{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Summary 2017","Database Inputs","Total Program Inputs","Summary of Ratios","Gas Input Table Summary","Total Program","Total Program Incl EA","Res .95+% Res Furnace - NEW","Res .95+% Res Furnace - Replace","Programmable Thermostats","Energy Audits","Comm 95+ Furnace - New","Comm 95+% Furnace - Replace","Custom","Gas Costs"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":37,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Summary 2017","index":0,"n_rows":22,"n_cols":11,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["Montana-Dakota Utilities Co."]
["Gas Utility - South Dakota"]
["Conservation Portfolio Summary"]
["2017 Actual"]
[]
[]
[null,null,2017,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,{"$f":"+'Total Program Inputs'!C10","v":192},null,{"$f":"+'Total Program Inputs'!M10","v":60966},null,{"$f":"+'Total Program Inputs'!E10","v":1418},null,{"$f":"+ROUND(E10/G10,2)","v":42.99},null,{"$f":"+'Res .95+% Res Furnace - NEW'!M36","v":28360}]
["Furnaces - 95+% AFUE  - Repl.",null,{"$f":"+'Total Program Inputs'!C11","v":241},null,{"$f":"+'Total Program Inputs'!M11","v":76524},null,{"$f":"+'Total Program Inputs'!E11","v":3170},null,{"$f":"+ROUND(E11/G11,2)","v":24.14},null,{"$f":"+'Res .95+% Res Furnace - Replace'!M36","v":63400}]
["Programmable Thermostats",null,{"$f":"+'Total Program Inputs'!C12","v":217},null,{"$f":"+'Total Program Inputs'!M12","v":4593},null,{"$f":"+'Total Program Inputs'!E12","v":629},null,7.3,null,{"$f":"+'Programmable Thermostats'!M36","v":6290}]
["Energy Audits",null,{"$f":"+'Total Program Inputs'!C23","v":27},null,{"$f":"+'Total Program Inputs'!M23","v":9768}]
["Total Residential",null,{"$f":"SUM(C10:C13)","v":677},null,{"$f":"SUM(E10:E13)","v":151851},null,{"$f":"SUM(G10:G13)","v":5217},null,29.11,null,{"$f":"SUM(K10:K13)","v":98050}]
[]
["Commercial  Program"]
["Furnaces - 95+% AFUE  - New",null,{"$f":"+'Total Program Inputs'!C16","v":2},null,{"$f":"+'Total Program Inputs'!M16","v":635},null,{"$f":"+'Total Program Inputs'!E16","v":24},null,26.46,null,{"$f":"+'Comm 95+ Furnace - New'!M36","v":480}]
["Furnaces - 95+% AFUE  - Repl.",null,{"$f":"+'Total Program Inputs'!C17","v":11},null,{"$f":"+'Total Program Inputs'!M17","v":3493},null,{"$f":"+'Total Program Inputs'!E17","v":257},null,13.59,null,{"$f":"+'Comm 95+% Furnace - Replace'!M36","v":5140}]
["Custom Efficiency",null,{"$f":"+'Total Program Inputs'!C18","v":1},null,{"$f":"+'Total Program Inputs'!M18","v":635},null,{"$f":"+'Total Program Inputs'!E18","v":1106},null,{"$f":"+ROUND(E19/G19,2)","v":0.56999999999999995},null,{"$f":"+Custom!M36","v":16590}]
["Total Commercial",null,{"$f":"SUM(C17:C19)","v":14},null,{"$f":"SUM(E17:E19)","v":4763},null,{"$f":"SUM(G17:G19)","v":1387},null,{"$f":"+ROUND(E20/G20,2)","v":3.43},null,{"$f":"SUM(K17:K19)","v":22210}]
[]
["Total Programs",null,{"$f":"+C14+C20","v":691},null,{"$f":"+E14+E20","v":156614},null,{"$f":"+G14+G20","v":6604},null,{"$f":"+ROUND(E22/G22,2)","v":23.72},null,{"$f":"+K14+K20","v":120260}]

{"sheet":"Database Inputs","index":1,"n_rows":31,"n_cols":15,"rows_kept":31,"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"]
["2017 Program Year","Class",2017,"Life","Efficiency","Efficiency","/ part","/ Part  1/","Std Equip","Eff Equip","Cost","/ Part","Technical Notes"]
["Residential"]
["Furnace Tier 2 - 95%+ AFUE - New","Residential",{"$f":"+'Total Program Inputs'!C10","v":192},20,90,95,{"$f":"+'Total Program Inputs'!Q10","v":7.4},732,1380,2000,302,300,"75,000 btuh Average",null,0]
["Furnace Tier 2 - 95%+ AFUE - Replacement","Residential",{"$f":"+'Total Program Inputs'!C11","v":241},20,80,95,{"$f":"+'Total Program Inputs'!Q11","v":13.2},732,880,2000,650,300,"75,000 btuh Average",null,"75,000 btuh Avg."]
["Programmable Thermostats","Residential",{"$f":"+'Total Program Inputs'!C12","v":217},10,"NA","NA",{"$f":"+'Total Program Inputs'!Q12","v":2.9},0,null,null,60,20]
["Energy Audit","Residential",{"$f":"+'Total Program Inputs'!C23","v":27},null,null,null,null,null,null,null,50]
[]
["Commercial"]
["Furnace Tier 2 - 95%+ AFUE - New","Commercial",{"$f":"+'Total Program Inputs'!C16","v":2},20,90,95,{"$f":"+'Total Program Inputs'!Q16","v":12},732,880,2000,302,300,"75,000 btuh Average"]
["Furnace Tier 2 - 95%+ AFUE - Replacement","Commercial",{"$f":"+'Total Program Inputs'!C17","v":11},20,80,95,{"$f":"+'Total Program Inputs'!Q17","v":23.4},732,880,2000,650,300,"75,000 btuh Average"]
["Custom Efficiency","Commercial",{"$f":"+'Total Program Inputs'!C18","v":1},15,"NA","NA",{"$f":"+'Total Program Inputs'!Q18","v":1106},0,"NA","NA",3000,600]
["Totals",null,{"$f":"SUM(C10:C18)","v":691}]
[]
[]
[]
[null,null,null,null,"1/  Non-gas fuel savings for furnaces is derived from the Minnesota Technical Reference"]
[null,null,null,null,"Manual Version No. 1.2.  Formula is shown below:"]
[]
[null,null,null,null,"Total kWh savings (blower motor) = Heating savings + Cooling savings + Shoulder Season savings"]
[]
[null,null,null,null,"Heating savings = 418 kWh"]
[null,null,null,null,"Cooling savings = 263 kWh"]
[null,null,null,null,"Shoulder Season savings = 51 Kwh"]
[null,null,null,null,"Total KWh savings = 732"]

{"sheet":"Total Program Inputs","index":2,"n_rows":31,"n_cols":17,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
["Montana-Dakota Utilities Co."]
["Gas Utility - South Dakota"]
["DSM Summary"]
["2017 Actual"]
[]
[]
[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,192,null,1418,null,57600,null,{"$f":"+ROUND(G10/$G$25,4)-0.0001","v":0.38919999999999999},null,{"$f":"+ROUND(I10*$C$31,0)+1","v":3366},null,{"$f":"+G10+K10","v":60966},null,300,null,{"$f":"ROUND(+E10/C10,1)","v":7.4}]
["High Efficiency Furnace - 95%+ (replacement)",null,241,null,3170,null,72300,null,{"$f":"+ROUND(G11/$G$25,4)","v":0.48859999999999998},null,{"$f":"+ROUND(I11*$C$31,0)","v":4224},null,76524,null,300,null,{"$f":"ROUND(+E11/C11,1)","v":13.2}]
["Programmable Thermostats",null,217,null,629,null,4340,null,2.93E-2,null,{"$f":"+ROUND(I12*$C$31,0)","v":253},null,4593,null,20,null,{"$f":"ROUND(+E12/C12,1)","v":2.9}]
["Total Residential",null,{"$f":"SUM(C10:C12)","v":650},null,{"$f":"SUM(E10:E12)","v":5217},null,{"$f":"SUM(G10:G12)","v":134240},null,{"$f":"SUM(I10:I12)","v":0.90709999999999991},null,{"$f":"SUM(K10:K12)","v":7843},null,{"$f":"SUM(M10:M12)","v":142083}]
[]
["Commmercial & Industrial"]
["High Efficiency Furnace - 95%+ (new)",null,2,null,24,null,600,null,{"$f":"+ROUND(G16/$G$25,4)","v":4.1000000000000003E-3},null,{"$f":"+ROUND(I16*$C$31,0)","v":35},null,{"$f":"+G16+K16","v":635},null,300,null,{"$f":"ROUND(+E16/C16,1)","v":12}]
["High Efficiency Furnace - 95%+ (replacement)",null,11,null,257,null,3300,null,{"$f":"+ROUND(G17/$G$25,4)","v":2.23E-2},null,{"$f":"+ROUND(I17*$C$31,0)","v":193},null,{"$f":"+G17+K17","v":3493},null,300,null,{"$f":"ROUND(+E17/C17,1)","v":23.4}]
["Custom",null,1,null,1106,null,600,null,4.1000000000000003E-3,null,{"$f":"+ROUND(I18*$C$31,0)","v":35},null,{"$f":"+G18+K18","v":635},null,600,null,{"$f":"ROUND(+E18/C18,1)","v":1106}]
["Total Commercial and Industrial",null,{"$f":"SUM(C16:C18)","v":14},null,{"$f":"SUM(E16:E18)","v":1387},null,{"$f":"SUM(G16:G18)","v":4500},null,{"$f":"SUM(I16:I18)","v":3.0499999999999999E-2},null,{"$f":"SUM(K16:K18)","v":263},null,{"$f":"SUM(M16:M18)","v":4763}]
[]
["  Subtotal",null,{"$f":"+C19+C13","v":664},null,{"$f":"+E19+E13","v":6604},null,{"$f":"+G19+G13","v":138740},null,{"$f":"+I19+I13","v":0.93759999999999988},null,{"$f":"+K19+K13","v":8106},null,{"$f":"+M19+M13","v":146846}]
[]
["Energy Audits",null,27,null,0,null,9228,null,{"$f":"+ROUND(G23/$G$25,4)","v":6.2399999999999997E-2},null,{"$f":"+ROUND(I23*$C$31,0)","v":540},null,{"$f":"+G23+K23","v":9768}]
[]
["Total South Dakota",null,{"$f":"+C23+C21","v":691},null,{"$f":"+E23+E21","v":6604},null,{"$f":"+G23+G21","v":147968},null,{"$f":"+I23+I21","v":0.99999999999999989},null,{"$f":"+K23+K21","v":8646},null,{"$f":"+M23+M21","v":156614}]
[]
[]
["1/  Administration expense allocated on incentive and program costs. "]
[]
[]
["Admin costs",null,{"$f":"2129+6517","v":8646}]

{"sheet":"Summary of Ratios","index":3,"n_rows":16,"n_cols":7,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
["Montana-Dakota Utilities Co."]
["South Dakota Gas DSM Program Summary"]
["Benefit/Cost Ratios"]
["Actual 2017"]
[]
[null,null,null,null,null,null,"Total"]
[null,"Customer",null,null,null,null,"Resource"]
["Program","Class","RIM","Utility","Societal","Participant","Cost"]
["Total Portfolio",null,{"$f":"'Total Program'!G42","v":1.37},{"$f":"'Total Program'!G43","v":2.41},{"$f":"'Total Program'!G44","v":2.73},{"$f":"'Total Program'!G45","v":5.1066239387939998},{"$f":"'Total Program'!G46","v":1.92}]
[]
["Furnace (95+%) - New","Residential",{"$f":"+'Res .95+% Res Furnace - NEW'!G42","v":0.91},{"$f":"+'Res .95+% Res Furnace - NEW'!G43","v":1.34},{"$f":"+'Res .95+% Res Furnace - NEW'!G44","v":3.1},{"$f":"+'Res .95+% Res Furnace - NEW'!G45","v":7.3383864514348804},{"$f":"+'Res .95+% Res Furnace - NEW'!G46","v":2.17}]
["Furnace (95+%) - Replacement","Residential",{"$f":"'Res .95+% Res Furnace - Replace'!G42","v":1.3},{"$f":"'Res .95+% Res Furnace - Replace'!G43","v":2.38},{"$f":"'Res .95+% Res Furnace - Replace'!G44","v":2.21},{"$f":"'Res .95+% Res Furnace - Replace'!G45","v":4.1376635812320499},{"$f":"'Res .95+% Res Furnace - Replace'!G46","v":1.54}]
["Programmable Thermostats","Residential",{"$f":"'Programmable Thermostats'!G42","v":1.83},{"$f":"'Programmable Thermostats'!G43","v":4.75},{"$f":"'Programmable Thermostats'!G44","v":2.08},{"$f":"'Programmable Thermostats'!G45","v":2.9011520737327201},{"$f":"'Programmable Thermostats'!G46","v":1.64}]
["Furnace (95+%) - New","Commercial",{"$f":"+'Comm 95+ Furnace - New'!G42","v":1.48},{"$f":"+'Comm 95+ Furnace - New'!G43","v":2.06},{"$f":"+'Comm 95+ Furnace - New'!G44","v":4.18},{"$f":"+'Comm 95+ Furnace - New'!G45","v":7.8427152317880804},{"$f":"+'Comm 95+ Furnace - New'!G46","v":2.9}]
["Furnace (95+%) - Replacement","Commercial",{"$f":"'Comm 95+% Furnace - Replace'!G42","v":2.41},{"$f":"'Comm 95+% Furnace - Replace'!G43","v":4.24},{"$f":"'Comm 95+% Furnace - Replace'!G44","v":3.51},{"$f":"'Comm 95+% Furnace - Replace'!G45","v":4.86909090909091},{"$f":"'Comm 95+% Furnace - Replace'!G46","v":2.42}]
["Custom Efficiency","Commercial",{"$f":"+Custom!G42","v":5.28},{"$f":"+Custom!G43","v":82.34},{"$f":"+Custom!G44","v":23.51},{"$f":"+Custom!G45","v":22.154},{"$f":"+Custom!G46","v":17.23}]

{"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."]
["2017 Input Data Summary"]
["South Dakota Natural Gas Conservation Model  - Authorized 2017"]
[]
[]
["Input No.","Input Data Description","Information Source ","SD Res.","SD Comm."]
