},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY14:AY34)","v":189801},null,null,null,{"$f":"SUM(BC14:BC34)","v":44103},{"$f":"SUM(BD14:BD34)","v":145698},null,"Total = ",null,null,{"$f":"SUM(BI14:BI34)","v":21720},null,null,null,null,null,{"$f":"SUM(BO14:BO34)","v":644663},null,{"$f":"SUM(BQ14:BQ34)","v":41072},null,{"$f":"SUM(BS14:BS34)","v":603591},null,null,null,null,null,"Total = ",{"$f":"SUM(BZ14:BZ34)","v":180071},null,null,null,{"$f":"SUM(CD14:CD34)","v":44103},null,{"$f":"SUM(CF14:CF34)","v":135968}]
["    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$41,V15:V34),0)","v":57822},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA34),0)","v":61895},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB34),0)","v":-4073},null,null,null,"NPV =",{"$f":"ROUND(AG14+NPV($C$41,AG15:AG34),0)","v":57822},null,null,null,{"$f":"ROUND(AK14+NPV($C$41,AK15:AK34),0)","v":43831},null,{"$f":"+AG37-AK37","v":13991},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AY14+NPV($C$43,AY15:AY34),0)","v":134262},null,null,null,{"$f":"ROUND(BC14+NPV($C$43,BC15:BC34),0)","v":44103},{"$f":"AY37-BC37","v":90159},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BO14+NPV($C$39,BO15:BO34),0)","v":295307},null,{"$f":"ROUND(BQ14+NPV($C$39,BQ15:BQ34),0)","v":41072},null,{"$f":"ROUND(BS14+NPV($C$39,BS15:BS34),0)","v":254235},null,null,null,null,null,"NPV = ",{"$f":"ROUND(BZ14+NPV($C$41,BZ15:BZ34),0)","v":91288},null,null,null,{"$f":"ROUND(CD14+NPV($C$41,CD15:CD34),0)","v":44103},null,{"$f":"ROUND(CF14+NPV($C$41,CF15:CF34),0)","v":47185},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!$D$59","v":0.35}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$26","v":0.1},null,"      (Federal & State Taxes)",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AB37","v":-4073},null,null,null,null,null,null,null,null,null," ",null,null,null,null,"Total NPV =",null,null,{"$f":"AM37","v":13991},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BD37","v":90159},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BS37","v":254235},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CF37","v":47185}]
[null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V37/AA37,2)","v":0.93},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AG37/AK37,2)","v":1.32},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AY37/BC37,2)","v":3.04},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BO37/BQ37,20)","v":7.1899834437086101},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BZ37/CD37,2)","v":2.0699999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":10}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$27","v":7.5999999999999998E-2},null,"Test Results","NPV","B/C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":11}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N39","v":-4073},{"$f":"N40","v":0.93},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"AF39","v":13991},{"$f":"AF40","v":1.32},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Worksheet Calculations",null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":13}]
[null,null,null,null,"Societal Test",{"$f":"AR39","v":90159},{"$f":"AR40","v":3.04},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)"]
["14) General Input Data Year =",null,{"$f":"+'Total Program'!C45","v":2014},null,"Participant Test",{"$f":"BI39","v":254235},{"$f":"BI40","v":7.1899834437086101},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,"(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 (I)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BX39","v":47185},{"$f":"BX40","v":2.0699999999999998},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,"(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,{"$f":"+'Total Program'!C47","v":2015},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
[null,null,null,null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (E) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,"(I)","= (G) - (H)"]

{"sheet":"Res .95+% Res Furnace - Replace","index":7,"n_rows":52,"n_cols":106,"rows_kept":52,"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$5","v":"Residential 95+% AFUE Furnace - Replacement"}]
["Program Years:","Actual 2015"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,2015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$7","v":5.9719999999999995},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!K12","v":4503},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":"+'Total Program Inputs'!G12","v":60600},null,null,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$9","v":0.14205999999999999},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":65103}]
["    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$23>L14,F25*F30,0),0)","v":2559},{"$f":"ROUND($C$17*(1),3)","v":2.577},{"$f":"ROUND(M14*N14,0)","v":6595},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":6595},{"$f":"ROUND(M14*$C$23,1)","v":25.6},{"$f":"ROUND($C$20*(1),0)","v":142},{"$f":"ROUND(S14*T14,0)","v":3635},{"$f":"ROUND(+U14+R14,0)","v":10230},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":1.8049999999999999},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":3002},{"$f":"ROUND($F$11,0)","v":4503},{"$f":"ROUND($F$12,0)","v":60600},{"$f":"SUM(X14:Z14)","v":68105},{"$f":"V14-AA14","v":-57875},null,null,{"$f":"$C$47","v":2015},{"$f":"+R14","v":6595},{"$f":"+U14","v":3635},{"$f":"+AG14+AF14","v":10230},null,{"$f":"ROUND(Y14,0)","v":4503},{"$f":"ROUND(Z14,0)","v":60600},{"$f":"SUM(AJ14:AK14)","v":65103},null,{"$f":"+AH14-AL14","v":-54873},null,null,{"$f":"$C$47","v":2015},{"$f":"AF14","v":6595},{"$f":"+AG14","v":3635},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.4E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":3549},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":916},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":14695},null,{"$f":"ROUND($F$13,0)","v":65103},{"$f":"ROUND((F15*F30)-Z14,0)","v":70700},{"$f":"BB14+BC14","v":135803},{"$f":"AZ14-BD14","v":-121108},null,null,{"$f":"$C$47","v":2015},{"$f":"+F12","v":60600},{"$f":"+M14","v":2559},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":6.181},{"$f":"ROUND(BJ14*BK14,0)","v":15817},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.14699999999999999},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":21736},null,{"$f":"BI14+BL14+BN14+BO14","v":98153},null,{"$f":"ROUND(F15*F30,0)","v":131300},null,{"$f":"BP14-BR14","v":-33147},null,null,{"$f":"$C$47","v":2015},{"$f":"$R14","v":6595},{"$f":"U14","v":3635},{"$f":"AU14","v":3549},{"$f":"SUM(BX14:BZ14)","v":13779},null,{"$f":"BB14","v":65103},{"$f":"BC14","v":70700},{"$f":"SUM(CC14:CD14)","v":135803},null,{"$f":"CA14-CE14","v":-122024}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$D$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!K11,0)","v":650},null,null,null,{"$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$30,0),0)","v":2559},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":2.6669999999999998},6825,0,{"$f":"ROUND(M15*P15,0)","v":0},6825,25.6,{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":144},{"$f":"ROUND(S15*T15,0)","v":3686},{"$f":"ROUND(+U15+R15,0)","v":10511},1.8680000000000001,3107,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},3107,7404,null,null,{"$f":"AE14+1","v":2016},6825,3686,{"$f":"+AG15+AF15","v":10511},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,10511,null,null,{"$f":"AQ14+1","v":2016},6825,3686,2.5000000000000001E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":3697},0.36599999999999999,937,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":15145},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},15145,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":0},2559,6.3970000000000002,{"$f":"ROUND(BJ15*BK15,0)","v":16370},0.152,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":22475},null,38845,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":38845},null,null,{"$f":"BW14+1","v":2016},6825,{"$f":"U15","v":3686},{"$f":"AU15","v":3697},{"$f":"SUM(BX15:BZ15)","v":14208},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":14208}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$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$30,0),0)","v":2559},{"$f":"ROUND($C$17*(1+$C$18)^J15,3)","v":2.7610000000000001},7065,0,0,7065,25.6,{"$f":"ROUND($C$20*(1+$C$21)^J15,0)","v":145},{"$f":"ROUND(S16*T16,0)","v":3712},10777,1.9339999999999999,3217,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},3217,7560,null,null,2017,7065,3712,{"$f":"+AG16+AF16","v":10777},null,0,0,0,null,10777,null,null,2017,7065,3712,2.5000000000000001E-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$30,0))*AT16,0)","v":3697},0.375,960,null,null,15434,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,15434,null,null,2017,{"$f":"ROUND(H12,0)","v":0},2559,6.6210000000000004,{"$f":"ROUND(BJ16*BK16,0)","v":16943},0.158,{"$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$30,0))*BM16,0)","v":23363},null,40306,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,40306,null,null,2017,7065,3712,3697,14474,null,0,0,0,null,{"$f":"CA16-CE16","v":14474}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":2.577},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$D$35","v":0},null,null,null,4,null,2018,{"$f":"ROUND(IF($C$47+$F$23>L17,$F$25*$F$30,0)+IF($C$48+$G$23>L17,$G$25*$G$30,0)+IF($C$49+$H$23>L17,$H$25*$H$30,0),0)","v":2559},2.8570000000000002,7311,0,0,7311,25.6,147,3763,11074,2.0009999999999999,3328,0,0,3328,7746,null,null,2018,7311,3763,11074,null,0,0,0,null,11074,null,null,2018,7311,3763,2.5999999999999999E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$48+$G$23>AQ17,$G$27*$G$30,0)+IF($C$49+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":3844},0.38300000000000001,980,null,null,15898,null,0,0,0,15898,null,null,2018,0,2559,6.8529999999999998,17537,0.16300000000000001,{"$f":"ROUND((IF($C$47+$F$23>BH17,$F$27*$F$30,0)+IF($C$49+$H$23>BH17,$H$27*$H$30,0)+IF($C$48+$G$23>BH17,$G$27*$G$30,0))*BM17,0)","v":24102},null,41639,null,{"$f":"+BC17","v":0},null,41639,null,null,2018,7311,3763,3844,14918,null,0,0,0,null,14918]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$38","v":0},null,null,null,5,null,2019,2559,2.9569999999999999,7567,0,0,7567,25.6,148,3789,11356,2.0710000000000002,3445,0,0,3445,7911,null,null,2019,7567,3789,11356,null,0,0,0,null,11356,null,null,2019,7567,3789,2.7E-2,3992,0.39200000000000002,1003,null,null,16351,null,0,0,0,16351,null,null,2019,0,2559,7.093,18151,0.16900000000000001,24989,null,43140,null,0,null,43140,null,null,2019,7567,3789,3992,15348,null,0,0,0,null,15348,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,2559,3.0609999999999999,7833,0,0,7833,25.6,149,3814,11647,2.1440000000000001,3566,0,0,3566,8081,null,null,2020,7833,3814,11647,null,0,0,0,null,11647,null,null,2020,7833,3814,2.8000000000000001E-2,4140,0.40100000000000002,1026,null,null,16813,null,0,0,0,16813,null,null,2020,0,2559,7.3410000000000002,18786,0.17499999999999999,25876,null,44662,null,0,null,44662,null,null,2020,7833,3814,4140,15787,null,0,0,0,null,15787]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":142.21},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$D$41","v":0},null,null,null,7,null,2021,2559,3.1680000000000001,8107,0,0,8107,25.6,151,3866,11973,2.2189999999999999,3691,0,0,3691,8282,null,null,2021,8107,3866,11973,null,0,0,0,null,11973,null,null,2021,8107,3866,2.9000000000000001E-2,4288,0.41,1049,null,null,17310,null,0,0,0,17310,null,null,2021,0,2559,7.5979999999999999,19443,0.18099999999999999,26763,null,46206,null,0,null,46206,null,null,2021,8107,3866,4288,16261,null,0,0,0,null,16261]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$44","v":0},null,null,null,8,null,2022,2559,3.2789999999999999,8391,0,0,8391,25.6,152,3891,12282,2.2970000000000002,3821,0,0,3821,8461,null,null,2022,8391,3891,12282,null,0,0,0,null,12282,null,null,2022,8391,3891,0.03,4436,0.42,1075,null,null,17793,null,0,0,0,17793,null,null,2022,0,2559,7.8639999999999999,20124,0.187,27651,null,47775,null,0,null,47775,null,null,2022,8391,3891,4436,16718,null,0,0,0,null,16718,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,2559,3.3929999999999998,8683,0,0,8683,25.6,154,3942,12625,2.3769999999999998,3954,0,0,3954,8671,null,null,2023,8683,3942,12625,null,0,0,0,null,12625,null,null,2023,8683,3942,3.1E-2,4584,0.42899999999999999,1098,null,null,18307,null,0,0,0,18307,null,null,2023,0,2559,8.1389999999999993,20828,0.19400000000000001,28686,null,49514,null,0,null,49514,null,null,2023,8683,3942,4584,17209,null,0,0,0,null,17209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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'!D11,0)","v":20},null,null,null,10,null,2024,2559,3.512,8987,0,0,8987,25.6,156,3994,12981,2.46,4092,0,0,4092,8889,null,null,2024,8987,3994,12981,null,0,0,0,null,12981,null,null,2024,8987,3994,3.2000000000000001E-2,4732,0.439,1123,null,null,18836,null,0,0,0,18836,null,null,2024,0,2559,8.4239999999999995,21557,0.2,29573,null,51130,null,0,null,51130,null,null,2024,8987,3994,4732,17713,null,0,0,0,null,17713,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,2025,2559,3.6349999999999998,9302,0,0,9302,25.6,157,4019,13321,2.5459999999999998,4235,0,0,4235,9086,null,null,2025,9302,4019,13321,null,0,0,0,null,13321,null,null,2025,9302,4019,3.4000000000000002E-2,5027,0.44900000000000001,1149,null,null,19497,null,0,0,0,19497,null,null,2025,0,2559,8.7189999999999994,22312,0.20699999999999999,30608,null,52920,null,0,null,52920,null,null,2025,9302,4019,5027,18348,null,0,0,0,null,18348,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(F32/F30,3)","v":12.667999999999999},null,null,null,12,null,2026,2559,3.762,9627,0,0,9627,25.6,159,4070,13697,2.6349999999999998,4383,0,0,4383,9314,null,null,2026,9627,4070,13697,null,0,0,0,null,13697,null,null,2026,9627,4070,3.5000000000000003E-2,5175,0.46,1177,null,null,20049,null,0,0,0,20049,null,null,2026,0,2559,9.0239999999999991,23092,0.215,31791,null,54883,null,0,null,54883,null,null,2026,9627,4070,5175,18872,null,0,0,0,null,18872]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,13,null,2027,2559,3.8940000000000001,9965,0,0,9965,25.6,160,4096,14061,2.7280000000000002,4538,0,0,4538,9523,null,null,2027,9965,4096,14061,null,0,0,0,null,14061,null,null,2027,9965,4096,3.5999999999999997E-2,5323,0.47,1203,null,null,20587,null,0,0,0,20587,null,null,2027,0,2559,9.34,23901,0.222,32826,null,56727,null,0,null,56727,null,null,2027,9965,4096,5323,19384,null,0,0,0,null,19384]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H11","v":732},null,null,null,14,null,2028,2559,4.03,10313,0,0,10313,25.6,162,4147,14460,2.823,4696,0,0,4696,9764,null,null,2028,10313,4147,14460,null,0,0,0,null,14460,null,null,2028,10313,4147,3.6999999999999998E-2,5471,0.48099999999999998,1231,null,null,21162,null,0,0,0,21162,null,null,2028,0,2559,9.6669999999999998,24738,0.23,34009,null,58747,null,0,null,58747,null,null,2028,10313,4147,5471,19931,null,0,0,0,null,19931]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":2.18E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,15,null,2029,2559,4.1710000000000003,10674,0,0,10674,25.6,163,4173,14847,2.9220000000000002,4860,0,0,4860,9987,null,null,2029,10674,4173,14847,null,0,0,0,null,14847,null,null,2029,10674,4173,3.7999999999999999E-2,5619,0.49199999999999999,1259,null,null,21725,null,0,0,0,21725,null,null,2029,0,2559,10.005000000000001,25603,0.23799999999999999,35192,null,60795,null,0,null,60795,null,null,2029,10674,4173,5619,20466,null,0,0,0,null,20466]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,2559,4.3170000000000002,11047,0,0,11047,25.6,165,4224,15271,3.024,5030,0,0,5030,10241,null,null,2030,11047,4224,15271,null,0,0,0,null,15271,null,null,2030,11047,4224,0.04,5915,0.504,1290,null,null,22476,null,0,0,0,22476,null,null,2030,0,2559,10.355,26498,0.246,36375,null,62873,null,0,null,62873,null,null,2030,11047,4224,5915,21186,null,0,0,0,null,21186]
[null,null,null,null,"23) Number of Participants =",{"$f":"+'Total Program Inputs'!C12","v":202},null,null,null,17,null,2031,2559,4.468,11434,0,0,11434,25.6,167,4275,15709,3.13,5206,0,0,5206,10503,null,null,2031,11434,4275,15709,null,0,0,0,null,15709,null,null,2031,11434,4275,4.1000000000000002E-2,6062,0.51500000000000001,1318,null,null,23089,null,0,0,0,23089,null,null,2031,0,2559,10.718,27427,0.255,37705,null,65132,null,0,null,65132,null,null,2031,11434,4275,6062,21771,null,0,0,0,null,21771,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$21","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,2559,4.625,11835,0,0,11835,25.6,168,4301,16136,3.2389999999999999,5388,0,0,5388,10748,null,null,2032,11835,4301,16136,null,0,0,0,null,16136,null,null,2032,11835,4301,4.2999999999999997E-2,6358,0.52700000000000002,1349,null,null,23843,null,0,0,0,23843,null,null,2032,0,2559,11.093,28387,0.26400000000000001,39036,null,67423,null,0,null,67423,null,null,2032,11835,4301,6358,22494,null,0,0,0,null,22494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!E12","v":2559},null,null,null,19,null,2033,2559,4.7869999999999999,12250,0,0,12250,25.6,170,4352,16602,3.3530000000000002,5577,0,0,5577,11025,null,null,2033,12250,4352,16602,null,0,0,0,null,16602,null,null,2033,12250,4352,4.3999999999999997E-2,6506,0.53900000000000003,1379,null,null,24487,null,0,0,0,24487,null,null,2033,0,2559,11.481,29380,0.27300000000000002,40367,null,69747,null,0,null,69747,null,null,2033,12250,4352,6506,23108,null,0,0,0,null,23108,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$22","v":0.35},null,null,null,null,null,null,20,null,2034,2559,4.9539999999999997,12677,0,0,12677,25.6,172,4403,17080,3.47,5772,0,0,5772,11308,null,null,2034,12677,4403,17080,null,0,0,0,null,17080,null,null,2034,12677,4403,4.5999999999999999E-2,6802,0.55200000000000005,1413,null,null,25295,null,0,0,0,25295,null,null,2034,0,2559,11.882999999999999,30409,0.28299999999999997,41846,null,72255,null,0,null,72255,null,null,2034,12677,4403,6802,23882,null,0,0,0,null,23882]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"+ROUND(F12/F30,0)","v":300},null,null,null,21,null,2035,0,5.1280000000000001,0,0,0,0,0,174,0,0,3.5920000000000001,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.7E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,12.298999999999999,0,0.29299999999999998,0,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"SUM(M14:M34)","v":51180},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V34)","v":266640},null,null,null,null,{"$f":"SUM(AA14:AA34)","v":150011},{"$f":"SUM(AB14:AB34)","v":116629},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH34)","v":266640},null,null,null,{"$f":"SUM(AL14:AL34)","v":65103},null,{"$f":"SUM(AN14:AN34)","v":201537},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ34)","v":388792},null,null,null,{"$f":"SUM(BD14:BD34)","v":135803},{"$f":"SUM(BE14:BE34)","v":252989},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ34)","v":51180},null,null,null,null,null,{"$f":"SUM(BP14:BP34)","v":1122872},null,{"$f":"SUM(BR14:BR34)","v":131300},null,{"$f":"SUM(BT14:BT34)","v":991572},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA34)","v":365857},null,null,null,{"$f":"SUM(CE14:CE34)","v":135803},null,{"$f":"SUM(CG14:CG34)","v":230054}]
["    Escalation Rate =",null,{"$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$41,V15:V34),0)","v":136107},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA34),0)","v":107669},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB34),0)","v":28438},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH34),0)","v":136107},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL34),0)","v":65103},null,{"$f":"+AH37-AL37","v":71004},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ34),0)","v":275270},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD34),0)","v":135803},{"$f":"AZ37-BD37","v":139467},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP34),0)","v":508303},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR34),0)","v":131300},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT34),0)","v":377003},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA34),0)","v":185813},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE34),0)","v":135803},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG34),0)","v":50010},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"AB37","v":28438},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN37","v":71004},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE37","v":139467},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT37","v":377003},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG37","v":50010}]
[null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V37/AA37,2)","v":1.26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH37/AL37,2)","v":2.09},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ37/BD37,2)","v":2.0299999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP37/BR37,20)","v":3.8713099771515598},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA37/CE37,2)","v":1.37},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"N39","v":28438},{"$f":"N40","v":1.26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"AG39","v":71004},{"$f":"AG40","v":2.09},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Worksheet Calculations",null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":13}]
[null,null,null,null,"Societal Test",{"$f":"AS39","v":139467},{"$f":"AS40","v":2.0299999999999998},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)"]
["14) General Input Data Year =",null,{"$f":"+'Res .95+% Res Furnace - NEW'!C45","v":2014},null,"Participant Test",{"$f":"BJ39","v":377003},{"$f":"BJ40","v":3.8713099771515598},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 (I)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY39","v":50010},{"$f":"BY40","v":1.37},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,{"$f":"+'Res .95+% Res Furnace - NEW'!C47","v":2015},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
[null,null,null,null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (E) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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 .67 EF","index":8,"n_rows":52,"n_cols":106,"rows_kept":52,"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$5","v":"Residential Water Heating .67 EF"}]
["Program Years:","Actual 2014"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,2015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$7","v":5.9719999999999995},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!K13","v":29},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":"+'Total Program Inputs'!G13","v":400},null,null,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$9","v":0.14205999999999999},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":429}]
["    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$23>L14,F25*F30,0),0)","v":18},{"$f":"ROUND($C$17*(1),3)","v":2.577},{"$f":"ROUND(M14*N14,0)","v":46},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":46},{"$f":"ROUND(M14*$C$23,1)","v":0.2},{"$f":"ROUND($C$20*(1),0)","v":142},{"$f":"ROUND(S14*T14,0)","v":28},{"$f":"ROUND(+U14+R14,0)","v":74},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":1.8049999999999999},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":21},{"$f":"ROUND($F$11,0)","v":29},{"$f":"ROUND($F$12,0)","v":400},{"$f":"SUM(X14:Z14)","v":450},{"$f":"V14-AA14","v":-376},null,null,{"$f":"$C$47","v":2015},{"$f":"+R14","v":46},{"$f":"+U14","v":28},{"$f":"+AG14+AF14","v":74},null,{"$f":"ROUND(Y14,0)","v":29},{"$f":"ROUND(Z14,0)","v":400},{"$f":"SUM(AJ14:AK14)","v":429},null,{"$f":"+AH14-AL14","v":-355},null,null,{"$f":"$C$47","v":2015},{"$f":"AF14","v":46},{"$f":"+AG14","v":28},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.4E-2},{"$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":6},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":80},null,{"$f":"ROUND($F$13,0)","v":429},{"$f":"ROUND((F15*F30)-Z14,0)","v":0},{"$f":"BB14+BC14","v":429},{"$f":"AZ14-BD14","v":-349},null,null,{"$f":"$C$47","v":2015},{"$f":"+F12","v":400},{"$f":"+M14","v":18},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":6.181},{"$f":"ROUND(BJ14*BK14,0)","v":111},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.14699999999999999},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":511},null,{"$f":"ROUND(F15*F30,0)","v":400},null,{"$f":"BP14-BR14","v":111},null,null,{"$f":"$C$47","v":2015},{"$f":"$R14","v":46},{"$f":"U14","v":28},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":74},null,{"$f":"BB14","v":429},{"$f":"BC14","v":0},{"$f":"SUM(CC14:CD14)","v":429},null,{"$f":"CA14-CE14","v":-355}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$D$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!K12,0)","v":100},null,null,null,{"$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$30,0),0)","v":18},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":2.6669999999999998},48,0,{"$f":"ROUND(M