[null,"Retail Rate ($/dk)","Weighted Average of SD retail rate using projected 2018 gas costs & February 2018 pipeline and distribution",{"$f":"+'Gas Costs'!C10","v":6.21},{"$f":"+'Gas Costs'!E10","v":5.2989999999999995}]
[null,"Escalation Rate",null,3.5000000000000003E-2,3.5000000000000003E-2]
[2,"Non-Gas Fuel Retail ($/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)",{"$f":"+'Gas Costs'!G38","v":0.13546},{"$f":"+'Gas Costs'!G51","v":0.12698000000000001}]
[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 ($/dk)","Estimated 2018 gas costs and February 2018 pipeline commodity ",{"$f":"+'Gas Costs'!E15","v":2.5710000000000002},{"$f":"+D12","v":2.5710000000000002}]
[null,"Escalation Rate",null,3.5000000000000003E-2,3.5000000000000003E-2]
[4,"Demand Cost ($/dk/Yr)","Annual cost of firm capacity on  pipeline - Feburary 2018 PGA",{"$f":"+'Gas Costs'!C22","v":141.94999999999999},{"$f":"+D14","v":141.94999999999999}]
[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)",{"$f":"+'Gas Costs'!C54","v":2.1739999999999999E-2},{"$f":"+D19","v":2.1739999999999999E-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  NG15-005",7.2160000000000002E-2,{"$f":"+D27","v":7.2160000000000002E-2}]
[13,"Societal Discount Rate","Equal to the 30 year T-Bill rate average for Twelve Months Ending September 16, 2014",3.56E-2,{"$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 $/Part) Yr. 1","Participant non energy savings if applicable caused by implementing the measure (Not Applicable)",0,0]
[null,"Yr. 2",null,0,0]
[null,"Yr. 3",null,0,0]
[null,"Escalation Rate Yr. 1",null,0,0]
[null,"Escalation Rate Yr. 2",null,0,0]
[null,"Escalation Rate Yr. 3",null,1.4E-2,1.4E-2]
[20,"Project Life (Years)","Based on the estimated useful life of the energy saving equipment (20 years maximum)"]
[21,"Avg. Dk/Part. Saved","Avg energy reduction (Dk) caused by the program(s)"]
[22,"Avg Non-Gas Fuel Units/Part. Saved Yr. 1","Average non-gas fuel units saved or added due to implementing the measure (for analysis purposes, used Kwh)"]
[null,"Yr. 2",null,0,0]
[null,"Yr. 3",null,0,0]
["22a","Avg Additional Non-Gas Fuel Units/ Part. Used Yr. 1",null,0,0]
[null,"Yr. 2",null,0,0]
[null,"Yr. 3",null,0,0]
[23,"Number of Participants","Total number of expected participants is the program(s)"]
[24,"Total Annual Dk Saved","Total Dk saved from the program in the year implemented"]
[25,"Incentive/Participant","Incentive provided to the participant"]
[26,"Distribution Delivery Charge","Weighted Average of Montana-Dakota's Distribution Delivery Charge ",{"$f":"+'Gas Costs'!C9","v":1.891},{"$f":"+'Gas Costs'!E9","v":0.98}]
[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$5","v":"Total South Dakota Program"}]
["Program Years:","2017 Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,2017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Dmd","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/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",{"$f":"+'Res .95+% Res Furnace - NEW'!F11+'Res .95+% Res Furnace - Replace'!F11+'Programmable Thermostats'!F11+'Comm 95+ Furnace - New'!F11+'Comm 95+% Furnace - Replace'!F11","v":8071},null,null,null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction"," '/ Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/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 =",{"$f":"+'Res .95+% Res Furnace - NEW'!F12+'Res .95+% Res Furnace - Replace'!F12+'Programmable Thermostats'!F12+'Comm 95+ Furnace - New'!F12+'Comm 95+% Furnace - Replace'!F12","v":138140},null,null,null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,null,null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":146211}]
["    Escalation Rate =",null,null,null,null,null,null,null,null,{"$f":"$C$47-$C$45","v":2},null,{"$f":"$C$47","v":2016},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M14+'Res .95+% Res Furnace - Replace'!M14+'Programmable Thermostats'!M14+'Comm 95+ Furnace - New'!M14+'Comm 95+% Furnace - Replace'!M14+Custom!M14,0)","v":6604},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O14+'Res .95+% Res Furnace - Replace'!O14+'Programmable Thermostats'!O14+'Comm 95+ Furnace - New'!O14+'Comm 95+% Furnace - Replace'!O14+Custom!O14,0)","v":16980},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q14+'Res .95+% Res Furnace - Replace'!Q14+'Programmable Thermostats'!Q14+'Comm 95+ Furnace - New'!Q14+'Comm 95+% Furnace - Replace'!Q14+Custom!Q14,0)","v":0},{"$f":"O14+Q14","v":16980},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S14+'Res .95+% Res Furnace - Replace'!S14+'Programmable Thermostats'!S14+'Comm 95+ Furnace - New'!S14+'Comm 95+% Furnace - Replace'!S14+Custom!S14,0)","v":66},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U14+'Res .95+% Res Furnace - Replace'!U14+'Programmable Thermostats'!U14+'Comm 95+ Furnace - New'!U14+'Comm 95+% Furnace - Replace'!U14+Custom!U14,0)","v":9385},{"$f":"ROUND(+U14+R14,0)","v":26365},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X14+'Res .95+% Res Furnace - Replace'!X14+'Programmable Thermostats'!X14+'Comm 95+ Furnace - New'!X14+'Comm 95+% Furnace - Replace'!X14+Custom!X14,0)","v":8091},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y14+'Res .95+% Res Furnace - Replace'!Y14+'Programmable Thermostats'!Y14+'Comm 95+ Furnace - New'!Y14+'Comm 95+% Furnace - Replace'!Y14+Custom!Y14,0)","v":8106},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z14+'Res .95+% Res Furnace - Replace'!Z14+'Programmable Thermostats'!Z14+'Comm 95+ Furnace - New'!Z14+'Comm 95+% Furnace - Replace'!Z14+Custom!Z14,0)","v":138740},{"$f":"SUM(X14:Z14)","v":154937},{"$f":"V14-AA14","v":-128572},null,null,{"$f":"$C$47","v":2016},{"$f":"+R14","v":16980},{"$f":"+U14","v":9385},{"$f":"+AG14+AF14","v":26365},null,{"$f":"ROUND(Y14,0)","v":8106},{"$f":"ROUND(Z14,0)","v":138740},{"$f":"SUM(AJ14:AK14)","v":146846},null,{"$f":"+AH14-AL14","v":-120481},null,null,{"$f":"$C$47","v":2016},{"$f":"AF14","v":16980},{"$f":"+AG14","v":9385},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT14+'Res .95+% Res Furnace - Replace'!AU14+'Programmable Thermostats'!AU14+'Comm 95+ Furnace - New'!AU14+'Comm 95+% Furnace - Replace'!AU14+Custom!AU14,0)","v":8162},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV14+'Res .95+% Res Furnace - Replace'!AW14+'Programmable Thermostats'!AW14+'Comm 95+ Furnace - New'!AW14+'Comm 95+% Furnace - Replace'!AW14+Custom!AW14,0)","v":2477},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":37004},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA14+'Res .95+% Res Furnace - Replace'!BB14+'Programmable Thermostats'!BB14+'Comm 95+ Furnace - New'!BB14+'Comm 95+% Furnace - Replace'!BB14+Custom!BB14,0)","v":146846},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB14+'Res .95+% Res Furnace - Replace'!BC14+'Programmable Thermostats'!BC14+'Comm 95+ Furnace - New'!BC14+'Comm 95+% Furnace - Replace'!BC14+Custom!BC14,0)","v":99668},{"$f":"BB14+BC14","v":246514},{"$f":"AZ14-BD14","v":-209510},null,null,{"$f":"$C$47","v":2016},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH14+'Res .95+% Res Furnace - Replace'!BI14+'Programmable Thermostats'!BI14+'Comm 95+ Furnace - New'!BI14+'Comm 95+% Furnace - Replace'!BI14+Custom!BI14,0)","v":138740},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI14+'Res .95+% Res Furnace - Replace'!BJ14+'Programmable Thermostats'!BJ14+'Comm 95+ Furnace - New'!BJ14+'Comm 95+% Furnace - Replace'!BJ14+Custom!BJ14,0)","v":6604},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK14+'Res .95+% Res Furnace - Replace'!BL14+'Programmable Thermostats'!BL14+'Comm 95+ Furnace - New'!BL14+'Comm 95+% Furnace - Replace'!BL14+Custom!BL14,0)","v":44068},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM14+'Res .95+% Res Furnace - Replace'!BN14+'Programmable Thermostats'!BN14+'Comm 95+ Furnace - New'!BN14+'Comm 95+% Furnace - Replace'!BN14+Custom!BN14,0)","v":48885},null,{"$f":"BI14+BL14+BN14+BO14","v":231693},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ14+'Res .95+% Res Furnace - Replace'!BR14+'Programmable Thermostats'!BR14+'Comm 95+ Furnace - New'!BR14+'Comm 95+% Furnace - Replace'!BR14+Custom!BR14,0)","v":238408},null,{"$f":"BP14-BR14","v":-6715},null,null,{"$f":"$C$47","v":2016},{"$f":"$R14","v":16980},{"$f":"U14","v":9385},{"$f":"AU14","v":8162},{"$f":"SUM(BX14:BZ14)","v":34527},null,{"$f":"BB14","v":146846},{"$f":"BC14","v":99668},{"$f":"SUM(CC14:CD14)","v":246514},null,{"$f":"CA14-CE14","v":-211987}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,null,null,"17) Direct Participant Costs ($/Part.) =",null,null,null,null,{"$f":"J14+1","v":3},null,{"$f":"L14+1","v":2017},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M15+'Res .95+% Res Furnace - Replace'!M15+'Programmable Thermostats'!M15+'Comm 95+ Furnace - New'!M15+'Comm 95+% Furnace - Replace'!M15+Custom!M15,0)","v":6604},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O15+'Res .95+% Res Furnace - Replace'!O15+'Programmable Thermostats'!O15+'Comm 95+ Furnace - New'!O15+'Comm 95+% Furnace - Replace'!O15+Custom!O15,0)","v":18828},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q15+'Res .95+% Res Furnace - Replace'!Q15+'Programmable Thermostats'!Q15+'Comm 95+ Furnace - New'!Q15+'Comm 95+% Furnace - Replace'!Q15+Custom!Q15,0)","v":0},18828,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S15+'Res .95+% Res Furnace - Replace'!S15+'Programmable Thermostats'!S15+'Comm 95+ Furnace - New'!S15+'Comm 95+% Furnace - Replace'!S15+Custom!S15,0)","v":66},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U15+'Res .95+% Res Furnace - Replace'!U15+'Programmable Thermostats'!U15+'Comm 95+ Furnace - New'!U15+'Comm 95+% Furnace - Replace'!U15+Custom!U15,0)","v":9651},{"$f":"ROUND(+U15+R15,0)","v":28479},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X15+'Res .95+% Res Furnace - Replace'!X15+'Programmable Thermostats'!X15+'Comm 95+ Furnace - New'!X15+'Comm 95+% Furnace - Replace'!X15+Custom!X15,0)","v":8373},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y15+'Res .95+% Res Furnace - Replace'!Y15+'Programmable Thermostats'!Y15+'Comm 95+ Furnace - New'!Y15+'Comm 95+% Furnace - Replace'!Y15+Custom!Y15,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z15+'Res .95+% Res Furnace - Replace'!Z15+'Programmable Thermostats'!Z15+'Comm 95+ Furnace - New'!Z15+'Comm 95+% Furnace - Replace'!Z15+Custom!Z15,0)","v":0},{"$f":"SUM(X15:Z15)","v":8373},{"$f":"V15-AA15","v":20106},null,null,{"$f":"AE14+1","v":2017},18828,9651,{"$f":"+AG15+AF15","v":28479},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,28479,null,null,{"$f":"AQ14+1","v":2017},18828,9651,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT15+'Res .95+% Res Furnace - Replace'!AU15+'Programmable Thermostats'!AU15+'Comm 95+ Furnace - New'!AU15+'Comm 95+% Furnace - Replace'!AU15+Custom!AU15,0)","v":8488},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV15+'Res .95+% Res Furnace - Replace'!AW15+'Programmable Thermostats'!AW15+'Comm 95+ Furnace - New'!AW15+'Comm 95+% Furnace - Replace'!AW15+Custom!AW15,0)","v":2529},null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":39496},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA15+'Res .95+% Res Furnace - Replace'!BB15+'Programmable Thermostats'!BB15+'Comm 95+ Furnace - New'!BB15+'Comm 95+% Furnace - Replace'!BB15+Custom!BB15,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB15+'Res .95+% Res Furnace - Replace'!BC15+'Programmable Thermostats'!BC15+'Comm 95+ Furnace - New'!BC15+'Comm 95+% Furnace - Replace'!BC15+Custom!BC15,0)","v":0},{"$f":"BB15+BC15","v":0},39496,null,null,{"$f":"BH14+1","v":2017},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH15+'Res .95+% Res Furnace - Replace'!BI15+'Programmable Thermostats'!BI15+'Comm 95+ Furnace - New'!BI15+'Comm 95+% Furnace - Replace'!BI15+Custom!BI15,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI15+'Res .95+% Res Furnace - Replace'!BJ15+'Programmable Thermostats'!BJ15+'Comm 95+ Furnace - New'!BJ15+'Comm 95+% Furnace - Replace'!BJ15+Custom!BJ15,0)","v":6604},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK15+'Res .95+% Res Furnace - Replace'!BL15+'Programmable Thermostats'!BL15+'Comm 95+ Furnace - New'!BL15+'Comm 95+% Furnace - Replace'!BL15+Custom!BL15,0)","v":45611},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM15+'Res .95+% Res Furnace - Replace'!BN15+'Programmable Thermostats'!BN15+'Comm 95+ Furnace - New'!BN15+'Comm 95+% Furnace - Replace'!BN15+Custom!BN15,0)","v":50518},null,96129,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ15+'Res .95+% Res Furnace - Replace'!BR15+'Programmable Thermostats'!BR15+'Comm 95+ Furnace - New'!BR15+'Comm 95+% Furnace - Replace'!BR15+Custom!BR15,0)","v":0},null,{"$f":"BP15-BR15","v":96129},null,null,{"$f":"BW14+1","v":2017},18828,{"$f":"U15","v":9651},{"$f":"AU15","v":8488},{"$f":"SUM(BX15:BZ15)","v":36967},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":36967}]