15*P15,0)","v":0},48,0.2,{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":144},{"$f":"ROUND(S15*T15,0)","v":29},{"$f":"ROUND(+U15+R15,0)","v":77},1.8680000000000001,22,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},22,55,null,null,{"$f":"AE14+1","v":2016},48,29,{"$f":"+AG15+AF15","v":77},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,77,null,null,{"$f":"AQ14+1","v":2016},48,29,2.5000000000000001E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,7,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":84},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},84,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":0},18,6.3970000000000002,{"$f":"ROUND(BJ15*BK15,0)","v":115},0.152,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,115,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":115},null,null,{"$f":"BW14+1","v":2016},48,{"$f":"U15","v":29},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":77},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":77}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$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$30,0),0)","v":18},{"$f":"ROUND($C$17*(1+$C$18)^J15,3)","v":2.7610000000000001},50,0,0,50,0.2,{"$f":"ROUND($C$20*(1+$C$21)^J15,0)","v":145},{"$f":"ROUND(S16*T16,0)","v":29},79,1.9339999999999999,23,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},23,56,null,null,2017,50,29,{"$f":"+AG16+AF16","v":79},null,0,0,0,null,79,null,null,2017,50,29,2.5000000000000001E-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$30,0))*AT16,0)","v":0},0.375,7,null,null,86,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,86,null,null,2017,{"$f":"ROUND(H12,0)","v":0},18,6.6210000000000004,{"$f":"ROUND(BJ16*BK16,0)","v":119},0.158,{"$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$30,0))*BM16,0)","v":0},null,119,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,119,null,null,2017,50,29,0,79,null,0,0,0,null,{"$f":"CA16-CE16","v":79}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":2.577},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$D$35","v":0},null,null,null,4,null,2018,{"$f":"ROUND(IF($C$47+$F$23>L17,$F$25*$F$30,0)+IF($C$48+$G$23>L17,$G$25*$G$30,0)+IF($C$49+$H$23>L17,$H$25*$H$30,0),0)","v":18},2.8570000000000002,51,0,0,51,0.2,147,29,80,2.0009999999999999,23,0,0,23,57,null,null,2018,51,29,80,null,0,0,0,null,80,null,null,2018,51,29,2.5999999999999999E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$48+$G$23>AQ17,$G$27*$G$30,0)+IF($C$49+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},0.38300000000000001,7,null,null,87,null,0,0,0,87,null,null,2018,0,18,6.8529999999999998,123,0.16300000000000001,{"$f":"ROUND((IF($C$47+$F$23>BH17,$F$27*$F$30,0)+IF($C$49+$H$23>BH17,$H$27*$H$30,0)+IF($C$48+$G$23>BH17,$G$27*$G$30,0))*BM17,0)","v":0},null,123,null,{"$f":"+BC17","v":0},null,123,null,null,2018,51,29,0,80,null,0,0,0,null,80]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$38","v":0},null,null,null,5,null,2019,18,2.9569999999999999,53,0,0,53,0.2,148,30,83,2.0710000000000002,24,0,0,24,59,null,null,2019,53,30,83,null,0,0,0,null,83,null,null,2019,53,30,2.7E-2,0,0.39200000000000002,7,null,null,90,null,0,0,0,90,null,null,2019,0,18,7.093,128,0.16900000000000001,0,null,128,null,0,null,128,null,null,2019,53,30,0,83,null,0,0,0,null,83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,18,3.0609999999999999,55,0,0,55,0.2,149,30,85,2.1440000000000001,25,0,0,25,60,null,null,2020,55,30,85,null,0,0,0,null,85,null,null,2020,55,30,2.8000000000000001E-2,0,0.40100000000000002,7,null,null,92,null,0,0,0,92,null,null,2020,0,18,7.3410000000000002,132,0.17499999999999999,0,null,132,null,0,null,132,null,null,2020,55,30,0,85,null,0,0,0,null,85]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":142.21},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$D$41","v":0},null,null,null,7,null,2021,18,3.1680000000000001,57,0,0,57,0.2,151,30,87,2.2189999999999999,26,0,0,26,61,null,null,2021,57,30,87,null,0,0,0,null,87,null,null,2021,57,30,2.9000000000000001E-2,0,0.41,7,null,null,94,null,0,0,0,94,null,null,2021,0,18,7.5979999999999999,137,0.18099999999999999,0,null,137,null,0,null,137,null,null,2021,57,30,0,87,null,0,0,0,null,87]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$44","v":0},null,null,null,8,null,2022,18,3.2789999999999999,59,0,0,59,0.2,152,30,89,2.2970000000000002,27,0,0,27,62,null,null,2022,59,30,89,null,0,0,0,null,89,null,null,2022,59,30,0.03,0,0.42,8,null,null,97,null,0,0,0,97,null,null,2022,0,18,7.8639999999999999,142,0.187,0,null,142,null,0,null,142,null,null,2022,59,30,0,89,null,0,0,0,null,89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,18,3.3929999999999998,61,0,0,61,0.2,154,31,92,2.3769999999999998,28,0,0,28,64,null,null,2023,61,31,92,null,0,0,0,null,92,null,null,2023,61,31,3.1E-2,0,0.42899999999999999,8,null,null,100,null,0,0,0,100,null,null,2023,0,18,8.1389999999999993,147,0.19400000000000001,0,null,147,null,0,null,147,null,null,2023,61,31,0,92,null,0,0,0,null,92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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'!D12,0)","v":10},null,null,null,10,null,2024,18,3.512,63,0,0,63,0.2,156,31,94,2.46,29,0,0,29,65,null,null,2024,63,31,94,null,0,0,0,null,94,null,null,2024,63,31,3.2000000000000001E-2,0,0.439,8,null,null,102,null,0,0,0,102,null,null,2024,0,18,8.4239999999999995,152,0.2,0,null,152,null,0,null,152,null,null,2024,63,31,0,94,null,0,0,0,null,94,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,2025,0,3.6349999999999998,0,0,0,0,0,157,0,0,2.5459999999999998,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.4000000000000002E-2,0,0.44900000000000001,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,8.7189999999999994,0,0.20699999999999999,0,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(F32/F30,3)","v":4.5},null,null,null,12,null,2026,0,3.762,0,0,0,0,0,159,0,0,2.6349999999999998,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.5000000000000003E-2,0,0.46,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,9.0239999999999991,0,0.215,0,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$18","v":0},null,null,null,null,null,null,13,null,2027,0,3.8940000000000001,0,0,0,0,0,160,0,0,2.7280000000000002,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.5999999999999997E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,9.34,0,0.222,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H12","v":0},null,null,null,14,null,2028,0,4.03,0,0,0,0,0,162,0,0,2.823,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.6999999999999998E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,9.6669999999999998,0,0.23,0,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$19","v":2.18E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,15,null,2029,0,4.1710000000000003,0,0,0,0,0,163,0,0,2.9220000000000002,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.7999999999999999E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,10.005000000000001,0,0.23799999999999999,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,0,4.3170000000000002,0,0,0,0,0,165,0,0,3.024,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,0.04,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,10.355,0,0.246,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"+'Total Program Inputs'!C13","v":4},null,null,null,17,null,2031,0,4.468,0,0,0,0,0,167,0,0,3.13,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,4.1000000000000002E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,10.718,0,0.255,0,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$21","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,4.625,0,0,0,0,0,168,0,0,3.2389999999999999,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,4.2999999999999997E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,11.093,0,0.26400000000000001,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!E13","v":18},null,null,null,19,null,2033,0,4.7869999999999999,0,0,0,0,0,170,0,0,3.3530000000000002,0,0,0,0,0,null,null,2033,0,0,0,null,0,0,0,null,0,null,null,2033,0,0,4.3999999999999997E-2,0,0.53900000000000003,0,null,null,0,null,0,0,0,0,null,null,2033,0,0,11.481,0,0.27300000000000002,0,null,0,null,0,null,0,null,null,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}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":0.35},null,null,null,null,null,null,20,null,2034,0,4.9539999999999997,0,0,0,0,0,172,0,0,3.47,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.5999999999999999E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,11.882999999999999,0,0.28299999999999997,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"+ROUND(F12/F30,0)","v":100},null,null,null,21,null,2035,0,5.1280000000000001,0,0,0,0,0,174,0,0,3.5920000000000001,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.7E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,12.298999999999999,0,0.29299999999999998,0,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"SUM(M14:M34)","v":180},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V34)","v":840},null,null,null,null,{"$f":"SUM(AA14:AA34)","v":677},{"$f":"SUM(AB14:AB34)","v":163},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH34)","v":840},null,null,null,{"$f":"SUM(AL14:AL34)","v":429},null,{"$f":"SUM(AN14:AN34)","v":411},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ34)","v":912},null,null,null,{"$f":"SUM(BD14:BD34)","v":429},{"$f":"SUM(BE14:BE34)","v":483},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ34)","v":180},null,null,null,null,null,{"$f":"SUM(BP14:BP34)","v":1706},null,{"$f":"SUM(BR14:BR34)","v":400},null,{"$f":"SUM(BT14:BT34)","v":1306},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA34)","v":840},null,null,null,{"$f":"SUM(CE14:CE34)","v":429},null,{"$f":"SUM(CG14:CG34)","v":411}]
["    Escalation Rate =",null,{"$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$41,V15:V34),0)","v":608},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA34),0)","v":608},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB34),0)","v":1},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH34),0)","v":608},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL34),0)","v":429},null,{"$f":"+AH37-AL37","v":179},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ34),0)","v":777},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD34),0)","v":429},{"$f":"AZ37-BD37","v":348},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP34),0)","v":1259},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR34),0)","v":400},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT34),0)","v":859},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA34),0)","v":608},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE34),0)","v":429},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG34),0)","v":179},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"AB37","v":1},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN37","v":179},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE37","v":348},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT37","v":859},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG37","v":179}]
[null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V37/AA37,2)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH37/AL37,2)","v":1.42},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ37/BD37,2)","v":1.81},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP37/BR37,20)","v":3.1475},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA37/CE37,2)","v":1.42},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"N39","v":1},{"$f":"N40","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"AG39","v":179},{"$f":"AG40","v":1.42},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Worksheet Calculations",null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":13}]
[null,null,null,null,"Societal Test",{"$f":"AS39","v":348},{"$f":"AS40","v":1.81},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)"]
["14) General Input Data Year =",null,{"$f":"+'Res .95+% Res Furnace - NEW'!C45","v":2014},null,"Participant Test",{"$f":"BJ39","v":859},{"$f":"BJ40","v":3.1475},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 (I)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY39","v":179},{"$f":"BY40","v":1.42},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,{"$f":"+'Res .95+% Res Furnace - NEW'!C47","v":2015},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
[null,null,null,null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (E) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":9,"n_rows":52,"n_cols":106,"rows_kept":52,"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":"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$5","v":"Programmable Thermostats"}]
["Program Years:","Actual 2015"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,2015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$7","v":5.9719999999999995},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!K14","v":226},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":"+'Total Program Inputs'!G14","v":3040},null,null,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$9","v":0.14205999999999999},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":3266}]
["    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$23>L14,F25*F30,0),0)","v":441},{"$f":"ROUND($C$17*(1),3)","v":2.577},{"$f":"ROUND(M14*N14,0)","v":1136},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":1136},{"$f":"ROUND(M14*$C$23,1)","v":4.4000000000000004},{"$f":"ROUND($C$20*(1),0)","v":142},{"$f":"ROUND(S14*T14,0)","v":625},{"$f":"ROUND(+U14+R14,0)","v":1761},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":1.8049999999999999},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":517},{"$f":"ROUND($F$11,0)","v":226},{"$f":"ROUND($F$12,0)","v":3040},{"$f":"SUM(X14:Z14)","v":3783},{"$f":"V14-AA14","v":-2022},null,null,{"$f":"$C$47","v":2015},{"$f":"+R14","v":1136},{"$f":"+U14","v":625},{"$f":"+AG14+AF14","v":1761},null,{"$f":"ROUND(Y14,0)","v":226},{"$f":"ROUND(Z14,0)","v":3040},{"$f":"SUM(AJ14:AK14)","v":3266},null,{"$f":"+AH14-AL14","v":-1505},null,null,{"$f":"$C$47","v":2015},{"$f":"AF14","v":1136},{"$f":"+AG14","v":625},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.4E-2},{"$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":158},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":1919},null,{"$f":"ROUND($F$13,0)","v":3266},{"$f":"ROUND((F15*F30)-Z14,0)","v":6080},{"$f":"BB14+BC14","v":9346},{"$f":"AZ14-BD14","v":-7427},null,null,{"$f":"$C$47","v":2015},{"$f":"+F12","v":3040},{"$f":"+M14","v":441},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":6.181},{"$f":"ROUND(BJ14*BK14,0)","v":2726},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.14699999999999999},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":5766},null,{"$f":"ROUND(F15*F30,0)","v":9120},null,{"$f":"BP14-BR14","v":-3354},null,null,{"$f":"$C$47","v":2015},{"$f":"$R14","v":1136},{"$f":"U14","v":625},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":1761},null,{"$f":"BB14","v":3266},{"$f":"BC14","v":6080},{"$f":"SUM(CC14:CD14)","v":9346},null,{"$f":"CA14-CE14","v":-7585}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$D$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!K13,0)","v":60},null,null,null,{"$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$30,0),0)","v":441},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":2.6669999999999998},1176,0,{"$f":"ROUND(M15*P15,0)","v":0},1176,4.4000000000000004,{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":144},{"$f":"ROUND(S15*T15,0)","v":634},{"$f":"ROUND(+U15+R15,0)","v":1810},1.8680000000000001,535,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},535,1275,null,null,{"$f":"AE14+1","v":2016},1176,634,{"$f":"+AG15+AF15","v":1810},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,1810,null,null,{"$f":"AQ14+1","v":2016},1176,634,2.5000000000000001E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,161,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":1971},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},1971,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":0},441,6.3970000000000002,{"$f":"ROUND(BJ15*BK15,0)","v":2821},0.152,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,2821,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":2821},null,null,{"$f":"BW14+1","v":2016},1176,{"$f":"U15","v":634},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":1810},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":1810}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$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$30,0),0)","v":441},{"$f":"ROUND($C$17*(1+$C$18)^J15,3)","v":2.7610000000000001},1218,0,0,1218,4.4000000000000004,{"$f":"ROUND($C$20*(1+$C$21)^J15,0)","v":145},{"$f":"ROUND(S16*T16,0)","v":638},1856,1.9339999999999999,554,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},554,1302,null,null,2017,1218,638,{"$f":"+AG16+AF16","v":1856},null,0,0,0,null,1856,null,null,2017,1218,638,2.5000000000000001E-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$30,0))*AT16,0)","v":0},0.375,165,null,null,2021,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,2021,null,null,2017,{"$f":"ROUND(H12,0)","v":0},441,6.6210000000000004,{"$f":"ROUND(BJ16*BK16,0)","v":2920},0.158,{"$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$30,0))*BM16,0)","v":0},null,2920,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,2920,null,null,2017,1218,638,0,1856,null,0,0,0,null,{"$f":"CA16-CE16","v":1856}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":2.577},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!D35","v":0},null,null,null,4,null,2018,{"$f":"ROUND(IF($C$47+$F$23>L17,$F$25*$F$30,0)+IF($C$48+$G$23>L17,$G$25*$G$30,0)+IF($C$49+$H$23>L17,$H$25*$H$30,0),0)","v":441},2.8570000000000002,1260,0,0,1260,4.4000000000000004,147,647,1907,2.0009999999999999,574,0,0,574,1333,null,null,2018,1260,647,1907,null,0,0,0,null,1907,null,null,2018,1260,647,2.5999999999999999E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$48+$G$23>AQ17,$G$27*$G$30,0)+IF($C$49+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},0.38300000000000001,169,null,null,2076,null,0,0,0,2076,null,null,2018,0,441,6.8529999999999998,3022,0.16300000000000001,{"$f":"ROUND((IF($C$47+$F$23>BH17,$F$27*$F$30,0)+IF($C$49+$H$23>BH17,$H$27*$H$30,0)+IF($C$48+$G$23>BH17,$G$27*$G$30,0))*BM17,0)","v":0},null,3022,null,{"$f":"+BC17","v":0},null,3022,null,null,2018,1260,647,0,1907,null,0,0,0,null,1907]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!D38","v":0},null,null,null,5,null,2019,441,2.9569999999999999,1304,0,0,1304,4.4000000000000004,148,651,1955,2.0710000000000002,594,0,0,594,1361,null,null,2019,1304,651,1955,null,0,0,0,null,1955,null,null,2019,1304,651,2.7E-2,0,0.39200000000000002,173,null,null,2128,null,0,0,0,2128,null,null,2019,0,441,7.093,3128,0.16900000000000001,0,null,3128,null,0,null,3128,null,null,2019,1304,651,0,1955,null,0,0,0,null,1955,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,2020,441,3.0609999999999999,1350,0,0,1350,4.4000000000000004,149,656,2006,2.1440000000000001,615,0,0,615,1391,null,null,2020,1350,656,2006,null,0,0,0,null,2006,null,null,2020,1350,656,2.8000000000000001E-2,0,0.40100000000000002,177,null,null,2183,null,0,0,0,2183,null,null,2020,0,441,7.3410000000000002,3237,0.17499999999999999,0,null,3237,null,0,null,3237,null,null,2020,1350,656,0,2006,null,0,0,0,null,2006]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":142.21},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!D41","v":0},null,null,null,7,null,2021,441,3.1680000000000001,1397,0,0,1397,4.4000000000000004,151,664,2061,2.2189999999999999,636,0,0,636,1425,null,null,2021,1397,664,2061,null,0,0,0,null,2061,null,null,2021,1397,664,2.9000000000000001E-2,0,0.41,181,null,null,2242,null,0,0,0,2242,null,null,2021,0,441,7.5979999999999999,3351,0.18099999999999999,0,null,3351,null,0,null,3351,null,null,2021,1397,664,0,2061,null,0,0,0,null,2061]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!D44","v":0},null,null,null,8,null,2022,441,3.2789999999999999,1446,0,0,1446,4.4000000000000004,152,669,2115,2.2970000000000002,658,0,0,658,1457,null,null,2022,1446,669,2115,null,0,0,0,null,2115,null,null,2022,1446,669,0.03,0,0.42,185,null,null,2300,null,0,0,0,2300,null,null,2022,0,441,7.8639999999999999,3468,0.187,0,null,3468,null,0,null,3468,null,null,2022,1446,669,0,2115,null,0,0,0,null,2115,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,2023,441,3.3929999999999998,1496,0,0,1496,4.4000000000000004,154,678,2174,2.3769999999999998,681,0,0,681,1493,null,null,2023,1496,678,2174,null,0,0,0,null,2174,null,null,2023,1496,678,3.1E-2,0,0.42899999999999999,189,null,null,2363,null,0,0,0,2363,null,null,2023,0,441,8.1389999999999993,3589,0.19400000000000001,0,null,3589,null,0,null,3589,null,null,2023,1496,678,0,2174,null,0,0,0,null,2174,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'!D13,0)","v":10},null,null,null,10,null,2024,441,3.512,1549,0,0,1549,4.4000000000000004,156,686,2235,2.46,705,0,0,705,1530,null,null,2024,1549,686,2235,null,0,0,0,null,2235,null,null,2024,1549,686,3.2000000000000001E-2,0,0.439,194,null,null,2429,null,0,0,0,2429,null,null,2024,0,441,8.4239999999999995,3715,0.2,0,null,3715,null,0,null,3715,null,null,2024,1549,686,0,2235,null,0,0,0,null,2235,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,2025,0,3.6349999999999998,0,0,0,0,0,157,0,0,2.5459999999999998,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.4000000000000002E-2,0,0.44900000000000001,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,8.7189999999999994,0,0.20699999999999999,0,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(F32/F30,3)","v":2.9009999999999998},null,null,null,12,null,2026,0,3.762,0,0,0,0,0,159,0,0,2.6349999999999998,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.5000000000000003E-2,0,0.46,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,9.0239999999999991,0,0.215,0,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$18","v":0},null,null,null,null,null,null,13,null,2027,0,3.8940000000000001,0,0,0,0,0,160,0,0,2.7280000000000002,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.5999999999999997E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,9.34,0,0.222,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H13","v":0},null,null,null,14,null,2028,0,4.03,0,0,0,0,0,162,0,0,2.823,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.6999999999999998E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,9.6669999999999998,0,0.23,0,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$19","v":2.18E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,15,null,2029,0,4.1710000000000003,0,0,0,0,0,163,0,0,2.9220000000000002,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.7999999999999999E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,10.005000000000001,0,0.23799999999999999,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,0,4.3170000000000002,0,0,0,0,0,165,0,0,3.024,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,0.04,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,10.355,0,0.246,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"+'Total Program Inputs'!C14","v":152},null,null,null,17,null,2031,0,4.468,0,0,0,0,0,167,0,0,3.13,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,4.1000000000000002E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,10.718,0,0.255,0,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$21","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,4.625,0,0,0,0,0,168,0,0,3.2389999999999999,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,4.2999999999999997E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,11.093,0,0.26400000000000001,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!E14","v":441},null,null,null,19,null,2033,0,4.7869999999999999,0,0,0,0,0,170,0,0,3.3530000000000002,0,0,0,0,0,null,null,2033,0,0,0,null,0,0,0,null,0,null,null,2033,0,0,4.3999999999999997E-2,0,0.53900000000000003,0,null,null,0,null,0,0,0,0,null,null,2033,0,0,11.481,0,0.27300000000000002,0,null,0,null,0,null,0,null,null,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}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":0.35},null,null,null,null,null,null,20,null,2034,0,4.9539999999999997,0,0,0,0,0,172,0,0,3.47,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.5999999999999999E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,11.882999999999999,0,0.28299999999999997,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"+ROUND(F12/F30,0)","v":20},null,null,null,21,null,2035,0,5.1280000000000001,0,0,0,0,0,174,0,0,3.5920000000000001,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.7E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,12.298999999999999,0,0.29299999999999998,0,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"SUM(M14:M34)","v":4410},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V34)","v":19880},null,null,null,null,{"$f":"SUM(AA14:AA34)","v":9335},{"$f":"SUM(AB14:AB34)","v":10545},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH34)","v":19880},null,null,null,{"$f":"SUM(AL14:AL34)","v":3266},null,{"$f":"SUM(AN14:AN34)","v":16614},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ34)","v":21632},null,null,null,{"$f":"SUM(BD14:BD34)","v":9346},{"$f":"SUM(BE14:BE34)","v":12286},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ34)","v":4410},null,null,null,null,null,{"$f":"SUM(BP14:BP34)","v":35017},null,{"$f":"SUM(BR14:BR34)","v":9120},null,{"$f":"SUM(BT14:BT34)","v":25897},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA34)","v":19880},null,null,null,{"$f":"SUM(CE14:CE34)","v":9346},null,{"$f":"SUM(CG14:CG34)","v":10534}]