[null,null,null,null,null,null,null,null,null,4,null,2018,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M16+'Res .95+% Res Furnace - Replace'!M16+'Programmable Thermostats'!M16+'Comm 95+ Furnace - New'!M16+'Comm 95+% Furnace - Replace'!M16+Custom!M16,0)","v":6604},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O16+'Res .95+% Res Furnace - Replace'!O16+'Programmable Thermostats'!O16+'Comm 95+ Furnace - New'!O16+'Comm 95+% Furnace - Replace'!O16+Custom!O16,0)","v":19483},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q16+'Res .95+% Res Furnace - Replace'!Q16+'Programmable Thermostats'!Q16+'Comm 95+ Furnace - New'!Q16+'Comm 95+% Furnace - Replace'!Q16+Custom!Q16,0)","v":0},19483,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S16+'Res .95+% Res Furnace - Replace'!S16+'Programmable Thermostats'!S16+'Comm 95+ Furnace - New'!S16+'Comm 95+% Furnace - Replace'!S16+Custom!S16,0)","v":66},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U16+'Res .95+% Res Furnace - Replace'!U16+'Programmable Thermostats'!U16+'Comm 95+ Furnace - New'!U16+'Comm 95+% Furnace - Replace'!U16+Custom!U16,0)","v":9784},29267,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X16+'Res .95+% Res Furnace - Replace'!X16+'Programmable Thermostats'!X16+'Comm 95+ Furnace - New'!X16+'Comm 95+% Furnace - Replace'!X16+Custom!X16,0)","v":8665},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y16+'Res .95+% Res Furnace - Replace'!Y16+'Programmable Thermostats'!Y16+'Comm 95+ Furnace - New'!Y16+'Comm 95+% Furnace - Replace'!Y16+Custom!Y16,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z16+'Res .95+% Res Furnace - Replace'!Z16+'Programmable Thermostats'!Z16+'Comm 95+ Furnace - New'!Z16+'Comm 95+% Furnace - Replace'!Z16+Custom!Z16,0)","v":0},8665,20602,null,null,2018,19483,9784,{"$f":"+AG16+AF16","v":29267},null,0,0,0,null,29267,null,null,2018,19483,9784,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT16+'Res .95+% Res Furnace - Replace'!AU16+'Programmable Thermostats'!AU16+'Comm 95+ Furnace - New'!AU16+'Comm 95+% Furnace - Replace'!AU16+Custom!AU16,0)","v":8815},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV16+'Res .95+% Res Furnace - Replace'!AW16+'Programmable Thermostats'!AW16+'Comm 95+ Furnace - New'!AW16+'Comm 95+% Furnace - Replace'!AW16+Custom!AW16,0)","v":2590},null,null,40672,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA16+'Res .95+% Res Furnace - Replace'!BB16+'Programmable Thermostats'!BB16+'Comm 95+ Furnace - New'!BB16+'Comm 95+% Furnace - Replace'!BB16+Custom!BB16,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB16+'Res .95+% Res Furnace - Replace'!BC16+'Programmable Thermostats'!BC16+'Comm 95+ Furnace - New'!BC16+'Comm 95+% Furnace - Replace'!BC16+Custom!BC16,0)","v":0},0,40672,null,null,2018,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH16+'Res .95+% Res Furnace - Replace'!BI16+'Programmable Thermostats'!BI16+'Comm 95+ Furnace - New'!BI16+'Comm 95+% Furnace - Replace'!BI16+Custom!BI16,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI16+'Res .95+% Res Furnace - Replace'!BJ16+'Programmable Thermostats'!BJ16+'Comm 95+ Furnace - New'!BJ16+'Comm 95+% Furnace - Replace'!BJ16+Custom!BJ16,0)","v":6604},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK16+'Res .95+% Res Furnace - Replace'!BL16+'Programmable Thermostats'!BL16+'Comm 95+ Furnace - New'!BL16+'Comm 95+% Furnace - Replace'!BL16+Custom!BL16,0)","v":47211},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM16+'Res .95+% Res Furnace - Replace'!BN16+'Programmable Thermostats'!BN16+'Comm 95+ Furnace - New'!BN16+'Comm 95+% Furnace - Replace'!BN16+Custom!BN16,0)","v":52467},null,99678,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ16+'Res .95+% Res Furnace - Replace'!BR16+'Programmable Thermostats'!BR16+'Comm 95+ Furnace - New'!BR16+'Comm 95+% Furnace - Replace'!BR16+Custom!BR16,0)","v":0},null,99678,null,null,2018,19483,9784,8815,38082,null,0,0,0,null,38082]
["3) Commodity Cost ($/Dk) =",null,null,null,"18) Participant Non-Energy Costs (Annual $/Part.) =",null,null,null,null,5,null,2019,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M17+'Res .95+% Res Furnace - Replace'!M17+'Programmable Thermostats'!M17+'Comm 95+ Furnace - New'!M17+'Comm 95+% Furnace - Replace'!M17+Custom!M17,0)","v":6604},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O17+'Res .95+% Res Furnace - Replace'!O17+'Programmable Thermostats'!O17+'Comm 95+ Furnace - New'!O17+'Comm 95+% Furnace - Replace'!O17+Custom!O17,0)","v":20169},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q17+'Res .95+% Res Furnace - Replace'!Q17+'Programmable Thermostats'!Q17+'Comm 95+ Furnace - New'!Q17+'Comm 95+% Furnace - Replace'!Q17+Custom!Q17,0)","v":0},20169,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S17+'Res .95+% Res Furnace - Replace'!S17+'Programmable Thermostats'!S17+'Comm 95+ Furnace - New'!S17+'Comm 95+% Furnace - Replace'!S17+Custom!S17,0)","v":66},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U17+'Res .95+% Res Furnace - Replace'!U17+'Programmable Thermostats'!U17+'Comm 95+ Furnace - New'!U17+'Comm 95+% Furnace - Replace'!U17+Custom!U17,0)","v":9849},30018,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X17+'Res .95+% Res Furnace - Replace'!X17+'Programmable Thermostats'!X17+'Comm 95+ Furnace - New'!X17+'Comm 95+% Furnace - Replace'!X17+Custom!X17,0)","v":8971},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y17+'Res .95+% Res Furnace - Replace'!Y17+'Programmable Thermostats'!Y17+'Comm 95+ Furnace - New'!Y17+'Comm 95+% Furnace - Replace'!Y17+Custom!Y17,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z17+'Res .95+% Res Furnace - Replace'!Z17+'Programmable Thermostats'!Z17+'Comm 95+ Furnace - New'!Z17+'Comm 95+% Furnace - Replace'!Z17+Custom!Z17,0)","v":0},8971,21047,null,null,2019,20169,9849,30018,null,0,0,0,null,30018,null,null,2019,20169,9849,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT17+'Res .95+% Res Furnace - Replace'!AU17+'Programmable Thermostats'!AU17+'Comm 95+ Furnace - New'!AU17+'Comm 95+% Furnace - Replace'!AU17+Custom!AU17,0)","v":9141},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV17+'Res .95+% Res Furnace - Replace'!AW17+'Programmable Thermostats'!AW17+'Comm 95+ Furnace - New'!AW17+'Comm 95+% Furnace - Replace'!AW17+Custom!AW17,0)","v":2649},null,null,41808,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA17+'Res .95+% Res Furnace - Replace'!BB17+'Programmable Thermostats'!BB17+'Comm 95+ Furnace - New'!BB17+'Comm 95+% Furnace - Replace'!BB17+Custom!BB17,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB17+'Res .95+% Res Furnace - Replace'!BC17+'Programmable Thermostats'!BC17+'Comm 95+ Furnace - New'!BC17+'Comm 95+% Furnace - Replace'!BC17+Custom!BC17,0)","v":0},0,41808,null,null,2019,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH17+'Res .95+% Res Furnace - Replace'!BI17+'Programmable Thermostats'!BI17+'Comm 95+ Furnace - New'!BI17+'Comm 95+% Furnace - Replace'!BI17+Custom!BI17,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI17+'Res .95+% Res Furnace - Replace'!BJ17+'Programmable Thermostats'!BJ17+'Comm 95+ Furnace - New'!BJ17+'Comm 95+% Furnace - Replace'!BJ17+Custom!BJ17,0)","v":6604},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK17+'Res .95+% Res Furnace - Replace'!BL17+'Programmable Thermostats'!BL17+'Comm 95+ Furnace - New'!BL17+'Comm 95+% Furnace - Replace'!BL17+Custom!BL17,0)","v":48861},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM17+'Res .95+% Res Furnace - Replace'!BN17+'Programmable Thermostats'!BN17+'Comm 95+ Furnace - New'!BN17+'Comm 95+% Furnace - Replace'!BN17+Custom!BN17,0)","v":54416},null,103277,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ17+'Res .95+% Res Furnace - Replace'!BR17+'Programmable Thermostats'!BR17+'Comm 95+ Furnace - New'!BR17+'Comm 95+% Furnace - Replace'!BR17+Custom!BR17,0)","v":0},null,103277,null,null,2019,20169,9849,9141,39159,null,0,0,0,null,39159]
["     Escalation Rate =",null,null,null,"          Escalation Rate =",null,null,null,null,6,null,2020,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M18+'Res .95+% Res Furnace - Replace'!M18+'Programmable Thermostats'!M18+'Comm 95+ Furnace - New'!M18+'Comm 95+% Furnace - Replace'!M18+Custom!M18,0)","v":6604},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O18+'Res .95+% Res Furnace - Replace'!O18+'Programmable Thermostats'!O18+'Comm 95+ Furnace - New'!O18+'Comm 95+% Furnace - Replace'!O18+Custom!O18,0)","v":20869},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q18+'Res .95+% Res Furnace - Replace'!Q18+'Programmable Thermostats'!Q18+'Comm 95+ Furnace - New'!Q18+'Comm 95+% Furnace - Replace'!Q18+Custom!Q18,0)","v":0},20869,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S18+'Res .95+% Res Furnace - Replace'!S18+'Programmable Thermostats'!S18+'Comm 95+ Furnace - New'!S18+'Comm 95+% Furnace - Replace'!S18+Custom!S18,0)","v":66},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U18+'Res .95+% Res Furnace - Replace'!U18+'Programmable Thermostats'!U18+'Comm 95+ Furnace - New'!U18+'Comm 95+% Furnace - Replace'!U18+Custom!U18,0)","v":9981},30850,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X18+'Res .95+% Res Furnace - Replace'!X18+'Programmable Thermostats'!X18+'Comm 95+ Furnace - New'!X18+'Comm 95+% Furnace - Replace'!X18+Custom!X18,0)","v":9283},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y18+'Res .95+% Res Furnace - Replace'!Y18+'Programmable Thermostats'!Y18+'Comm 95+ Furnace - New'!Y18+'Comm 95+% Furnace - Replace'!Y18+Custom!Y18,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z18+'Res .95+% Res Furnace - Replace'!Z18+'Programmable Thermostats'!Z18+'Comm 95+ Furnace - New'!Z18+'Comm 95+% Furnace - Replace'!Z18+Custom!Z18,0)","v":0},9283,21567,null,null,2020,20869,9981,30850,null,0,0,0,null,30850,null,null,2020,20869,9981,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT18+'Res .95+% Res Furnace - Replace'!AU18+'Programmable Thermostats'!AU18+'Comm 95+ Furnace - New'!AU18+'Comm 95+% Furnace - Replace'!AU18+Custom!AU18,0)","v":9468},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV18+'Res .95+% Res Furnace - Replace'!AW18+'Programmable Thermostats'!AW18+'Comm 95+ Furnace - New'!AW18+'Comm 95+% Furnace - Replace'!AW18+Custom!AW18,0)","v":2707},null,null,43025,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA18+'Res .95+% Res Furnace - Replace'!BB18+'Programmable Thermostats'!BB18+'Comm 95+ Furnace - New'!BB18+'Comm 95+% Furnace - Replace'!BB18+Custom!BB18,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB18+'Res .95+% Res Furnace - Replace'!BC18+'Programmable Thermostats'!BC18+'Comm 95+ Furnace - New'!BC18+'Comm 95+% Furnace - Replace'!BC18+Custom!BC18,0)","v":0},0,43025,null,null,2020,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH18+'Res .95+% Res Furnace - Replace'!BI18+'Programmable Thermostats'!BI18+'Comm 95+ Furnace - New'!BI18+'Comm 95+% Furnace - Replace'!BI18+Custom!BI18,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI18+'Res .95+% Res Furnace - Replace'!BJ18+'Programmable Thermostats'!BJ18+'Comm 95+ Furnace - New'!BJ18+'Comm 95+% Furnace - Replace'!BJ18+Custom!BJ18,0)","v":6604},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK18+'Res .95+% Res Furnace - Replace'!BL18+'Programmable Thermostats'!BL18+'Comm 95+ Furnace - New'!BL18+'Comm 95+% Furnace - Replace'!BL18+Custom!BL18,0)","v":50572},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM18+'Res .95+% Res Furnace - Replace'!BN18+'Programmable Thermostats'!BN18+'Comm 95+ Furnace - New'!BN18+'Comm 95+% Furnace - Replace'!BN18+Custom!BN18,0)","v":56058},null,106630,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ18+'Res .95+% Res Furnace - Replace'!BR18+'Programmable Thermostats'!BR18+'Comm 95+ Furnace - New'!BR18+'Comm 95+% Furnace - Replace'!BR18+Custom!BR18,0)","v":0},null,106630,null,null,2020,20869,9981,9468,40318,null,0,0,0,null,40318,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,7,null,2021,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M19+'Res .95+% Res Furnace - Replace'!M19+'Programmable Thermostats'!M19+'Comm 95+ Furnace - New'!M19+'Comm 95+% Furnace - Replace'!M19+Custom!M19,0)","v":6604},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O19+'Res .95+% Res Furnace - Replace'!O19+'Programmable Thermostats'!O19+'Comm 95+ Furnace - New'!O19+'Comm 95+% Furnace - Replace'!O19+Custom!O19,0)","v":21602},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q19+'Res .95+% Res Furnace - Replace'!Q19+'Programmable Thermostats'!Q19+'Comm 95+ Furnace - New'!Q19+'Comm 95+% Furnace - Replace'!Q19+Custom!Q19,0)","v":0},21602,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S19+'Res .95+% Res Furnace - Replace'!S19+'Programmable Thermostats'!S19+'Comm 95+ Furnace - New'!S19+'Comm 95+% Furnace - Replace'!S19+Custom!S19,0)","v":66},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U19+'Res .95+% Res Furnace - Replace'!U19+'Programmable Thermostats'!U19+'Comm 95+ Furnace - New'!U19+'Comm 95+% Furnace - Replace'!U19+Custom!U19,0)","v":10046},31648,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X19+'Res .95+% Res Furnace - Replace'!X19+'Programmable Thermostats'!X19+'Comm 95+ Furnace - New'!X19+'Comm 95+% Furnace - Replace'!X19+Custom!X19,0)","v":9606},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y19+'Res .95+% Res Furnace - Replace'!Y19+'Programmable Thermostats'!Y19+'Comm 95+ Furnace - New'!Y19+'Comm 95+% Furnace - Replace'!Y19+Custom!Y19,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z19+'Res .95+% Res Furnace - Replace'!Z19+'Programmable Thermostats'!Z19+'Comm 95+ Furnace - New'!Z19+'Comm 95+% Furnace - Replace'!Z19+Custom!Z19,0)","v":0},9606,22042,null,null,2021,21602,10046,31648,null,0,0,0,null,31648,null,null,2021,21602,10046,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT19+'Res .95+% Res Furnace - Replace'!AU19+'Programmable Thermostats'!AU19+'Comm 95+ Furnace - New'!AU19+'Comm 95+% Furnace - Replace'!AU19+Custom!AU19,0)","v":9794},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV19+'Res .95+% Res Furnace - Replace'!AW19+'Programmable Thermostats'!AW19+'Comm 95+ Furnace - New'!AW19+'Comm 95+% Furnace - Replace'!AW19+Custom!AW19,0)","v":2774},null,null,44216,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA19+'Res .95+% Res Furnace - Replace'!BB19+'Programmable Thermostats'!BB19+'Comm 95+ Furnace - New'!BB19+'Comm 95+% Furnace - Replace'!BB19+Custom!BB19,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB19+'Res .95+% Res Furnace - Replace'!BC19+'Programmable Thermostats'!BC19+'Comm 95+ Furnace - New'!BC19+'Comm 95+% Furnace - Replace'!BC19+Custom!BC19,0)","v":0},0,44216,null,null,2021,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH19+'Res .95+% Res Furnace - Replace'!BI19+'Programmable Thermostats'!BI19+'Comm 95+ Furnace - New'!BI19+'Comm 95+% Furnace - Replace'!BI19+Custom!BI19,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI19+'Res .95+% Res Furnace - Replace'!BJ19+'Programmable Thermostats'!BJ19+'Comm 95+ Furnace - New'!BJ19+'Comm 95+% Furnace - Replace'!BJ19+Custom!BJ19,0)","v":6604},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK19+'Res .95+% Res Furnace - Replace'!BL19+'Programmable Thermostats'!BL19+'Comm 95+ Furnace - New'!BL19+'Comm 95+% Furnace - Replace'!BL19+Custom!BL19,0)","v":52337},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM19+'Res .95+% Res Furnace - Replace'!BN19+'Programmable Thermostats'!BN19+'Comm 95+ Furnace - New'!BN19+'Comm 95+% Furnace - Replace'!BN19+Custom!BN19,0)","v":58007},null,110344,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ19+'Res .95+% Res Furnace - Replace'!BR19+'Programmable Thermostats'!BR19+'Comm 95+ Furnace - New'!BR19+'Comm 95+% Furnace - Replace'!BR19+Custom!BR19,0)","v":0},null,110344,null,null,2021,21602,10046,9794,41442,null,0,0,0,null,41442]
["4) Demand Cost ($/Unit/Yr) =",null,null,null,"19) Participant Non-Energy Savings (Annual $/Part) =",null,null,null,null,8,null,2022,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M20+'Res .95+% Res Furnace - Replace'!M20+'Programmable Thermostats'!M20+'Comm 95+ Furnace - New'!M20+'Comm 95+% Furnace - Replace'!M20+Custom!M20,0)","v":6604},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O20+'Res .95+% Res Furnace - Replace'!O20+'Programmable Thermostats'!O20+'Comm 95+ Furnace - New'!O20+'Comm 95+% Furnace - Replace'!O20+Custom!O20,0)","v":22361},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q20+'Res .95+% Res Furnace - Replace'!Q20+'Programmable Thermostats'!Q20+'Comm 95+ Furnace - New'!Q20+'Comm 95+% Furnace - Replace'!Q20+Custom!Q20,0)","v":0},22361,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S20+'Res .95+% Res Furnace - Replace'!S20+'Programmable Thermostats'!S20+'Comm 95+ Furnace - New'!S20+'Comm 95+% Furnace - Replace'!S20+Custom!S20,0)","v":66},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U20+'Res .95+% Res Furnace - Replace'!U20+'Programmable Thermostats'!U20+'Comm 95+ Furnace - New'!U20+'Comm 95+% Furnace - Replace'!U20+Custom!U20,0)","v":10179},32540,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X20+'Res .95+% Res Furnace - Replace'!X20+'Programmable Thermostats'!X20+'Comm 95+ Furnace - New'!X20+'Comm 95+% Furnace - Replace'!X20+Custom!X20,0)","v":9943},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y20+'Res .95+% Res Furnace - Replace'!Y20+'Programmable Thermostats'!Y20+'Comm 95+ Furnace - New'!Y20+'Comm 95+% Furnace - Replace'!Y20+Custom!Y20,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z20+'Res .95+% Res Furnace - Replace'!Z20+'Programmable Thermostats'!Z20+'Comm 95+ Furnace - New'!Z20+'Comm 95+% Furnace - Replace'!Z20+Custom!Z20,0)","v":0},9943,22597,null,null,2022,22361,10179,32540,null,0,0,0,null,32540,null,null,2022,22361,10179,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT20+'Res .95+% Res Furnace - Replace'!AU20+'Programmable Thermostats'!AU20+'Comm 95+ Furnace - New'!AU20+'Comm 95+% Furnace - Replace'!AU20+Custom!AU20,0)","v":10121},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV20+'Res .95+% Res Furnace - Replace'!AW20+'Programmable Thermostats'!AW20+'Comm 95+ Furnace - New'!AW20+'Comm 95+% Furnace - Replace'!AW20+Custom!AW20,0)","v":2832},null,null,45493,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA20+'Res .95+% Res Furnace - Replace'!BB20+'Programmable Thermostats'!BB20+'Comm 95+ Furnace - New'!BB20+'Comm 95+% Furnace - Replace'!BB20+Custom!BB20,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB20+'Res .95+% Res Furnace - Replace'!BC20+'Programmable Thermostats'!BC20+'Comm 95+ Furnace - New'!BC20+'Comm 95+% Furnace - Replace'!BC20+Custom!BC20,0)","v":0},0,45493,null,null,2022,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH20+'Res .95+% Res Furnace - Replace'!BI20+'Programmable Thermostats'!BI20+'Comm 95+ Furnace - New'!BI20+'Comm 95+% Furnace - Replace'!BI20+Custom!BI20,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI20+'Res .95+% Res Furnace - Replace'!BJ20+'Programmable Thermostats'!BJ20+'Comm 95+ Furnace - New'!BJ20+'Comm 95+% Furnace - Replace'!BJ20+Custom!BJ20,0)","v":6604},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK20+'Res .95+% Res Furnace - Replace'!BL20+'Programmable Thermostats'!BL20+'Comm 95+ Furnace - New'!BL20+'Comm 95+% Furnace - Replace'!BL20+Custom!BL20,0)","v":54174},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM20+'Res .95+% Res Furnace - Replace'!BN20+'Programmable Thermostats'!BN20+'Comm 95+ Furnace - New'!BN20+'Comm 95+% Furnace - Replace'!BN20+Custom!BN20,0)","v":60283},null,114457,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ20+'Res .95+% Res Furnace - Replace'!BR20+'Programmable Thermostats'!BR20+'Comm 95+ Furnace - New'!BR20+'Comm 95+% Furnace - Replace'!BR20+Custom!BR20,0)","v":0},null,114457,null,null,2022,22361,10179,10121,42661,null,0,0,0,null,42661]
["     Escalation Rate =",null,null,null,"          Escalation Rate =",null,null,null,null,9,null,2023,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M21+'Res .95+% Res Furnace - Replace'!M21+'Programmable Thermostats'!M21+'Comm 95+ Furnace - New'!M21+'Comm 95+% Furnace - Replace'!M21+Custom!M21,0)","v":6604},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O21+'Res .95+% Res Furnace - Replace'!O21+'Programmable Thermostats'!O21+'Comm 95+ Furnace - New'!O21+'Comm 95+% Furnace - Replace'!O21+Custom!O21,0)","v":23141},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q21+'Res .95+% Res Furnace - Replace'!Q21+'Programmable Thermostats'!Q21+'Comm 95+ Furnace - New'!Q21+'Comm 95+% Furnace - Replace'!Q21+Custom!Q21,0)","v":0},23141,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S21+'Res .95+% Res Furnace - Replace'!S21+'Programmable Thermostats'!S21+'Comm 95+ Furnace - New'!S21+'Comm 95+% Furnace - Replace'!S21+Custom!S21,0)","v":66},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U21+'Res .95+% Res Furnace - Replace'!U21+'Programmable Thermostats'!U21+'Comm 95+ Furnace - New'!U21+'Comm 95+% Furnace - Replace'!U21+Custom!U21,0)","v":10247},33388,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X21+'Res .95+% Res Furnace - Replace'!X21+'Programmable Thermostats'!X21+'Comm 95+ Furnace - New'!X21+'Comm 95+% Furnace - Replace'!X21+Custom!X21,0)","v":10290},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y21+'Res .95+% Res Furnace - Replace'!Y21+'Programmable Thermostats'!Y21+'Comm 95+ Furnace - New'!Y21+'Comm 95+% Furnace - Replace'!Y21+Custom!Y21,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z21+'Res .95+% Res Furnace - Replace'!Z21+'Programmable Thermostats'!Z21+'Comm 95+ Furnace - New'!Z21+'Comm 95+% Furnace - Replace'!Z21+Custom!Z21,0)","v":0},10290,23098,null,null,2023,23141,10247,33388,null,0,0,0,null,33388,null,null,2023,23141,10247,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT21+'Res .95+% Res Furnace - Replace'!AU21+'Programmable Thermostats'!AU21+'Comm 95+ Furnace - New'!AU21+'Comm 95+% Furnace - Replace'!AU21+Custom!AU21,0)","v":10447},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV21+'Res .95+% Res Furnace - Replace'!AW21+'Programmable Thermostats'!AW21+'Comm 95+ Furnace - New'!AW21+'Comm 95+% Furnace - Replace'!AW21+Custom!AW21,0)","v":2901},null,null,46736,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA21+'Res .95+% Res Furnace - Replace'!BB21+'Programmable Thermostats'!BB21+'Comm 95+ Furnace - New'!BB21+'Comm 95+% Furnace - Replace'!BB21+Custom!BB21,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB21+'Res .95+% Res Furnace - Replace'!BC21+'Programmable Thermostats'!BC21+'Comm 95+ Furnace - New'!BC21+'Comm 95+% Furnace - Replace'!BC21+Custom!BC21,0)","v":0},0,46736,null,null,2023,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH21+'Res .95+% Res Furnace - Replace'!BI21+'Programmable Thermostats'!BI21+'Comm 95+ Furnace - New'!BI21+'Comm 95+% Furnace - Replace'!BI21+Custom!BI21,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI21+'Res .95+% Res Furnace - Replace'!BJ21+'Programmable Thermostats'!BJ21+'Comm 95+ Furnace - New'!BJ21+'Comm 95+% Furnace - Replace'!BJ21+Custom!BJ21,0)","v":6604},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK21+'Res .95+% Res Furnace - Replace'!BL21+'Programmable Thermostats'!BL21+'Comm 95+ Furnace - New'!BL21+'Comm 95+% Furnace - Replace'!BL21+Custom!BL21,0)","v":56068},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM21+'Res .95+% Res Furnace - Replace'!BN21+'Programmable Thermostats'!BN21+'Comm 95+ Furnace - New'!BN21+'Comm 95+% Furnace - Replace'!BN21+Custom!BN21,0)","v":62242},null,118310,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ21+'Res .95+% Res Furnace - Replace'!BR21+'Programmable Thermostats'!BR21+'Comm 95+ Furnace - New'!BR21+'Comm 95+% Furnace - Replace'!BR21+Custom!BR21,0)","v":0},null,118310,null,null,2023,23141,10247,10447,43835,null,0,0,0,null,43835,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":2}]