["    Escalation Rate =",null,{"$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$41,V15:V34),0)","v":14387},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA34),0)","v":7637},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB34),0)","v":6750},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH34),0)","v":14387},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL34),0)","v":3266},null,{"$f":"+AH37-AL37","v":11121},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ34),0)","v":18436},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD34),0)","v":9346},{"$f":"AZ37-BD37","v":9090},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP34),0)","v":24082},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR34),0)","v":9120},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT34),0)","v":14962},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA34),0)","v":14387},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE34),0)","v":9346},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG34),0)","v":5041},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"AB37","v":6750},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN37","v":11121},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE37","v":9090},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT37","v":14962},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG37","v":5041}]
[null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V37/AA37,2)","v":1.88},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH37/AL37,2)","v":4.41},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ37/BD37,2)","v":1.97},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP37/BR37,20)","v":2.6405701754386},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA37/CE37,2)","v":1.54},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"N39","v":6750},{"$f":"N40","v":1.88},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"AG39","v":11121},{"$f":"AG40","v":4.41},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Worksheet Calculations",null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":13}]
[null,null,null,null,"Societal Test",{"$f":"AS39","v":9090},{"$f":"AS40","v":1.97},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)"]
["14) General Input Data Year =",null,{"$f":"+'Res .95+% Res Furnace - NEW'!C45","v":2014},null,"Participant Test",{"$f":"BJ39","v":14962},{"$f":"BJ40","v":2.6405701754386},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 (I)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY39","v":5041},{"$f":"BY40","v":1.54},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,{"$f":"+'Res .95+% Res Furnace - NEW'!C47","v":2015},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
[null,null,null,null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (E) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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 95+ Furnace - New","index":10,"n_rows":52,"n_cols":106,"rows_kept":52,"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$5","v":"Commercial 95+% AFUE Furnace - New"}]
["Program Years:","Actual 2015"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,2015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$7","v":5.5299999999999994},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!K17","v":0},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":"+'Total Program Inputs'!G17","v":0},null,null,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$9","v":0.13500000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":0}]
["    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$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1),3)","v":2.577},{"$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$20*(1),0)","v":142},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":1.3480000000000001},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":0},{"$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$47","v":2015},{"$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$47","v":2015},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.4E-2},{"$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":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$47","v":2015},{"$f":"+F12","v":0},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":5.7240000000000002},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.14000000000000001},{"$f":"ROUND(IF($C$47+$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$47","v":2015},{"$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.) =",{"$f":"ROUND('Database Inputs'!K16,0)","v":302},null,null,null,{"$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$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":2.6669999999999998},0,0,{"$f":"ROUND(M15*P15,0)","v":0},0,0,{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":144},{"$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,{"$f":"AQ14+1","v":2016},0,0,2.5000000000000001E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,0,null,null,{"$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},0,5.9240000000000004,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.14499999999999999,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,0,null,{"$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$47+$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$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J15,3)","v":2.7610000000000001},0,0,0,0,0,{"$f":"ROUND($C$20*(1+$C$21)^J15,0)","v":145},{"$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,2017,0,0,2.5000000000000001E-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$30,0))*AT16,0)","v":0},0.375,0,null,null,0,null,{"$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},0,6.1310000000000002,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.15,{"$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$30,0))*BM16,0)","v":0},null,0,null,{"$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":2.577},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$E$35","v":0},null,null,null,4,null,2018,{"$f":"ROUND(IF($C$47+$F$23>L17,$F$25*$F$30,0)+IF($C$48+$G$23>L17,$G$25*$G$30,0)+IF($C$49+$H$23>L17,$H$25*$H$30,0),0)","v":0},2.8570000000000002,0,0,0,0,0,147,0,0,1.494,0,0,0,0,0,null,null,2018,0,0,0,null,0,0,0,null,0,null,null,2018,0,0,2.5999999999999999E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$48+$G$23>AQ17,$G$27*$G$30,0)+IF($C$49+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},0.38300000000000001,0,null,null,0,null,0,0,0,0,null,null,2018,0,0,6.3460000000000001,0,0.155,{"$f":"ROUND((IF($C$47+$F$23>BH17,$F$27*$F$30,0)+IF($C$49+$H$23>BH17,$H$27*$H$30,0)+IF($C$48+$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$38","v":0},null,null,null,5,null,2019,0,2.9569999999999999,0,0,0,0,0,148,0,0,1.546,0,0,0,0,0,null,null,2019,0,0,0,null,0,0,0,null,0,null,null,2019,0,0,2.7E-2,0,0.39200000000000002,0,null,null,0,null,0,0,0,0,null,null,2019,0,0,6.5679999999999996,0,0.16,0,null,0,null,0,null,0,null,null,2019,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,0,3.0609999999999999,0,0,0,0,0,149,0,0,1.6,0,0,0,0,0,null,null,2020,0,0,0,null,0,0,0,null,0,null,null,2020,0,0,2.8000000000000001E-2,0,0.40100000000000002,0,null,null,0,null,0,0,0,0,null,null,2020,0,0,6.798,0,0.16600000000000001,0,null,0,null,0,null,0,null,null,2020,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$E$14","v":142.21},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$E$41","v":0},null,null,null,7,null,2021,0,3.1680000000000001,0,0,0,0,0,151,0,0,1.657,0,0,0,0,0,null,null,2021,0,0,0,null,0,0,0,null,0,null,null,2021,0,0,2.9000000000000001E-2,0,0.41,0,null,null,0,null,0,0,0,0,null,null,2021,0,0,7.0359999999999996,0,0.17199999999999999,0,null,0,null,0,null,0,null,null,2021,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$44","v":0},null,null,null,8,null,2022,0,3.2789999999999999,0,0,0,0,0,152,0,0,1.714,0,0,0,0,0,null,null,2022,0,0,0,null,0,0,0,null,0,null,null,2022,0,0,0.03,0,0.42,0,null,null,0,null,0,0,0,0,null,null,2022,0,0,7.282,0,0.17799999999999999,0,null,0,null,0,null,0,null,null,2022,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,0,3.3929999999999998,0,0,0,0,0,154,0,0,1.774,0,0,0,0,0,null,null,2023,0,0,0,null,0,0,0,null,0,null,null,2023,0,0,3.1E-2,0,0.42899999999999999,0,null,null,0,null,0,0,0,0,null,null,2023,0,0,7.5369999999999999,0,0.184,0,null,0,null,0,null,0,null,null,2023,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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'!D16,0)","v":20},null,null,null,10,null,2024,0,3.512,0,0,0,0,0,156,0,0,1.837,0,0,0,0,0,null,null,2024,0,0,0,null,0,0,0,null,0,null,null,2024,0,0,3.2000000000000001E-2,0,0.439,0,null,null,0,null,0,0,0,0,null,null,2024,0,0,7.8010000000000002,0,0.19,0,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,2025,0,3.6349999999999998,0,0,0,0,0,157,0,0,1.901,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.4000000000000002E-2,0,0.44900000000000001,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,8.0739999999999998,0,0.19700000000000001,0,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$17","v":0},null,"21) Avg. Dk/Part. Saved =",0,null,null,null,12,null,2026,0,3.762,0,0,0,0,0,159,0,0,1.9670000000000001,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.5000000000000003E-2,0,0.46,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,8.3559999999999999,0,0.20399999999999999,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$18","v":0},null,null,null,null,null,null,13,null,2027,0,3.8940000000000001,0,0,0,0,0,160,0,0,2.036,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.5999999999999997E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,8.6489999999999991,0,0.21099999999999999,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H16","v":732},null,null,null,14,null,2028,0,4.03,0,0,0,0,0,162,0,0,2.1080000000000001,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.6999999999999998E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,8.9510000000000005,0,0.219,0,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$19","v":2.18E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,15,null,2029,0,4.1710000000000003,0,0,0,0,0,163,0,0,2.181,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.7999999999999999E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,9.2650000000000006,0,0.22600000000000001,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$20","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,0,4.3170000000000002,0,0,0,0,0,165,0,0,2.258,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,0.04,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,9.5890000000000004,0,0.23400000000000001,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"+'Total Program Inputs'!C17","v":0},null,null,null,17,null,2031,0,4.468,0,0,0,0,0,167,0,0,2.3370000000000002,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,4.1000000000000002E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,9.9250000000000007,0,0.24199999999999999,0,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$21","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,4.625,0,0,0,0,0,168,0,0,2.4180000000000001,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,4.2999999999999997E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,10.272,0,0.251,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!E17","v":0},null,null,null,19,null,2033,0,4.7869999999999999,0,0,0,0,0,170,0,0,2.5030000000000001,0,0,0,0,0,null,null,2033,0,0,0,null,0,0,0,null,0,null,null,2033,0,0,4.3999999999999997E-2,0,0.53900000000000003,0,null,null,0,null,0,0,0,0,null,null,2033,0,0,10.631,0,0.26,0,null,0,null,0,null,0,null,null,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}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$22","v":0.35},null,null,null,null,null,null,20,null,2034,0,4.9539999999999997,0,0,0,0,0,172,0,0,2.5910000000000002,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.5999999999999999E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,11.004,0,0.26900000000000002,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$23","v":2.3E-2},null,"25) Incentive/Participant =",0,null,null,null,21,null,2035,0,5.1280000000000001,0,0,0,0,0,174,0,0,2.681,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.7E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,11.388999999999999,0,0.27800000000000002,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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'!E58","v":1.302},null,null,"Total = ",null,{"$f":"SUM(M14:M34)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V34)","v":0},null,null,null,null,{"$f":"SUM(AA14:AA34)","v":0},{"$f":"SUM(AB14:AB34)","v":0},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH34)","v":0},null,null,null,{"$f":"SUM(AL14:AL34)","v":0},null,{"$f":"SUM(AN14:AN34)","v":0},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ34)","v":0},null,null,null,{"$f":"SUM(BD14:BD34)","v":0},{"$f":"SUM(BE14:BE34)","v":0},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ34)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP34)","v":0},null,{"$f":"SUM(BR14:BR34)","v":0},null,{"$f":"SUM(BT14:BT34)","v":0},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA34)","v":0},null,null,null,{"$f":"SUM(CE14:CE34)","v":0},null,{"$f":"SUM(CG14:CG34)","v":0}]
["    Escalation Rate =",null,{"$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$41,V15:V34),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA34),0)","v":0},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB34),0)","v":0},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH34),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL34),0)","v":0},null,{"$f":"+AH37-AL37","v":0},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ34),0)","v":0},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD34),0)","v":0},{"$f":"AZ37-BD37","v":0},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP34),0)","v":0},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR34),0)","v":0},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT34),0)","v":0},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA34),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE34),0)","v":0},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG34),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!E59","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":"AB37","v":0},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN37","v":0},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT37","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG37","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V37/AA37,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH37/AL37,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ37/BD37,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP37/BR37,20)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA37/CE37,2)","v":{"$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":"N39","v":0},{"$f":"N40","v":{"$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":"AG39","v":0},{"$f":"AG40","v":{"$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",{"$f":"AS39","v":0},{"$f":"AS40","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 .95+% Res Furnace - NEW'!C45","v":2014},null,"Participant Test",{"$f":"BJ39","v":0},{"$f":"BJ40","v":{"$error":"#DIV/0!"}},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY39","v":0},{"$f":"BY40","v":{"$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,{"$f":"+'Res .95+% Res Furnace - NEW'!C47","v":2015},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
[null,null,null,null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (E) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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 95+% Furnace - Replace","index":11,"n_rows":52,"n_cols":106,"rows_kept":52,"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$5","v":"Commercial 95+% AFUE Furnace - Replacement"}]
["Program Years:","Actual 2015"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,2015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$7","v":5.5299999999999994},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!K18","v":134},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":"+'Total Program Inputs'!G18","v":1800},null,null,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$9","v":0.13500000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":1934}]
["    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$23>L14,F25*F30,0),0)","v":150},{"$f":"ROUND($C$17*(1),3)","v":2.577},{"$f":"ROUND(M14*N14,0)","v":387},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":387},{"$f":"ROUND(M14*$C$23,1)","v":1.5},{"$f":"ROUND($C$20*(1),0)","v":142},{"$f":"ROUND(S14*T14,0)","v":213},{"$f":"ROUND(+U14+R14,0)","v":600},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":1.3480000000000001},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":131},{"$f":"ROUND($F$11,0)","v":134},{"$f":"ROUND($F$12,0)","v":1800},{"$f":"SUM(X14:Z14)","v":2065},{"$f":"V14-AA14","v":-1465},null,null,{"$f":"$C$47","v":2015},{"$f":"+R14","v":387},{"$f":"+U14","v":213},{"$f":"+AG14+AF14","v":600},null,{"$f":"ROUND(Y14,0)","v":134},{"$f":"ROUND(Z14,0)","v":1800},{"$f":"SUM(AJ14:AK14)","v":1934},null,{"$f":"+AH14-AL14","v":-1334},null,null,{"$f":"$C$47","v":2015},{"$f":"AF14","v":387},{"$f":"+AG14","v":213},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.4E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":105},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":0.35799999999999998},{"$f":"ROUND(AV14*M14,0)","v":54},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":759},null,{"$f":"ROUND($F$13,0)","v":1934},{"$f":"ROUND((F15*F30)-Z14,0)","v":2100},{"$f":"BB14+BC14","v":4034},{"$f":"AZ14-BD14","v":-3275},null,null,{"$f":"$C$47","v":2015},{"$f":"+F12","v":1800},{"$f":"+M14","v":150},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":5.7240000000000002},{"$f":"ROUND(BJ14*BK14,0)","v":859},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.14000000000000001},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":615},null,{"$f":"BI14+BL14+BN14+BO14","v":3274},null,{"$f":"ROUND(F15*F30,0)","v":3900},null,{"$f":"BP14-BR14","v":-626},null,null,{"$f":"$C$47","v":2015},{"$f":"$R14","v":387},{"$f":"U14","v":213},{"$f":"AU14","v":105},{"$f":"SUM(BX14:BZ14)","v":705},null,{"$f":"BB14","v":1934},{"$f":"BC14","v":2100},{"$f":"SUM(CC14:CD14)","v":4034},null,{"$f":"CA14-CE14","v":-3329}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$E$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!K17,0)","v":650},null,null,null,{"$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$30,0),0)","v":150},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":2.6669999999999998},400,0,{"$f":"ROUND(M15*P15,0)","v":0},400,1.5,{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":144},{"$f":"ROUND(S15*T15,0)","v":216},{"$f":"ROUND(+U15+R15,0)","v":616},1.395,136,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},136,480,null,null,{"$f":"AE14+1","v":2016},400,216,{"$f":"+AG15+AF15","v":616},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,616,null,null,{"$f":"AQ14+1","v":2016},400,216,2.5000000000000001E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":110},0.36599999999999999,55,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":781},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},781,null,null,{"$f":"BH14+1","v":2016},{"$f":"+G12","v":0},150,5.9240000000000004,{"$f":"ROUND(BJ15*BK15,0)","v":889},0.14499999999999999,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":637},null,1526,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":1526},null,null,{"$f":"BW14+1","v":2016},400,{"$f":"U15","v":216},{"$f":"AU15","v":110},{"$f":"SUM(BX15:BZ15)","v":726},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":726}]
[null,null,null,null,null,null,null,null,null,3,null,2017,{"$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$30,0),0)","v":150},{"$f":"ROUND($C$17*(1+$C$18)^J15,3)","v":2.7610000000000001},414,0,0,414,1.5,{"$f":"ROUND($C$20*(1+$C$21)^J15,0)","v":145},{"$f":"ROUND(S16*T16,0)","v":218},632,1.444,141,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},141,491,null,null,2017,414,218,{"$f":"+AG16+AF16","v":632},null,0,0,0,null,632,null,null,2017,414,218,2.5000000000000001E-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$30,0))*AT16,0)","v":110},0.375,56,null,null,798,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,798,null,null,2017,{"$f":"ROUND(H12,0)","v":0},150,6.1310000000000002,{"$f":"ROUND(BJ16*BK16,0)","v":920},0.15,{"$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$30,0))*BM16,0)","v":659},null,1579,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,1579,null,null,2017,414,218,110,742,null,0,0,0,null,{"$f":"CA16-CE16","v":742}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$12","v":2.577},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$E$35","v":0},null,null,null,4,null,2018,{"$f":"ROUND(IF($C$47+$F$23>L17,$F$25*$F$30,0)+IF($C$48+$G$23>L17,$G$25*$G$30,0)+IF($C$49+$H$23>L17,$H$25*$H$30,0),0)","v":150},2.8570000000000002,429,0,0,429,1.5,147,221,650,1.494,146,0,0,146,504,null,null,2018,429,221,650,null,0,0,0,null,650,null,null,2018,429,221,2.5999999999999999E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$48+$G$23>AQ17,$G$27*$G$30,0)+IF($C$49+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":114},0.38300000000000001,57,null,null,821,null,0,0,0,821,null,null,2018,0,150,6.3460000000000001,952,0.155,{"$f":"ROUND((IF($C$47+$F$23>BH17,$F$27*$F$30,0)+IF($C$49+$H$23>BH17,$H$27*$H$30,0)+IF($C$48+$G$23>BH17,$G$27*$G$30,0))*BM17,0)","v":681},null,1633,null,{"$f":"+BC17","v":0},null,1633,null,null,2018,429,221,114,764,null,0,0,0,null,764]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$38","v":0},null,null,null,5,null,2019,150,2.9569999999999999,444,0,0,444,1.5,148,222,666,1.546,151,0,0,151,515,null,null,2019,444,222,666,null,0,0,0,null,666,null,null,2019,444,222,2.7E-2,119,0.39200000000000002,59,null,null,844,null,0,0,0,844,null,null,2019,0,150,6.5679999999999996,985,0.16,703,null,1688,null,0,null,1688,null,null,2019,444,222,119,785,null,0,0,0,null,785,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,150,3.0609999999999999,459,0,0,459,1.5,149,224,683,1.6,156,0,0,156,527,null,null,2020,459,224,683,null,0,0,0,null,683,null,null,2020,459,224,2.8000000000000001E-2,123,0.40100000000000002,60,null,null,866,null,0,0,0,866,null,null,2020,0,150,6.798,1020,0.16600000000000001,729,null,1749,null,0,null,1749,null,null,2020,459,224,123,806,null,0,0,0,null,806]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$E$14","v":142.21},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$E$41","v":0},null,null,null,7,null,2021,150,3.1680000000000001,475,0,0,475,1.5,151,227,702,1.657,162,0,0,162,540,null,null,2021,475,227,702,null,0,0,0,null,702,null,null,2021,475,227,2.9000000000000001E-2,127,0.41,62,null,null,891,null,0,0,0,891,null,null,2021,0,150,7.0359999999999996,1055,0.17199999999999999,755,null,1810,null,0,null,1810,null,null,2021,475,227,127,829,null,0,0,0,null,829]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$44","v":0},null,null,null,8,null,2022,150,3.2789999999999999,492,0,0,492,1.5,152,228,720,1.714,167,0,0,167,553,null,null,2022,492,228,720,null,0,0,0,null,720,null,null,2022,492,228,0.03,132,0.42,63,null,null,915,null,0,0,0,915,null,null,2022,0,150,7.282,1092,0.17799999999999999,782,null,1874,null,0,null,1874,null,null,2022,492,228,132,852,null,0,0,0,null,852,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,150,3.3929999999999998,509,0,0,509,1.5,154,231,740,1.774,173,0,0,173,567,null,null,2023,509,231,740,null,0,0,0,null,740,null,null,2023,509,231,3.1E-2,136,0.42899999999999999,64,null,null,940,null,0,0,0,940,null,null,2023,0,150,7.5369999999999999,1131,0.184,808,null,1939,null,0,null,1939,null,null,2023,509,231,136,876,null,0,0,0,null,876,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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'!D17,0)","v":20},null,null,null,10,null,2024,150,3.512,527,0,0,527,1.5,156,234,761,1.837,179,0,0,179,582,null,null,2024,527,234,761,null,0,0,0,null,761,null,null,2024,527,234,3.2000000000000001E-2,141,0.439,66,null,null,968,null,0,0,0,968,null,null,2024,0,150,7.8010000000000002,1170,0.19,834,null,2004