[null,null,null,null,null,null,null,null,null,10,null,2024,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M22+'Res .95+% Res Furnace - Replace'!M22+'Programmable Thermostats'!M22+'Comm 95+ Furnace - New'!M22+'Comm 95+% Furnace - Replace'!M22+Custom!M22,0)","v":6604},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O22+'Res .95+% Res Furnace - Replace'!O22+'Programmable Thermostats'!O22+'Comm 95+ Furnace - New'!O22+'Comm 95+% Furnace - Replace'!O22+Custom!O22,0)","v":23952},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q22+'Res .95+% Res Furnace - Replace'!Q22+'Programmable Thermostats'!Q22+'Comm 95+ Furnace - New'!Q22+'Comm 95+% Furnace - Replace'!Q22+Custom!Q22,0)","v":0},23952,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S22+'Res .95+% Res Furnace - Replace'!S22+'Programmable Thermostats'!S22+'Comm 95+ Furnace - New'!S22+'Comm 95+% Furnace - Replace'!S22+Custom!S22,0)","v":66},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U22+'Res .95+% Res Furnace - Replace'!U22+'Programmable Thermostats'!U22+'Comm 95+ Furnace - New'!U22+'Comm 95+% Furnace - Replace'!U22+Custom!U22,0)","v":10377},34329,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X22+'Res .95+% Res Furnace - Replace'!X22+'Programmable Thermostats'!X22+'Comm 95+ Furnace - New'!X22+'Comm 95+% Furnace - Replace'!X22+Custom!X22,0)","v":10653},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y22+'Res .95+% Res Furnace - Replace'!Y22+'Programmable Thermostats'!Y22+'Comm 95+ Furnace - New'!Y22+'Comm 95+% Furnace - Replace'!Y22+Custom!Y22,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z22+'Res .95+% Res Furnace - Replace'!Z22+'Programmable Thermostats'!Z22+'Comm 95+ Furnace - New'!Z22+'Comm 95+% Furnace - Replace'!Z22+Custom!Z22,0)","v":0},10653,23676,null,null,2024,23952,10377,34329,null,0,0,0,null,34329,null,null,2024,23952,10377,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT22+'Res .95+% Res Furnace - Replace'!AU22+'Programmable Thermostats'!AU22+'Comm 95+ Furnace - New'!AU22+'Comm 95+% Furnace - Replace'!AU22+Custom!AU22,0)","v":10774},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV22+'Res .95+% Res Furnace - Replace'!AW22+'Programmable Thermostats'!AW22+'Comm 95+ Furnace - New'!AW22+'Comm 95+% Furnace - Replace'!AW22+Custom!AW22,0)","v":2965},null,null,48068,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA22+'Res .95+% Res Furnace - Replace'!BB22+'Programmable Thermostats'!BB22+'Comm 95+ Furnace - New'!BB22+'Comm 95+% Furnace - Replace'!BB22+Custom!BB22,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB22+'Res .95+% Res Furnace - Replace'!BC22+'Programmable Thermostats'!BC22+'Comm 95+ Furnace - New'!BC22+'Comm 95+% Furnace - Replace'!BC22+Custom!BC22,0)","v":0},0,48068,null,null,2024,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH22+'Res .95+% Res Furnace - Replace'!BI22+'Programmable Thermostats'!BI22+'Comm 95+ Furnace - New'!BI22+'Comm 95+% Furnace - Replace'!BI22+Custom!BI22,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI22+'Res .95+% Res Furnace - Replace'!BJ22+'Programmable Thermostats'!BJ22+'Comm 95+ Furnace - New'!BJ22+'Comm 95+% Furnace - Replace'!BJ22+Custom!BJ22,0)","v":6604},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK22+'Res .95+% Res Furnace - Replace'!BL22+'Programmable Thermostats'!BL22+'Comm 95+ Furnace - New'!BL22+'Comm 95+% Furnace - Replace'!BL22+Custom!BL22,0)","v":58028},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM22+'Res .95+% Res Furnace - Replace'!BN22+'Programmable Thermostats'!BN22+'Comm 95+ Furnace - New'!BN22+'Comm 95+% Furnace - Replace'!BN22+Custom!BN22,0)","v":64519},null,122547,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ22+'Res .95+% Res Furnace - Replace'!BR22+'Programmable Thermostats'!BR22+'Comm 95+ Furnace - New'!BR22+'Comm 95+% Furnace - Replace'!BR22+Custom!BR22,0)","v":0},null,122547,null,null,2024,23952,10377,10774,45103,null,0,0,0,null,45103,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":3}]
["5) Peak Reduction Factor = ",null,null,null,"20) Project Life (Years) =",null,null,null,null,11,null,2025,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M23+'Res .95+% Res Furnace - Replace'!M23+'Programmable Thermostats'!M23+'Comm 95+ Furnace - New'!M23+'Comm 95+% Furnace - Replace'!M23+Custom!M23,0)","v":6604},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O23+'Res .95+% Res Furnace - Replace'!O23+'Programmable Thermostats'!O23+'Comm 95+ Furnace - New'!O23+'Comm 95+% Furnace - Replace'!O23+Custom!O23,0)","v":24791},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q23+'Res .95+% Res Furnace - Replace'!Q23+'Programmable Thermostats'!Q23+'Comm 95+ Furnace - New'!Q23+'Comm 95+% Furnace - Replace'!Q23+Custom!Q23,0)","v":0},24791,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S23+'Res .95+% Res Furnace - Replace'!S23+'Programmable Thermostats'!S23+'Comm 95+ Furnace - New'!S23+'Comm 95+% Furnace - Replace'!S23+Custom!S23,0)","v":66},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U23+'Res .95+% Res Furnace - Replace'!U23+'Programmable Thermostats'!U23+'Comm 95+ Furnace - New'!U23+'Comm 95+% Furnace - Replace'!U23+Custom!U23,0)","v":10445},35236,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X23+'Res .95+% Res Furnace - Replace'!X23+'Programmable Thermostats'!X23+'Comm 95+ Furnace - New'!X23+'Comm 95+% Furnace - Replace'!X23+Custom!X23,0)","v":11023},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y23+'Res .95+% Res Furnace - Replace'!Y23+'Programmable Thermostats'!Y23+'Comm 95+ Furnace - New'!Y23+'Comm 95+% Furnace - Replace'!Y23+Custom!Y23,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z23+'Res .95+% Res Furnace - Replace'!Z23+'Programmable Thermostats'!Z23+'Comm 95+ Furnace - New'!Z23+'Comm 95+% Furnace - Replace'!Z23+Custom!Z23,0)","v":0},11023,24213,null,null,2025,24791,10445,35236,null,0,0,0,null,35236,null,null,2025,24791,10445,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT23+'Res .95+% Res Furnace - Replace'!AU23+'Programmable Thermostats'!AU23+'Comm 95+ Furnace - New'!AU23+'Comm 95+% Furnace - Replace'!AU23+Custom!AU23,0)","v":11426},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV23+'Res .95+% Res Furnace - Replace'!AW23+'Programmable Thermostats'!AW23+'Comm 95+ Furnace - New'!AW23+'Comm 95+% Furnace - Replace'!AW23+Custom!AW23,0)","v":3037},null,null,49699,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA23+'Res .95+% Res Furnace - Replace'!BB23+'Programmable Thermostats'!BB23+'Comm 95+ Furnace - New'!BB23+'Comm 95+% Furnace - Replace'!BB23+Custom!BB23,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB23+'Res .95+% Res Furnace - Replace'!BC23+'Programmable Thermostats'!BC23+'Comm 95+ Furnace - New'!BC23+'Comm 95+% Furnace - Replace'!BC23+Custom!BC23,0)","v":0},0,49699,null,null,2025,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH23+'Res .95+% Res Furnace - Replace'!BI23+'Programmable Thermostats'!BI23+'Comm 95+ Furnace - New'!BI23+'Comm 95+% Furnace - Replace'!BI23+Custom!BI23,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI23+'Res .95+% Res Furnace - Replace'!BJ23+'Programmable Thermostats'!BJ23+'Comm 95+ Furnace - New'!BJ23+'Comm 95+% Furnace - Replace'!BJ23+Custom!BJ23,0)","v":6604},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK23+'Res .95+% Res Furnace - Replace'!BL23+'Programmable Thermostats'!BL23+'Comm 95+ Furnace - New'!BL23+'Comm 95+% Furnace - Replace'!BL23+Custom!BL23,0)","v":60063},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM23+'Res .95+% Res Furnace - Replace'!BN23+'Programmable Thermostats'!BN23+'Comm 95+ Furnace - New'!BN23+'Comm 95+% Furnace - Replace'!BN23+Custom!BN23,0)","v":66803},null,126866,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ23+'Res .95+% Res Furnace - Replace'!BR23+'Programmable Thermostats'!BR23+'Comm 95+ Furnace - New'!BR23+'Comm 95+% Furnace - Replace'!BR23+Custom!BR23,0)","v":0},null,126866,null,null,2025,24791,10445,11426,46662,null,0,0,0,null,46662,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":4}]
[null,null,null,null,null,null,null,null,null,12,null,2026,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M24+'Res .95+% Res Furnace - Replace'!M24+'Programmable Thermostats'!M24+'Comm 95+ Furnace - New'!M24+'Comm 95+% Furnace - Replace'!M24+Custom!M24,0)","v":5975},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O24+'Res .95+% Res Furnace - Replace'!O24+'Programmable Thermostats'!O24+'Comm 95+ Furnace - New'!O24+'Comm 95+% Furnace - Replace'!O24+Custom!O24,0)","v":23212},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q24+'Res .95+% Res Furnace - Replace'!Q24+'Programmable Thermostats'!Q24+'Comm 95+ Furnace - New'!Q24+'Comm 95+% Furnace - Replace'!Q24+Custom!Q24,0)","v":0},23212,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S24+'Res .95+% Res Furnace - Replace'!S24+'Programmable Thermostats'!S24+'Comm 95+ Furnace - New'!S24+'Comm 95+% Furnace - Replace'!S24+Custom!S24,0)","v":60},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U24+'Res .95+% Res Furnace - Replace'!U24+'Programmable Thermostats'!U24+'Comm 95+ Furnace - New'!U24+'Comm 95+% Furnace - Replace'!U24+Custom!U24,0)","v":9568},32780,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X24+'Res .95+% Res Furnace - Replace'!X24+'Programmable Thermostats'!X24+'Comm 95+ Furnace - New'!X24+'Comm 95+% Furnace - Replace'!X24+Custom!X24,0)","v":10200},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y24+'Res .95+% Res Furnace - Replace'!Y24+'Programmable Thermostats'!Y24+'Comm 95+ Furnace - New'!Y24+'Comm 95+% Furnace - Replace'!Y24+Custom!Y24,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z24+'Res .95+% Res Furnace - Replace'!Z24+'Programmable Thermostats'!Z24+'Comm 95+ Furnace - New'!Z24+'Comm 95+% Furnace - Replace'!Z24+Custom!Z24,0)","v":0},10200,22580,null,null,2026,23212,9568,32780,null,0,0,0,null,32780,null,null,2026,23212,9568,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT24+'Res .95+% Res Furnace - Replace'!AU24+'Programmable Thermostats'!AU24+'Comm 95+ Furnace - New'!AU24+'Comm 95+% Furnace - Replace'!AU24+Custom!AU24,0)","v":11754},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV24+'Res .95+% Res Furnace - Replace'!AW24+'Programmable Thermostats'!AW24+'Comm 95+ Furnace - New'!AW24+'Comm 95+% Furnace - Replace'!AW24+Custom!AW24,0)","v":2808},null,null,47342,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA24+'Res .95+% Res Furnace - Replace'!BB24+'Programmable Thermostats'!BB24+'Comm 95+ Furnace - New'!BB24+'Comm 95+% Furnace - Replace'!BB24+Custom!BB24,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB24+'Res .95+% Res Furnace - Replace'!BC24+'Programmable Thermostats'!BC24+'Comm 95+ Furnace - New'!BC24+'Comm 95+% Furnace - Replace'!BC24+Custom!BC24,0)","v":0},0,47342,null,null,2026,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH24+'Res .95+% Res Furnace - Replace'!BI24+'Programmable Thermostats'!BI24+'Comm 95+ Furnace - New'!BI24+'Comm 95+% Furnace - Replace'!BI24+Custom!BI24,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI24+'Res .95+% Res Furnace - Replace'!BJ24+'Programmable Thermostats'!BJ24+'Comm 95+ Furnace - New'!BJ24+'Comm 95+% Furnace - Replace'!BJ24+Custom!BJ24,0)","v":5975},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK24+'Res .95+% Res Furnace - Replace'!BL24+'Programmable Thermostats'!BL24+'Comm 95+ Furnace - New'!BL24+'Comm 95+% Furnace - Replace'!BL24+Custom!BL24,0)","v":56053},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM24+'Res .95+% Res Furnace - Replace'!BN24+'Programmable Thermostats'!BN24+'Comm 95+ Furnace - New'!BN24+'Comm 95+% Furnace - Replace'!BN24+Custom!BN24,0)","v":69087},null,125140,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ24+'Res .95+% Res Furnace - Replace'!BR24+'Programmable Thermostats'!BR24+'Comm 95+ Furnace - New'!BR24+'Comm 95+% Furnace - Replace'!BR24+Custom!BR24,0)","v":0},null,125140,null,null,2026,23212,9568,11754,44534,null,0,0,0,null,44534,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":5}]
["6) Variable O&M ($/Dk) =",null,null,null,"21) Avg. Dk/Part. Saved =",null,null,null,null,13,null,2027,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M25+'Res .95+% Res Furnace - Replace'!M25+'Programmable Thermostats'!M25+'Comm 95+ Furnace - New'!M25+'Comm 95+% Furnace - Replace'!M25+Custom!M25,0)","v":5975},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O25+'Res .95+% Res Furnace - Replace'!O25+'Programmable Thermostats'!O25+'Comm 95+ Furnace - New'!O25+'Comm 95+% Furnace - Replace'!O25+Custom!O25,0)","v":24026},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q25+'Res .95+% Res Furnace - Replace'!Q25+'Programmable Thermostats'!Q25+'Comm 95+ Furnace - New'!Q25+'Comm 95+% Furnace - Replace'!Q25+Custom!Q25,0)","v":0},24026,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S25+'Res .95+% Res Furnace - Replace'!S25+'Programmable Thermostats'!S25+'Comm 95+ Furnace - New'!S25+'Comm 95+% Furnace - Replace'!S25+Custom!S25,0)","v":60},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U25+'Res .95+% Res Furnace - Replace'!U25+'Programmable Thermostats'!U25+'Comm 95+ Furnace - New'!U25+'Comm 95+% Furnace - Replace'!U25+Custom!U25,0)","v":9686},33712,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X25+'Res .95+% Res Furnace - Replace'!X25+'Programmable Thermostats'!X25+'Comm 95+ Furnace - New'!X25+'Comm 95+% Furnace - Replace'!X25+Custom!X25,0)","v":10558},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y25+'Res .95+% Res Furnace - Replace'!Y25+'Programmable Thermostats'!Y25+'Comm 95+ Furnace - New'!Y25+'Comm 95+% Furnace - Replace'!Y25+Custom!Y25,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z25+'Res .95+% Res Furnace - Replace'!Z25+'Programmable Thermostats'!Z25+'Comm 95+ Furnace - New'!Z25+'Comm 95+% Furnace - Replace'!Z25+Custom!Z25,0)","v":0},10558,23154,null,null,2027,24026,9686,33712,null,0,0,0,null,33712,null,null,2027,24026,9686,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT25+'Res .95+% Res Furnace - Replace'!AU25+'Programmable Thermostats'!AU25+'Comm 95+ Furnace - New'!AU25+'Comm 95+% Furnace - Replace'!AU25+Custom!AU25,0)","v":12079},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV25+'Res .95+% Res Furnace - Replace'!AW25+'Programmable Thermostats'!AW25+'Comm 95+ Furnace - New'!AW25+'Comm 95+% Furnace - Replace'!AW25+Custom!AW25,0)","v":2875},null,null,48666,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA25+'Res .95+% Res Furnace - Replace'!BB25+'Programmable Thermostats'!BB25+'Comm 95+ Furnace - New'!BB25+'Comm 95+% Furnace - Replace'!BB25+Custom!BB25,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB25+'Res .95+% Res Furnace - Replace'!BC25+'Programmable Thermostats'!BC25+'Comm 95+ Furnace - New'!BC25+'Comm 95+% Furnace - Replace'!BC25+Custom!BC25,0)","v":0},0,48666,null,null,2027,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH25+'Res .95+% Res Furnace - Replace'!BI25+'Programmable Thermostats'!BI25+'Comm 95+ Furnace - New'!BI25+'Comm 95+% Furnace - Replace'!BI25+Custom!BI25,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI25+'Res .95+% Res Furnace - Replace'!BJ25+'Programmable Thermostats'!BJ25+'Comm 95+ Furnace - New'!BJ25+'Comm 95+% Furnace - Replace'!BJ25+Custom!BJ25,0)","v":5975},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK25+'Res .95+% Res Furnace - Replace'!BL25+'Programmable Thermostats'!BL25+'Comm 95+ Furnace - New'!BL25+'Comm 95+% Furnace - Replace'!BL25+Custom!BL25,0)","v":58015},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM25+'Res .95+% Res Furnace - Replace'!BN25+'Programmable Thermostats'!BN25+'Comm 95+ Furnace - New'!BN25+'Comm 95+% Furnace - Replace'!BN25+Custom!BN25,0)","v":71374},null,129389,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ25+'Res .95+% Res Furnace - Replace'!BR25+'Programmable Thermostats'!BR25+'Comm 95+ Furnace - New'!BR25+'Comm 95+% Furnace - Replace'!BR25+Custom!BR25,0)","v":0},null,129389,null,null,2027,24026,9686,12079,45791,null,0,0,0,null,45791]