,null,0,null,2004,null,null,2024,527,234,141,902,null,0,0,0,null,902,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,2025,150,3.6349999999999998,545,0,0,545,1.5,157,236,781,1.901,185,0,0,185,596,null,null,2025,545,236,781,null,0,0,0,null,781,null,null,2025,545,236,3.4000000000000002E-2,149,0.44900000000000001,67,null,null,997,null,0,0,0,997,null,null,2025,0,150,8.0739999999999998,1211,0.19700000000000001,865,null,2076,null,0,null,2076,null,null,2025,545,236,149,930,null,0,0,0,null,930,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(F32/F30,3)","v":25},null,null,null,12,null,2026,150,3.762,564,0,0,564,1.5,159,239,803,1.9670000000000001,192,0,0,192,611,null,null,2026,564,239,803,null,0,0,0,null,803,null,null,2026,564,239,3.5000000000000003E-2,154,0.46,69,null,null,1026,null,0,0,0,1026,null,null,2026,0,150,8.3559999999999999,1253,0.20399999999999999,896,null,2149,null,0,null,2149,null,null,2026,564,239,154,957,null,0,0,0,null,957]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$18","v":0},null,null,null,null,null,null,13,null,2027,150,3.8940000000000001,584,0,0,584,1.5,160,240,824,2.036,199,0,0,199,625,null,null,2027,584,240,824,null,0,0,0,null,824,null,null,2027,584,240,3.5999999999999997E-2,158,0.47,71,null,null,1053,null,0,0,0,1053,null,null,2027,0,150,8.6489999999999991,1297,0.21099999999999999,927,null,2224,null,0,null,2224,null,null,2027,584,240,158,982,null,0,0,0,null,982]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H17","v":732},null,null,null,14,null,2028,150,4.03,605,0,0,605,1.5,162,243,848,2.1080000000000001,206,0,0,206,642,null,null,2028,605,243,848,null,0,0,0,null,848,null,null,2028,605,243,3.6999999999999998E-2,163,0.48099999999999998,72,null,null,1083,null,0,0,0,1083,null,null,2028,0,150,8.9510000000000005,1343,0.219,962,null,2305,null,0,null,2305,null,null,2028,605,243,163,1011,null,0,0,0,null,1011]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$19","v":2.18E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,15,null,2029,150,4.1710000000000003,626,0,0,626,1.5,163,245,871,2.181,213,0,0,213,658,null,null,2029,626,245,871,null,0,0,0,null,871,null,null,2029,626,245,3.7999999999999999E-2,167,0.49199999999999999,74,null,null,1112,null,0,0,0,1112,null,null,2029,0,150,9.2650000000000006,1390,0.22600000000000001,993,null,2383,null,0,null,2383,null,null,2029,626,245,167,1038,null,0,0,0,null,1038]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$20","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,150,4.3170000000000002,648,0,0,648,1.5,165,248,896,2.258,220,0,0,220,676,null,null,2030,648,248,896,null,0,0,0,null,896,null,null,2030,648,248,0.04,176,0.504,76,null,null,1148,null,0,0,0,1148,null,null,2030,0,150,9.5890000000000004,1438,0.23400000000000001,1028,null,2466,null,0,null,2466,null,null,2030,648,248,176,1072,null,0,0,0,null,1072]
[null,null,null,null,"23) Number of Participants =",{"$f":"+'Total Program Inputs'!C18","v":6},null,null,null,17,null,2031,150,4.468,670,0,0,670,1.5,167,251,921,2.3370000000000002,228,0,0,228,693,null,null,2031,670,251,921,null,0,0,0,null,921,null,null,2031,670,251,4.1000000000000002E-2,180,0.51500000000000001,77,null,null,1178,null,0,0,0,1178,null,null,2031,0,150,9.9250000000000007,1489,0.24199999999999999,1063,null,2552,null,0,null,2552,null,null,2031,670,251,180,1101,null,0,0,0,null,1101,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$21","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,150,4.625,694,0,0,694,1.5,168,252,946,2.4180000000000001,236,0,0,236,710,null,null,2032,694,252,946,null,0,0,0,null,946,null,null,2032,694,252,4.2999999999999997E-2,189,0.52700000000000002,79,null,null,1214,null,0,0,0,1214,null,null,2032,0,150,10.272,1541,0.251,1102,null,2643,null,0,null,2643,null,null,2032,694,252,189,1135,null,0,0,0,null,1135,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!E18","v":150},null,null,null,19,null,2033,150,4.7869999999999999,718,0,0,718,1.5,170,255,973,2.5030000000000001,244,0,0,244,729,null,null,2033,718,255,973,null,0,0,0,null,973,null,null,2033,718,255,4.3999999999999997E-2,193,0.53900000000000003,81,null,null,1247,null,0,0,0,1247,null,null,2033,0,150,10.631,1595,0.26,1142,null,2737,null,0,null,2737,null,null,2033,718,255,193,1166,null,0,0,0,null,1166,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$22","v":0.35},null,null,null,null,null,null,20,null,2034,150,4.9539999999999997,743,0,0,743,1.5,172,258,1001,2.5910000000000002,253,0,0,253,748,null,null,2034,743,258,1001,null,0,0,0,null,1001,null,null,2034,743,258,4.5999999999999999E-2,202,0.55200000000000005,83,null,null,1286,null,0,0,0,1286,null,null,2034,0,150,11.004,1651,0.26900000000000002,1181,null,2832,null,0,null,2832,null,null,2034,743,258,202,1203,null,0,0,0,null,1203]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"+ROUND(F12/F30,0)","v":300},null,null,null,21,null,2035,0,5.1280000000000001,0,0,0,0,0,174,0,0,2.681,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.7E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,11.388999999999999,0,0.27800000000000002,0,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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'!E58","v":1.302},null,null,"Total = ",null,{"$f":"SUM(M14:M34)","v":3000},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V34)","v":15634},null,null,null,null,{"$f":"SUM(AA14:AA34)","v":5652},{"$f":"SUM(AB14:AB34)","v":9982},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH34)","v":15634},null,null,null,{"$f":"SUM(AL14:AL34)","v":1934},null,{"$f":"SUM(AN14:AN34)","v":13700},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ34)","v":19927},null,null,null,{"$f":"SUM(BD14:BD34)","v":4034},{"$f":"SUM(BE14:BE34)","v":15893},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ34)","v":3000},null,null,null,null,null,{"$f":"SUM(BP14:BP34)","v":43443},null,{"$f":"SUM(BR14:BR34)","v":3900},null,{"$f":"SUM(BT14:BT34)","v":39543},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA34)","v":18582},null,null,null,{"$f":"SUM(CE14:CE34)","v":4034},null,{"$f":"SUM(CG14:CG34)","v":14548}]
["    Escalation Rate =",null,{"$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$41,V15:V34),0)","v":7981},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA34),0)","v":3798},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB34),0)","v":4183},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH34),0)","v":7981},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL34),0)","v":1934},null,{"$f":"+AH37-AL37","v":6047},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ34),0)","v":14123},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD34),0)","v":4034},{"$f":"AZ37-BD37","v":10089},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP34),0)","v":19351},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR34),0)","v":3900},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT34),0)","v":15451},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA34),0)","v":9458},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE34),0)","v":4034},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG34),0)","v":5424},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,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":"AB37","v":4183},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN37","v":6047},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE37","v":10089},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT37","v":15451},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG37","v":5424}]
[null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V37/AA37,2)","v":2.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH37/AL37,2)","v":4.13},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ37/BD37,2)","v":3.5},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP37/BR37,20)","v":4.9617948717948703},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA37/CE37,2)","v":2.34},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"N39","v":4183},{"$f":"N40","v":2.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"AG39","v":6047},{"$f":"AG40","v":4.13},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Worksheet Calculations",null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":13}]
[null,null,null,null,"Societal Test",{"$f":"AS39","v":10089},{"$f":"AS40","v":3.5},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)"]
["14) General Input Data Year =",null,{"$f":"+'Res .95+% Res Furnace - NEW'!C45","v":2014},null,"Participant Test",{"$f":"BJ39","v":15451},{"$f":"BJ40","v":4.9617948717948703},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 (I)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY39","v":5424},{"$f":"BY40","v":2.34},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,{"$f":"+'Res .95+% Res Furnace - NEW'!C47","v":2015},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
[null,null,null,null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (E) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"Custom","index":12,"n_rows":52,"n_cols":106,"rows_kept":52,"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:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:","Commercial Custom Program",null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial Custom Program"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial Custom Program"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Commercial Custom Program"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial Custom Program"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial Custom Program"}]
["Program Years:","Actual 2015"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,2014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$7","v":5.5299999999999994},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!K19","v":0},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":"+'Total Program Inputs'!G19","v":0},null,null,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$9","v":0.13500000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":0}]
["    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$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1),3)","v":2.577},{"$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$20*(1),0)","v":142},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":1.3480000000000001},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":0},{"$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$47","v":2015},{"$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$47","v":2015},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.4E-2},{"$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":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$47","v":2015},{"$f":"+F12","v":0},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":5.7240000000000002},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.14000000000000001},{"$f":"ROUND(IF($C$47+$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$47","v":2015},{"$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.) =",{"$f":"ROUND('Database