["     Escalation Rate =",null,null,null,null,null,null,null,null,14,null,2028,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M26+'Res .95+% Res Furnace - Replace'!M26+'Programmable Thermostats'!M26+'Comm 95+ Furnace - New'!M26+'Comm 95+% Furnace - Replace'!M26+Custom!M26,0)","v":5975},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O26+'Res .95+% Res Furnace - Replace'!O26+'Programmable Thermostats'!O26+'Comm 95+ Furnace - New'!O26+'Comm 95+% Furnace - Replace'!O26+Custom!O26,0)","v":24869},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q26+'Res .95+% Res Furnace - Replace'!Q26+'Programmable Thermostats'!Q26+'Comm 95+ Furnace - New'!Q26+'Comm 95+% Furnace - Replace'!Q26+Custom!Q26,0)","v":0},24869,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S26+'Res .95+% Res Furnace - Replace'!S26+'Programmable Thermostats'!S26+'Comm 95+ Furnace - New'!S26+'Comm 95+% Furnace - Replace'!S26+Custom!S26,0)","v":60},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U26+'Res .95+% Res Furnace - Replace'!U26+'Programmable Thermostats'!U26+'Comm 95+ Furnace - New'!U26+'Comm 95+% Furnace - Replace'!U26+Custom!U26,0)","v":9748},34617,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X26+'Res .95+% Res Furnace - Replace'!X26+'Programmable Thermostats'!X26+'Comm 95+ Furnace - New'!X26+'Comm 95+% Furnace - Replace'!X26+Custom!X26,0)","v":10928},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y26+'Res .95+% Res Furnace - Replace'!Y26+'Programmable Thermostats'!Y26+'Comm 95+ Furnace - New'!Y26+'Comm 95+% Furnace - Replace'!Y26+Custom!Y26,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z26+'Res .95+% Res Furnace - Replace'!Z26+'Programmable Thermostats'!Z26+'Comm 95+ Furnace - New'!Z26+'Comm 95+% Furnace - Replace'!Z26+Custom!Z26,0)","v":0},10928,23689,null,null,2028,24869,9748,34617,null,0,0,0,null,34617,null,null,2028,24869,9748,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT26+'Res .95+% Res Furnace - Replace'!AU26+'Programmable Thermostats'!AU26+'Comm 95+ Furnace - New'!AU26+'Comm 95+% Furnace - Replace'!AU26+Custom!AU26,0)","v":12407},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV26+'Res .95+% Res Furnace - Replace'!AW26+'Programmable Thermostats'!AW26+'Comm 95+ Furnace - New'!AW26+'Comm 95+% Furnace - Replace'!AW26+Custom!AW26,0)","v":2940},null,null,49964,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA26+'Res .95+% Res Furnace - Replace'!BB26+'Programmable Thermostats'!BB26+'Comm 95+ Furnace - New'!BB26+'Comm 95+% Furnace - Replace'!BB26+Custom!BB26,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB26+'Res .95+% Res Furnace - Replace'!BC26+'Programmable Thermostats'!BC26+'Comm 95+ Furnace - New'!BC26+'Comm 95+% Furnace - Replace'!BC26+Custom!BC26,0)","v":0},0,49964,null,null,2028,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH26+'Res .95+% Res Furnace - Replace'!BI26+'Programmable Thermostats'!BI26+'Comm 95+ Furnace - New'!BI26+'Comm 95+% Furnace - Replace'!BI26+Custom!BI26,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI26+'Res .95+% Res Furnace - Replace'!BJ26+'Programmable Thermostats'!BJ26+'Comm 95+ Furnace - New'!BJ26+'Comm 95+% Furnace - Replace'!BJ26+Custom!BJ26,0)","v":5975},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK26+'Res .95+% Res Furnace - Replace'!BL26+'Programmable Thermostats'!BL26+'Comm 95+ Furnace - New'!BL26+'Comm 95+% Furnace - Replace'!BL26+Custom!BL26,0)","v":60048},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM26+'Res .95+% Res Furnace - Replace'!BN26+'Programmable Thermostats'!BN26+'Comm 95+ Furnace - New'!BN26+'Comm 95+% Furnace - Replace'!BN26+Custom!BN26,0)","v":73976},null,134024,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ26+'Res .95+% Res Furnace - Replace'!BR26+'Programmable Thermostats'!BR26+'Comm 95+ Furnace - New'!BR26+'Comm 95+% Furnace - Replace'!BR26+Custom!BR26,0)","v":0},null,134024,null,null,2028,24869,9748,12407,47024,null,0,0,0,null,47024]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",null,null,null,null,15,null,2029,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M27+'Res .95+% Res Furnace - Replace'!M27+'Programmable Thermostats'!M27+'Comm 95+ Furnace - New'!M27+'Comm 95+% Furnace - Replace'!M27+Custom!M27,0)","v":5975},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O27+'Res .95+% Res Furnace - Replace'!O27+'Programmable Thermostats'!O27+'Comm 95+ Furnace - New'!O27+'Comm 95+% Furnace - Replace'!O27+Custom!O27,0)","v":25734},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q27+'Res .95+% Res Furnace - Replace'!Q27+'Programmable Thermostats'!Q27+'Comm 95+ Furnace - New'!Q27+'Comm 95+% Furnace - Replace'!Q27+Custom!Q27,0)","v":0},25734,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S27+'Res .95+% Res Furnace - Replace'!S27+'Programmable Thermostats'!S27+'Comm 95+ Furnace - New'!S27+'Comm 95+% Furnace - Replace'!S27+Custom!S27,0)","v":60},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U27+'Res .95+% Res Furnace - Replace'!U27+'Programmable Thermostats'!U27+'Comm 95+ Furnace - New'!U27+'Comm 95+% Furnace - Replace'!U27+Custom!U27,0)","v":9868},35602,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X27+'Res .95+% Res Furnace - Replace'!X27+'Programmable Thermostats'!X27+'Comm 95+ Furnace - New'!X27+'Comm 95+% Furnace - Replace'!X27+Custom!X27,0)","v":11310},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y27+'Res .95+% Res Furnace - Replace'!Y27+'Programmable Thermostats'!Y27+'Comm 95+ Furnace - New'!Y27+'Comm 95+% Furnace - Replace'!Y27+Custom!Y27,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z27+'Res .95+% Res Furnace - Replace'!Z27+'Programmable Thermostats'!Z27+'Comm 95+ Furnace - New'!Z27+'Comm 95+% Furnace - Replace'!Z27+Custom!Z27,0)","v":0},11310,24292,null,null,2029,25734,9868,35602,null,0,0,0,null,35602,null,null,2029,25734,9868,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT27+'Res .95+% Res Furnace - Replace'!AU27+'Programmable Thermostats'!AU27+'Comm 95+ Furnace - New'!AU27+'Comm 95+% Furnace - Replace'!AU27+Custom!AU27,0)","v":13059},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV27+'Res .95+% Res Furnace - Replace'!AW27+'Programmable Thermostats'!AW27+'Comm 95+ Furnace - New'!AW27+'Comm 95+% Furnace - Replace'!AW27+Custom!AW27,0)","v":3012},null,null,51673,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA27+'Res .95+% Res Furnace - Replace'!BB27+'Programmable Thermostats'!BB27+'Comm 95+ Furnace - New'!BB27+'Comm 95+% Furnace - Replace'!BB27+Custom!BB27,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB27+'Res .95+% Res Furnace - Replace'!BC27+'Programmable Thermostats'!BC27+'Comm 95+ Furnace - New'!BC27+'Comm 95+% Furnace - Replace'!BC27+Custom!BC27,0)","v":0},0,51673,null,null,2029,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH27+'Res .95+% Res Furnace - Replace'!BI27+'Programmable Thermostats'!BI27+'Comm 95+ Furnace - New'!BI27+'Comm 95+% Furnace - Replace'!BI27+Custom!BI27,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI27+'Res .95+% Res Furnace - Replace'!BJ27+'Programmable Thermostats'!BJ27+'Comm 95+ Furnace - New'!BJ27+'Comm 95+% Furnace - Replace'!BJ27+Custom!BJ27,0)","v":5975},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK27+'Res .95+% Res Furnace - Replace'!BL27+'Programmable Thermostats'!BL27+'Comm 95+ Furnace - New'!BL27+'Comm 95+% Furnace - Replace'!BL27+Custom!BL27,0)","v":62148},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM27+'Res .95+% Res Furnace - Replace'!BN27+'Programmable Thermostats'!BN27+'Comm 95+ Furnace - New'!BN27+'Comm 95+% Furnace - Replace'!BN27+Custom!BN27,0)","v":76578},null,138726,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ27+'Res .95+% Res Furnace - Replace'!BR27+'Programmable Thermostats'!BR27+'Comm 95+ Furnace - New'!BR27+'Comm 95+% Furnace - Replace'!BR27+Custom!BR27,0)","v":0},null,138726,null,null,2029,25734,9868,13059,48661,null,0,0,0,null,48661]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,null,null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",null,null,null,null,16,null,2030,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M28+'Res .95+% Res Furnace - Replace'!M28+'Programmable Thermostats'!M28+'Comm 95+ Furnace - New'!M28+'Comm 95+% Furnace - Replace'!M28+Custom!M28,0)","v":5975},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O28+'Res .95+% Res Furnace - Replace'!O28+'Programmable Thermostats'!O28+'Comm 95+ Furnace - New'!O28+'Comm 95+% Furnace - Replace'!O28+Custom!O28,0)","v":26637},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q28+'Res .95+% Res Furnace - Replace'!Q28+'Programmable Thermostats'!Q28+'Comm 95+ Furnace - New'!Q28+'Comm 95+% Furnace - Replace'!Q28+Custom!Q28,0)","v":0},26637,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S28+'Res .95+% Res Furnace - Replace'!S28+'Programmable Thermostats'!S28+'Comm 95+ Furnace - New'!S28+'Comm 95+% Furnace - Replace'!S28+Custom!S28,0)","v":60},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U28+'Res .95+% Res Furnace - Replace'!U28+'Programmable Thermostats'!U28+'Comm 95+ Furnace - New'!U28+'Comm 95+% Furnace - Replace'!U28+Custom!U28,0)","v":9927},36564,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X28+'Res .95+% Res Furnace - Replace'!X28+'Programmable Thermostats'!X28+'Comm 95+ Furnace - New'!X28+'Comm 95+% Furnace - Replace'!X28+Custom!X28,0)","v":11707},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y28+'Res .95+% Res Furnace - Replace'!Y28+'Programmable Thermostats'!Y28+'Comm 95+ Furnace - New'!Y28+'Comm 95+% Furnace - Replace'!Y28+Custom!Y28,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z28+'Res .95+% Res Furnace - Replace'!Z28+'Programmable Thermostats'!Z28+'Comm 95+ Furnace - New'!Z28+'Comm 95+% Furnace - Replace'!Z28+Custom!Z28,0)","v":0},11707,24857,null,null,2030,26637,9927,36564,null,0,0,0,null,36564,null,null,2030,26637,9927,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT28+'Res .95+% Res Furnace - Replace'!AU28+'Programmable Thermostats'!AU28+'Comm 95+ Furnace - New'!AU28+'Comm 95+% Furnace - Replace'!AU28+Custom!AU28,0)","v":13385},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV28+'Res .95+% Res Furnace - Replace'!AW28+'Programmable Thermostats'!AW28+'Comm 95+ Furnace - New'!AW28+'Comm 95+% Furnace - Replace'!AW28+Custom!AW28,0)","v":3077},null,null,53026,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA28+'Res .95+% Res Furnace - Replace'!BB28+'Programmable Thermostats'!BB28+'Comm 95+ Furnace - New'!BB28+'Comm 95+% Furnace - Replace'!BB28+Custom!BB28,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB28+'Res .95+% Res Furnace - Replace'!BC28+'Programmable Thermostats'!BC28+'Comm 95+ Furnace - New'!BC28+'Comm 95+% Furnace - Replace'!BC28+Custom!BC28,0)","v":0},0,53026,null,null,2030,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH28+'Res .95+% Res Furnace - Replace'!BI28+'Programmable Thermostats'!BI28+'Comm 95+ Furnace - New'!BI28+'Comm 95+% Furnace - Replace'!BI28+Custom!BI28,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI28+'Res .95+% Res Furnace - Replace'!BJ28+'Programmable Thermostats'!BJ28+'Comm 95+ Furnace - New'!BJ28+'Comm 95+% Furnace - Replace'!BJ28+Custom!BJ28,0)","v":5975},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK28+'Res .95+% Res Furnace - Replace'!BL28+'Programmable Thermostats'!BL28+'Comm 95+ Furnace - New'!BL28+'Comm 95+% Furnace - Replace'!BL28+Custom!BL28,0)","v":64324},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM28+'Res .95+% Res Furnace - Replace'!BN28+'Programmable Thermostats'!BN28+'Comm 95+ Furnace - New'!BN28+'Comm 95+% Furnace - Replace'!BN28+Custom!BN28,0)","v":79190},null,143514,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ28+'Res .95+% Res Furnace - Replace'!BR28+'Programmable Thermostats'!BR28+'Comm 95+ Furnace - New'!BR28+'Comm 95+% Furnace - Replace'!BR28+Custom!BR28,0)","v":0},null,143514,null,null,2030,26637,9927,13385,49949,null,0,0,0,null,49949]