Inputs'!K18,0)","v":3000},null,null,null,{"$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$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":2.6669999999999998},0,0,{"$f":"ROUND(M15*P15,0)","v":0},0,0,{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":144},{"$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,{"$f":"AQ14+1","v":2016},0,0,2.5000000000000001E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.36599999999999999,0,null,null,{"$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},0,5.9240000000000004,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.14499999999999999,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,0,null,{"$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$47+$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$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J15,3)","v":2.7610000000000001},0,0,0,0,0,{"$f":"ROUND($C$20*(1+$C$21)^J15,0)","v":145},{"$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,2017,0,0,2.5000000000000001E-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$30,0))*AT16,0)","v":0},0.375,0,null,null,0,null,{"$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},0,6.1310000000000002,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.15,{"$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$30,0))*BM16,0)","v":0},null,0,null,{"$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":2.577},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$E$35","v":0},null,null,null,4,null,2018,{"$f":"ROUND(IF($C$47+$F$23>L17,$F$25*$F$30,0)+IF($C$48+$G$23>L17,$G$25*$G$30,0)+IF($C$49+$H$23>L17,$H$25*$H$30,0),0)","v":0},2.8570000000000002,0,0,0,0,0,147,0,0,1.494,0,0,0,0,0,null,null,2018,0,0,0,null,0,0,0,null,0,null,null,2018,0,0,2.5999999999999999E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$48+$G$23>AQ17,$G$27*$G$30,0)+IF($C$49+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},0.38300000000000001,0,null,null,0,null,0,0,0,0,null,null,2018,0,0,6.3460000000000001,0,0.155,{"$f":"ROUND((IF($C$47+$F$23>BH17,$F$27*$F$30,0)+IF($C$49+$H$23>BH17,$H$27*$H$30,0)+IF($C$48+$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$38","v":0},null,null,null,5,null,2019,0,2.9569999999999999,0,0,0,0,0,148,0,0,1.546,0,0,0,0,0,null,null,2019,0,0,0,null,0,0,0,null,0,null,null,2019,0,0,2.7E-2,0,0.39200000000000002,0,null,null,0,null,0,0,0,0,null,null,2019,0,0,6.5679999999999996,0,0.16,0,null,0,null,0,null,0,null,null,2019,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,6,null,2020,0,3.0609999999999999,0,0,0,0,0,149,0,0,1.6,0,0,0,0,0,null,null,2020,0,0,0,null,0,0,0,null,0,null,null,2020,0,0,2.8000000000000001E-2,0,0.40100000000000002,0,null,null,0,null,0,0,0,0,null,null,2020,0,0,6.798,0,0.16600000000000001,0,null,0,null,0,null,0,null,null,2020,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$E$14","v":142.21},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$E$41","v":0},null,null,null,7,null,2021,0,3.1680000000000001,0,0,0,0,0,151,0,0,1.657,0,0,0,0,0,null,null,2021,0,0,0,null,0,0,0,null,0,null,null,2021,0,0,2.9000000000000001E-2,0,0.41,0,null,null,0,null,0,0,0,0,null,null,2021,0,0,7.0359999999999996,0,0.17199999999999999,0,null,0,null,0,null,0,null,null,2021,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$44","v":0},null,null,null,8,null,2022,0,3.2789999999999999,0,0,0,0,0,152,0,0,1.714,0,0,0,0,0,null,null,2022,0,0,0,null,0,0,0,null,0,null,null,2022,0,0,0.03,0,0.42,0,null,null,0,null,0,0,0,0,null,null,2022,0,0,7.282,0,0.17799999999999999,0,null,0,null,0,null,0,null,null,2022,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":1}]
[null,null,null,null,null,null,null,null,null,9,null,2023,0,3.3929999999999998,0,0,0,0,0,154,0,0,1.774,0,0,0,0,0,null,null,2023,0,0,0,null,0,0,0,null,0,null,null,2023,0,0,3.1E-2,0,0.42899999999999999,0,null,null,0,null,0,0,0,0,null,null,2023,0,0,7.5369999999999999,0,0.184,0,null,0,null,0,null,0,null,null,2023,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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'!D18,0)","v":15},null,null,null,10,null,2024,0,3.512,0,0,0,0,0,156,0,0,1.837,0,0,0,0,0,null,null,2024,0,0,0,null,0,0,0,null,0,null,null,2024,0,0,3.2000000000000001E-2,0,0.439,0,null,null,0,null,0,0,0,0,null,null,2024,0,0,7.8010000000000002,0,0.19,0,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,2025,0,3.6349999999999998,0,0,0,0,0,157,0,0,1.901,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.4000000000000002E-2,0,0.44900000000000001,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,8.0739999999999998,0,0.19700000000000001,0,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$17","v":0},null,"21) Avg. Dk/Part. Saved =",0,null,null,null,12,null,2026,0,3.762,0,0,0,0,0,159,0,0,1.9670000000000001,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.5000000000000003E-2,0,0.46,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,8.3559999999999999,0,0.20399999999999999,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$18","v":0},null,null,null,null,null,null,13,null,2027,0,3.8940000000000001,0,0,0,0,0,160,0,0,2.036,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.5999999999999997E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,8.6489999999999991,0,0.21099999999999999,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H18","v":0},null,null,null,14,null,2028,0,4.03,0,0,0,0,0,162,0,0,2.1080000000000001,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.6999999999999998E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,8.9510000000000005,0,0.219,0,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$19","v":2.18E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,15,null,2029,0,4.1710000000000003,0,0,0,0,0,163,0,0,2.181,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.7999999999999999E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,9.2650000000000006,0,0.22600000000000001,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$20","v":3.5000000000000003E-2},null,null,null,null,null,null,16,null,2030,0,4.3170000000000002,0,0,0,0,0,165,0,0,2.258,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,0.04,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,9.5890000000000004,0,0.23400000000000001,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"+'Total Program Inputs'!C19","v":0},null,null,null,17,null,2031,0,4.468,0,0,0,0,0,167,0,0,2.3370000000000002,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,4.1000000000000002E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,9.9250000000000007,0,0.24199999999999999,0,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$21","v":5.0999999999999997E-2},null,null,null,null,null,null,18,null,2032,0,4.625,0,0,0,0,0,168,0,0,2.4180000000000001,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,4.2999999999999997E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,10.272,0,0.251,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":6}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!E19","v":0},null,null,null,19,null,2033,0,4.7869999999999999,0,0,0,0,0,170,0,0,2.5030000000000001,0,0,0,0,0,null,null,2033,0,0,0,null,0,0,0,null,0,null,null,2033,0,0,4.3999999999999997E-2,0,0.53900000000000003,0,null,null,0,null,0,0,0,0,null,null,2033,0,0,10.631,0,0.26,0,null,0,null,0,null,0,null,null,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}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$22","v":0.35},null,null,null,null,null,null,20,null,2034,0,4.9539999999999997,0,0,0,0,0,172,0,0,2.5910000000000002,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.5999999999999999E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,11.004,0,0.26900000000000002,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$23","v":2.3E-2},null,"25) Incentive/Participant =",0,null,null,null,21,null,2035,0,5.1280000000000001,0,0,0,0,0,174,0,0,2.681,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.7E-2,0,0.56399999999999995,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,11.388999999999999,0,0.27800000000000002,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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'!E58","v":1.302},null,null,"Total = ",null,{"$f":"SUM(M14:M34)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V34)","v":0},null,null,null,null,{"$f":"SUM(AA14:AA34)","v":0},{"$f":"SUM(AB14:AB34)","v":0},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH34)","v":0},null,null,null,{"$f":"SUM(AL14:AL34)","v":0},null,{"$f":"SUM(AN14:AN34)","v":0},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ34)","v":0},null,null,null,{"$f":"SUM(BD14:BD34)","v":0},{"$f":"SUM(BE14:BE34)","v":0},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ34)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP34)","v":0},null,{"$f":"SUM(BR14:BR34)","v":0},null,{"$f":"SUM(BT14:BT34)","v":0},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA34)","v":0},null,null,null,{"$f":"SUM(CE14:CE34)","v":0},null,{"$f":"SUM(CG14:CG34)","v":0}]
["    Escalation Rate =",null,{"$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$41,V15:V34),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA34),0)","v":0},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB34),0)","v":0},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH34),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL34),0)","v":0},null,{"$f":"+AH37-AL37","v":0},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ34),0)","v":0},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD34),0)","v":0},{"$f":"AZ37-BD37","v":0},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP34),0)","v":0},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR34),0)","v":0},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT34),0)","v":0},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA34),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE34),0)","v":0},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG34),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":9}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!E59","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":"AB37","v":0},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN37","v":0},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT37","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG37","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V37/AA37,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH37/AL37,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ37/BD37,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP37/BR37,20)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA37/CE37,2)","v":{"$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":"N39","v":0},{"$f":"N40","v":{"$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":"AG39","v":0},{"$f":"AG40","v":{"$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",{"$f":"AS39","v":0},{"$f":"AS40","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 .95+% Res Furnace - NEW'!C45","v":2014},null,"Participant Test",{"$f":"BJ39","v":0},{"$f":"BJ40","v":{"$error":"#DIV/0!"}},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY39","v":0},{"$f":"BY40","v":{"$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,{"$f":"+'Res .95+% Res Furnace - NEW'!C47","v":2015},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
[null,null,null,null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (E) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"Gas Costs","index":13,"n_rows":59,"n_cols":7,"rows_kept":59,"cut":false,"hidden":false,"merged":[[4,2,4,4]]}
["Montana-Dakota Utilities Co."]
["Gas Utility - South Dakota"]
["Projected Cost of Gas - 2016"]
[]
[null,null,"South Dakota"]
[null,null,"Residential",null,"Firm General"]
["Retail Rate"]
[]
["Average cost of gas   1/",null,4.2279999999999998,null,{"$f":"+C9","v":4.2279999999999998}]
["Margin",null,1.744,null,1.302]
["Total Retail Rate",null,{"$f":"SUM(C9:C10)","v":5.9719999999999995},null,{"$f":"SUM(E9:E10)","v":5.5299999999999994}]
[]
[]
[]
["Gas Commodity",null,16172274]
["Non-gas commodity",null,{"$f":"17252470-C15+291193","v":1371389}]
["  Total",null,{"$f":"SUM(C15:C16)","v":17543663},null,{"$f":"ROUND(+C17/C19/0.99,3)","v":2.577},"per dk adj. for losses"]
[]
["Dk deliveries",null,6875967]
[]
["Demand Cost (Avoided Capacity) ($/dk/yr)"]
["Total Demand Charges (February 2015 PGA)",null,11238050]
[" Capacity requriements  2/",null,{"$f":"65064+12500+1460","v":79024}]
["Demand Costs",null,{"$f":"+ROUND(C22/C23,2)","v":142.21}]
[]
[]
["1/  Based on February 2016 PGA adjusted to reflect the projected annual 2016 gas commodity cost."]
["2/  FT-1, FT-1 negotiated contract and T-FTG-1 capacity."]
[]
[]
[]
["Electric - Black Hills Power"]
["Residential"]
["Base Rate","2015-04-01",12,null,9.25,null,{"$f":"C34*E34","v":111}]
["Energy Charge"]
["   All Kwh",null,12000,null,9.9890000000000007E-2,null,{"$f":"C36*E36","v":1198.68}]
["Cost Adjustment",null,12000,null,3.2919999999999998E-2,null,{"$f":"C37*E37","v":395.03999999999996}]
["   Total Bill ",null,null,null,null,null,{"$f":"SUM(G34:G37)","v":1704.72}]
[]
["   Average Realization",null,null,null,null,null,{"$f":"ROUND(G38/C36,5)","v":0.14205999999999999}]
[]
["Commercial (Small general service)"]
["Base Rate",null,12,null,12,null,{"$f":"C43*E43","v":144}]
["Energy Charge"]
["   First 3000 Kwh",null,{"$f":"ROUND(3000*12,0)","v":36000},null,8.4629999999999997E-2,null,{"$f":"C45*E45","v":3046.68}]
["   Over 3,000 Kwh",null,36000,null,6.7629999999999996E-2,null,2434.6799999999998]
["Cost Adjustment",null,{"$f":"SUM(C45:C46)","v":72000},null,3.3950000000000001E-2,null,2444.4]
["Demand Charge"]
["   First 50 KW",null,200,null,8.25,null,1650]
["   Over 50 KW",null,null,null,7.75,null,0]
["   Total Bill ",null,null,null,null,null,{"$f":"SUM(G43:G50)","v":9719.76}]
[]
["   Average Realization",null,null,null,null,null,{"$f":"ROUND(G51/C47,5)","v":0.13500000000000001}]
[]
[]
["Cost of Fuel"]
["Base",null,1.46E-2]
["FPPA",null,{"$f":"0.0051+0.0021","v":7.1999999999999998E-3}]
[null,null,{"$f":"SUM(C57:C58)","v":2.18E-2}]