["    Escalation Rate =",null,null,null,null,null,null,null,null,17,null,2031,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M29+'Res .95+% Res Furnace - Replace'!M29+'Programmable Thermostats'!M29+'Comm 95+ Furnace - New'!M29+'Comm 95+% Furnace - Replace'!M29+Custom!M29,0)","v":4869},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O29+'Res .95+% Res Furnace - Replace'!O29+'Programmable Thermostats'!O29+'Comm 95+ Furnace - New'!O29+'Comm 95+% Furnace - Replace'!O29+Custom!O29,0)","v":22466},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q29+'Res .95+% Res Furnace - Replace'!Q29+'Programmable Thermostats'!Q29+'Comm 95+ Furnace - New'!Q29+'Comm 95+% Furnace - Replace'!Q29+Custom!Q29,0)","v":0},22466,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S29+'Res .95+% Res Furnace - Replace'!S29+'Programmable Thermostats'!S29+'Comm 95+ Furnace - New'!S29+'Comm 95+% Furnace - Replace'!S29+Custom!S29,0)","v":49},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U29+'Res .95+% Res Furnace - Replace'!U29+'Programmable Thermostats'!U29+'Comm 95+ Furnace - New'!U29+'Comm 95+% Furnace - Replace'!U29+Custom!U29,0)","v":8183},30649,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X29+'Res .95+% Res Furnace - Replace'!X29+'Programmable Thermostats'!X29+'Comm 95+ Furnace - New'!X29+'Comm 95+% Furnace - Replace'!X29+Custom!X29,0)","v":10809},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y29+'Res .95+% Res Furnace - Replace'!Y29+'Programmable Thermostats'!Y29+'Comm 95+ Furnace - New'!Y29+'Comm 95+% Furnace - Replace'!Y29+Custom!Y29,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z29+'Res .95+% Res Furnace - Replace'!Z29+'Programmable Thermostats'!Z29+'Comm 95+ Furnace - New'!Z29+'Comm 95+% Furnace - Replace'!Z29+Custom!Z29,0)","v":0},10809,19840,null,null,2031,22466,8183,30649,null,0,0,0,null,30649,null,null,2031,22466,8183,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT29+'Res .95+% Res Furnace - Replace'!AU29+'Programmable Thermostats'!AU29+'Comm 95+ Furnace - New'!AU29+'Comm 95+% Furnace - Replace'!AU29+Custom!AU29,0)","v":14038},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV29+'Res .95+% Res Furnace - Replace'!AW29+'Programmable Thermostats'!AW29+'Comm 95+ Furnace - New'!AW29+'Comm 95+% Furnace - Replace'!AW29+Custom!AW29,0)","v":2566},null,null,47253,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA29+'Res .95+% Res Furnace - Replace'!BB29+'Programmable Thermostats'!BB29+'Comm 95+ Furnace - New'!BB29+'Comm 95+% Furnace - Replace'!BB29+Custom!BB29,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB29+'Res .95+% Res Furnace - Replace'!BC29+'Programmable Thermostats'!BC29+'Comm 95+ Furnace - New'!BC29+'Comm 95+% Furnace - Replace'!BC29+Custom!BC29,0)","v":0},0,47253,null,null,2031,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH29+'Res .95+% Res Furnace - Replace'!BI29+'Programmable Thermostats'!BI29+'Comm 95+ Furnace - New'!BI29+'Comm 95+% Furnace - Replace'!BI29+Custom!BI29,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI29+'Res .95+% Res Furnace - Replace'!BJ29+'Programmable Thermostats'!BJ29+'Comm 95+ Furnace - New'!BJ29+'Comm 95+% Furnace - Replace'!BJ29+Custom!BJ29,0)","v":4869},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK29+'Res .95+% Res Furnace - Replace'!BL29+'Programmable Thermostats'!BL29+'Comm 95+ Furnace - New'!BL29+'Comm 95+% Furnace - Replace'!BL29+Custom!BL29,0)","v":55689},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM29+'Res .95+% Res Furnace - Replace'!BN29+'Programmable Thermostats'!BN29+'Comm 95+ Furnace - New'!BN29+'Comm 95+% Furnace - Replace'!BN29+Custom!BN29,0)","v":82119},null,137808,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ29+'Res .95+% Res Furnace - Replace'!BR29+'Programmable Thermostats'!BR29+'Comm 95+ Furnace - New'!BR29+'Comm 95+% Furnace - Replace'!BR29+Custom!BR29,0)","v":0},null,137808,null,null,2031,22466,8183,14038,44687,null,0,0,0,null,44687]
[null,null,null,null,"23) Number of Participants =",{"$f":"+'Res .95+% Res Furnace - NEW'!F30+'Res .95+% Res Furnace - Replace'!F30+'Programmable Thermostats'!F30+'Comm 95+ Furnace - New'!F30+'Comm 95+% Furnace - Replace'!F30+Custom!F30","v":664},null,null,null,18,null,2032,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M30+'Res .95+% Res Furnace - Replace'!M30+'Programmable Thermostats'!M30+'Comm 95+ Furnace - New'!M30+'Comm 95+% Furnace - Replace'!M30+Custom!M30,0)","v":4869},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O30+'Res .95+% Res Furnace - Replace'!O30+'Programmable Thermostats'!O30+'Comm 95+ Furnace - New'!O30+'Comm 95+% Furnace - Replace'!O30+Custom!O30,0)","v":23254},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q30+'Res .95+% Res Furnace - Replace'!Q30+'Programmable Thermostats'!Q30+'Comm 95+ Furnace - New'!Q30+'Comm 95+% Furnace - Replace'!Q30+Custom!Q30,0)","v":0},23254,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S30+'Res .95+% Res Furnace - Replace'!S30+'Programmable Thermostats'!S30+'Comm 95+ Furnace - New'!S30+'Comm 95+% Furnace - Replace'!S30+Custom!S30,0)","v":49},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U30+'Res .95+% Res Furnace - Replace'!U30+'Programmable Thermostats'!U30+'Comm 95+ Furnace - New'!U30+'Comm 95+% Furnace - Replace'!U30+Custom!U30,0)","v":8279},31533,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X30+'Res .95+% Res Furnace - Replace'!X30+'Programmable Thermostats'!X30+'Comm 95+ Furnace - New'!X30+'Comm 95+% Furnace - Replace'!X30+Custom!X30,0)","v":11184},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y30+'Res .95+% Res Furnace - Replace'!Y30+'Programmable Thermostats'!Y30+'Comm 95+ Furnace - New'!Y30+'Comm 95+% Furnace - Replace'!Y30+Custom!Y30,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z30+'Res .95+% Res Furnace - Replace'!Z30+'Programmable Thermostats'!Z30+'Comm 95+ Furnace - New'!Z30+'Comm 95+% Furnace - Replace'!Z30+Custom!Z30,0)","v":0},11184,20349,null,null,2032,23254,8279,31533,null,0,0,0,null,31533,null,null,2032,23254,8279,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT30+'Res .95+% Res Furnace - Replace'!AU30+'Programmable Thermostats'!AU30+'Comm 95+ Furnace - New'!AU30+'Comm 95+% Furnace - Replace'!AU30+Custom!AU30,0)","v":14364},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV30+'Res .95+% Res Furnace - Replace'!AW30+'Programmable Thermostats'!AW30+'Comm 95+ Furnace - New'!AW30+'Comm 95+% Furnace - Replace'!AW30+Custom!AW30,0)","v":2625},null,null,48522,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA30+'Res .95+% Res Furnace - Replace'!BB30+'Programmable Thermostats'!BB30+'Comm 95+ Furnace - New'!BB30+'Comm 95+% Furnace - Replace'!BB30+Custom!BB30,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB30+'Res .95+% Res Furnace - Replace'!BC30+'Programmable Thermostats'!BC30+'Comm 95+ Furnace - New'!BC30+'Comm 95+% Furnace - Replace'!BC30+Custom!BC30,0)","v":0},0,48522,null,null,2032,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH30+'Res .95+% Res Furnace - Replace'!BI30+'Programmable Thermostats'!BI30+'Comm 95+ Furnace - New'!BI30+'Comm 95+% Furnace - Replace'!BI30+Custom!BI30,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI30+'Res .95+% Res Furnace - Replace'!BJ30+'Programmable Thermostats'!BJ30+'Comm 95+ Furnace - New'!BJ30+'Comm 95+% Furnace - Replace'!BJ30+Custom!BJ30,0)","v":4869},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK30+'Res .95+% Res Furnace - Replace'!BL30+'Programmable Thermostats'!BL30+'Comm 95+ Furnace - New'!BL30+'Comm 95+% Furnace - Replace'!BL30+Custom!BL30,0)","v":57639},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM30+'Res .95+% Res Furnace - Replace'!BN30+'Programmable Thermostats'!BN30+'Comm 95+ Furnace - New'!BN30+'Comm 95+% Furnace - Replace'!BN30+Custom!BN30,0)","v":84730},null,142369,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ30+'Res .95+% Res Furnace - Replace'!BR30+'Programmable Thermostats'!BR30+'Comm 95+ Furnace - New'!BR30+'Comm 95+% Furnace - Replace'!BR30+Custom!BR30,0)","v":0},null,142369,null,null,2032,23254,8279,14364,45897,null,0,0,0,null,45897,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":6}]
["8) Non-Gas Fuel Loss Factor",null,null,null,null,null,null,null,null,19,null,2033,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M31+'Res .95+% Res Furnace - Replace'!M31+'Programmable Thermostats'!M31+'Comm 95+ Furnace - New'!M31+'Comm 95+% Furnace - Replace'!M31+Custom!M31,0)","v":4869},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O31+'Res .95+% Res Furnace - Replace'!O31+'Programmable Thermostats'!O31+'Comm 95+ Furnace - New'!O31+'Comm 95+% Furnace - Replace'!O31+Custom!O31,0)","v":24067},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q31+'Res .95+% Res Furnace - Replace'!Q31+'Programmable Thermostats'!Q31+'Comm 95+ Furnace - New'!Q31+'Comm 95+% Furnace - Replace'!Q31+Custom!Q31,0)","v":0},24067,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S31+'Res .95+% Res Furnace - Replace'!S31+'Programmable Thermostats'!S31+'Comm 95+ Furnace - New'!S31+'Comm 95+% Furnace - Replace'!S31+Custom!S31,0)","v":49},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U31+'Res .95+% Res Furnace - Replace'!U31+'Programmable Thermostats'!U31+'Comm 95+ Furnace - New'!U31+'Comm 95+% Furnace - Replace'!U31+Custom!U31,0)","v":8328},32395,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X31+'Res .95+% Res Furnace - Replace'!X31+'Programmable Thermostats'!X31+'Comm 95+ Furnace - New'!X31+'Comm 95+% Furnace - Replace'!X31+Custom!X31,0)","v":11578},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y31+'Res .95+% Res Furnace - Replace'!Y31+'Programmable Thermostats'!Y31+'Comm 95+ Furnace - New'!Y31+'Comm 95+% Furnace - Replace'!Y31+Custom!Y31,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z31+'Res .95+% Res Furnace - Replace'!Z31+'Programmable Thermostats'!Z31+'Comm 95+ Furnace - New'!Z31+'Comm 95+% Furnace - Replace'!Z31+Custom!Z31,0)","v":0},11578,20817,null,null,2033,24067,8328,32395,null,0,0,0,null,32395,null,null,2033,24067,8328,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT31+'Res .95+% Res Furnace - Replace'!AU31+'Programmable Thermostats'!AU31+'Comm 95+ Furnace - New'!AU31+'Comm 95+% Furnace - Replace'!AU31+Custom!AU31,0)","v":15017},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV31+'Res .95+% Res Furnace - Replace'!AW31+'Programmable Thermostats'!AW31+'Comm 95+ Furnace - New'!AW31+'Comm 95+% Furnace - Replace'!AW31+Custom!AW31,0)","v":2688},null,null,50100,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA31+'Res .95+% Res Furnace - Replace'!BB31+'Programmable Thermostats'!BB31+'Comm 95+ Furnace - New'!BB31+'Comm 95+% Furnace - Replace'!BB31+Custom!BB31,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB31+'Res .95+% Res Furnace - Replace'!BC31+'Programmable Thermostats'!BC31+'Comm 95+ Furnace - New'!BC31+'Comm 95+% Furnace - Replace'!BC31+Custom!BC31,0)","v":0},0,50100,null,null,2033,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH31+'Res .95+% Res Furnace - Replace'!BI31+'Programmable Thermostats'!BI31+'Comm 95+ Furnace - New'!BI31+'Comm 95+% Furnace - Replace'!BI31+Custom!BI31,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI31+'Res .95+% Res Furnace - Replace'!BJ31+'Programmable Thermostats'!BJ31+'Comm 95+ Furnace - New'!BJ31+'Comm 95+% Furnace - Replace'!BJ31+Custom!BJ31,0)","v":4869},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK31+'Res .95+% Res Furnace - Replace'!BL31+'Programmable Thermostats'!BL31+'Comm 95+ Furnace - New'!BL31+'Comm 95+% Furnace - Replace'!BL31+Custom!BL31,0)","v":59657},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM31+'Res .95+% Res Furnace - Replace'!BN31+'Programmable Thermostats'!BN31+'Comm 95+ Furnace - New'!BN31+'Comm 95+% Furnace - Replace'!BN31+Custom!BN31,0)","v":87985},null,147642,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ31+'Res .95+% Res Furnace - Replace'!BR31+'Programmable Thermostats'!BR31+'Comm 95+ Furnace - New'!BR31+'Comm 95+% Furnace - Replace'!BR31+Custom!BR31,0)","v":0},null,147642,null,null,2033,24067,8328,15017,47412,null,0,0,0,null,47412,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":7}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Res .95+% Res Furnace - NEW'!F32+'Res .95+% Res Furnace - Replace'!F32+'Programmable Thermostats'!F32+'Comm 95+ Furnace - New'!F32+'Comm 95+% Furnace - Replace'!F32+Custom!F32","v":6604},null,null,null,20,null,2034,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M32+'Res .95+% Res Furnace - Replace'!M32+'Programmable Thermostats'!M32+'Comm 95+ Furnace - New'!M32+'Comm 95+% Furnace - Replace'!M32+Custom!M32,0)","v":4869},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O32+'Res .95+% Res Furnace - Replace'!O32+'Programmable Thermostats'!O32+'Comm 95+ Furnace - New'!O32+'Comm 95+% Furnace - Replace'!O32+Custom!O32,0)","v":24910},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q32+'Res .95+% Res Furnace - Replace'!Q32+'Programmable Thermostats'!Q32+'Comm 95+ Furnace - New'!Q32+'Comm 95+% Furnace - Replace'!Q32+Custom!Q32,0)","v":0},24910,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S32+'Res .95+% Res Furnace - Replace'!S32+'Programmable Thermostats'!S32+'Comm 95+ Furnace - New'!S32+'Comm 95+% Furnace - Replace'!S32+Custom!S32,0)","v":49},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U32+'Res .95+% Res Furnace - Replace'!U32+'Programmable Thermostats'!U32+'Comm 95+ Furnace - New'!U32+'Comm 95+% Furnace - Replace'!U32+Custom!U32,0)","v":8426},33336,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X32+'Res .95+% Res Furnace - Replace'!X32+'Programmable Thermostats'!X32+'Comm 95+ Furnace - New'!X32+'Comm 95+% Furnace - Replace'!X32+Custom!X32,0)","v":11981},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y32+'Res .95+% Res Furnace - Replace'!Y32+'Programmable Thermostats'!Y32+'Comm 95+ Furnace - New'!Y32+'Comm 95+% Furnace - Replace'!Y32+Custom!Y32,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z32+'Res .95+% Res Furnace - Replace'!Z32+'Programmable Thermostats'!Z32+'Comm 95+ Furnace - New'!Z32+'Comm 95+% Furnace - Replace'!Z32+Custom!Z32,0)","v":0},11981,21355,null,null,2034,24910,8426,33336,null,0,0,0,null,33336,null,null,2034,24910,8426,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT32+'Res .95+% Res Furnace - Replace'!AU32+'Programmable Thermostats'!AU32+'Comm 95+ Furnace - New'!AU32+'Comm 95+% Furnace - Replace'!AU32+Custom!AU32,0)","v":15344},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV32+'Res .95+% Res Furnace - Replace'!AW32+'Programmable Thermostats'!AW32+'Comm 95+ Furnace - New'!AW32+'Comm 95+% Furnace - Replace'!AW32+Custom!AW32,0)","v":2747},null,null,51427,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA32+'Res .95+% Res Furnace - Replace'!BB32+'Programmable Thermostats'!BB32+'Comm 95+ Furnace - New'!BB32+'Comm 95+% Furnace - Replace'!BB32+Custom!BB32,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB32+'Res .95+% Res Furnace - Replace'!BC32+'Programmable Thermostats'!BC32+'Comm 95+ Furnace - New'!BC32+'Comm 95+% Furnace - Replace'!BC32+Custom!BC32,0)","v":0},0,51427,null,null,2034,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH32+'Res .95+% Res Furnace - Replace'!BI32+'Programmable Thermostats'!BI32+'Comm 95+ Furnace - New'!BI32+'Comm 95+% Furnace - Replace'!BI32+Custom!BI32,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI32+'Res .95+% Res Furnace - Replace'!BJ32+'Programmable Thermostats'!BJ32+'Comm 95+ Furnace - New'!BJ32+'Comm 95+% Furnace - Replace'!BJ32+Custom!BJ32,0)","v":4869},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK32+'Res .95+% Res Furnace - Replace'!BL32+'Programmable Thermostats'!BL32+'Comm 95+ Furnace - New'!BL32+'Comm 95+% Furnace - Replace'!BL32+Custom!BL32,0)","v":61743},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM32+'Res .95+% Res Furnace - Replace'!BN32+'Programmable Thermostats'!BN32+'Comm 95+ Furnace - New'!BN32+'Comm 95+% Furnace - Replace'!BN32+Custom!BN32,0)","v":90925},null,152668,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ32+'Res .95+% Res Furnace - Replace'!BR32+'Programmable Thermostats'!BR32+'Comm 95+ Furnace - New'!BR32+'Comm 95+% Furnace - Replace'!BR32+Custom!BR32,0)","v":0},null,152668,null,null,2034,24910,8426,15344,48680,null,0,0,0,null,48680,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":8}]
["9) Gas Environmental Damage Factor =",null,null,null,null,null,null,null,null,21,null,2035,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M33+'Res .95+% Res Furnace - Replace'!M33+'Programmable Thermostats'!M33+'Comm 95+ Furnace - New'!M33+'Comm 95+% Furnace - Replace'!M33+Custom!M33,0)","v":4869},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O33+'Res .95+% Res Furnace - Replace'!O33+'Programmable Thermostats'!O33+'Comm 95+ Furnace - New'!O33+'Comm 95+% Furnace - Replace'!O33+Custom!O33,0)","v":25781},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q33+'Res .95+% Res Furnace - Replace'!Q33+'Programmable Thermostats'!Q33+'Comm 95+ Furnace - New'!Q33+'Comm 95+% Furnace - Replace'!Q33+Custom!Q33,0)","v":0},25781,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S33+'Res .95+% Res Furnace - Replace'!S33+'Programmable Thermostats'!S33+'Comm 95+ Furnace - New'!S33+'Comm 95+% Furnace - Replace'!S33+Custom!S33,0)","v":49},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U33+'Res .95+% Res Furnace - Replace'!U33+'Programmable Thermostats'!U33+'Comm 95+ Furnace - New'!U33+'Comm 95+% Furnace - Replace'!U33+Custom!U33,0)","v":8523},34304,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X33+'Res .95+% Res Furnace - Replace'!X33+'Programmable Thermostats'!X33+'Comm 95+ Furnace - New'!X33+'Comm 95+% Furnace - Replace'!X33+Custom!X33,0)","v":12403},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y33+'Res .95+% Res Furnace - Replace'!Y33+'Programmable Thermostats'!Y33+'Comm 95+ Furnace - New'!Y33+'Comm 95+% Furnace - Replace'!Y33+Custom!Y33,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z33+'Res .95+% Res Furnace - Replace'!Z33+'Programmable Thermostats'!Z33+'Comm 95+ Furnace - New'!Z33+'Comm 95+% Furnace - Replace'!Z33+Custom!Z33,0)","v":0},12403,21901,null,null,2035,25781,8523,34304,null,0,0,0,null,34304,null,null,2035,25781,8523,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT33+'Res .95+% Res Furnace - Replace'!AU33+'Programmable Thermostats'!AU33+'Comm 95+ Furnace - New'!AU33+'Comm 95+% Furnace - Replace'!AU33+Custom!AU33,0)","v":15998},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV33+'Res .95+% Res Furnace - Replace'!AW33+'Programmable Thermostats'!AW33+'Comm 95+ Furnace - New'!AW33+'Comm 95+% Furnace - Replace'!AW33+Custom!AW33,0)","v":2809},null,null,53111,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA33+'Res .95+% Res Furnace - Replace'!BB33+'Programmable Thermostats'!BB33+'Comm 95+ Furnace - New'!BB33+'Comm 95+% Furnace - Replace'!BB33+Custom!BB33,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB33+'Res .95+% Res Furnace - Replace'!BC33+'Programmable Thermostats'!BC33+'Comm 95+ Furnace - New'!BC33+'Comm 95+% Furnace - Replace'!BC33+Custom!BC33,0)","v":0},0,53111,null,null,2035,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH33+'Res .95+% Res Furnace - Replace'!BI33+'Programmable Thermostats'!BI33+'Comm 95+ Furnace - New'!BI33+'Comm 95+% Furnace - Replace'!BI33+Custom!BI33,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI33+'Res .95+% Res Furnace - Replace'!BJ33+'Programmable Thermostats'!BJ33+'Comm 95+ Furnace - New'!BJ33+'Comm 95+% Furnace - Replace'!BJ33+Custom!BJ33,0)","v":4869},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK33+'Res .95+% Res Furnace - Replace'!BL33+'Programmable Thermostats'!BL33+'Comm 95+ Furnace - New'!BL33+'Comm 95+% Furnace - Replace'!BL33+Custom!BL33,0)","v":63905},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM33+'Res .95+% Res Furnace - Replace'!BN33+'Programmable Thermostats'!BN33+'Comm 95+ Furnace - New'!BN33+'Comm 95+% Furnace - Replace'!BN33+Custom!BN33,0)","v":94179},null,158084,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ33+'Res .95+% Res Furnace - Replace'!BR33+'Programmable Thermostats'!BR33+'Comm 95+ Furnace - New'!BR33+'Comm 95+% Furnace - Replace'!BR33+Custom!BR33,0)","v":0},null,158084,null,null,2035,25781,8523,15998,50302,null,0,0,0,null,50302]
["     Escalation Rate =",null,null,null,"25) Incentive/Participant =",null,null,null,null,22,null,2036,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M34+'Res .95+% Res Furnace - Replace'!M34+'Programmable Thermostats'!M34+'Comm 95+ Furnace - New'!M34+'Comm 95+% Furnace - Replace'!M34+Custom!M34,0)","v":0},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O34+'Res .95+% Res Furnace - Replace'!O34+'Programmable Thermostats'!O34+'Comm 95+ Furnace - New'!O34+'Comm 95+% Furnace - Replace'!O34+Custom!O34,0)","v":0},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q34+'Res .95+% Res Furnace - Replace'!Q34+'Programmable Thermostats'!Q34+'Comm 95+ Furnace - New'!Q34+'Comm 95+% Furnace - Replace'!Q34+Custom!Q34,0)","v":0},0,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S34+'Res .95+% Res Furnace - Replace'!S34+'Programmable Thermostats'!S34+'Comm 95+ Furnace - New'!S34+'Comm 95+% Furnace - Replace'!S34+Custom!S34,0)","v":0},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U34+'Res .95+% Res Furnace - Replace'!U34+'Programmable Thermostats'!U34+'Comm 95+ Furnace - New'!U34+'Comm 95+% Furnace - Replace'!U34+Custom!U34,0)","v":0},0,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X34+'Res .95+% Res Furnace - Replace'!X34+'Programmable Thermostats'!X34+'Comm 95+ Furnace - New'!X34+'Comm 95+% Furnace - Replace'!X34+Custom!X34,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y34+'Res .95+% Res Furnace - Replace'!Y34+'Programmable Thermostats'!Y34+'Comm 95+ Furnace - New'!Y34+'Comm 95+% Furnace - Replace'!Y34+Custom!Y34,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z34+'Res .95+% Res Furnace - Replace'!Z34+'Programmable Thermostats'!Z34+'Comm 95+ Furnace - New'!Z34+'Comm 95+% Furnace - Replace'!Z34+Custom!Z34,0)","v":0},0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT34+'Res .95+% Res Furnace - Replace'!AU34+'Programmable Thermostats'!AU34+'Comm 95+ Furnace - New'!AU34+'Comm 95+% Furnace - Replace'!AU34+Custom!AU34,0)","v":0},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV34+'Res .95+% Res Furnace - Replace'!AW34+'Programmable Thermostats'!AW34+'Comm 95+ Furnace - New'!AW34+'Comm 95+% Furnace - Replace'!AW34+Custom!AW34,0)","v":0},null,null,0,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA34+'Res .95+% Res Furnace - Replace'!BB34+'Programmable Thermostats'!BB34+'Comm 95+ Furnace - New'!BB34+'Comm 95+% Furnace - Replace'!BB34+Custom!BB34,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB34+'Res .95+% Res Furnace - Replace'!BC34+'Programmable Thermostats'!BC34+'Comm 95+ Furnace - New'!BC34+'Comm 95+% Furnace - Replace'!BC34+Custom!BC34,0)","v":0},0,0,null,null,2036,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH34+'Res .95+% Res Furnace - Replace'!BI34+'Programmable Thermostats'!BI34+'Comm 95+ Furnace - New'!BI34+'Comm 95+% Furnace - Replace'!BI34+Custom!BI34,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI34+'Res .95+% Res Furnace - Replace'!BJ34+'Programmable Thermostats'!BJ34+'Comm 95+ Furnace - New'!BJ34+'Comm 95+% Furnace - Replace'!BJ34+Custom!BJ34,0)","v":0},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK34+'Res .95+% Res Furnace - Replace'!BL34+'Programmable Thermostats'!BL34+'Comm 95+ Furnace - New'!BL34+'Comm 95+% Furnace - Replace'!BL34+Custom!BL34,0)","v":0},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM34+'Res .95+% Res Furnace - Replace'!BN34+'Programmable Thermostats'!BN34+'Comm 95+ Furnace - New'!BN34+'Comm 95+% Furnace - Replace'!BN34+Custom!BN34,0)","v":0},null,0,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ34+'Res .95+% Res Furnace - Replace'!BR34+'Programmable Thermostats'!BR34+'Comm 95+ Furnace - New'!BR34+'Comm 95+% Furnace - Replace'!BR34+Custom!BR34,0)","v":0},null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,23,null,2037,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M35+'Res .95+% Res Furnace - Replace'!M35+'Programmable Thermostats'!M35+'Comm 95+ Furnace - New'!M35+'Comm 95+% Furnace - Replace'!M35+Custom!M35,0)","v":0},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O35+'Res .95+% Res Furnace - Replace'!O35+'Programmable Thermostats'!O35+'Comm 95+ Furnace - New'!O35+'Comm 95+% Furnace - Replace'!O35+Custom!O35,0)","v":0},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q35+'Res .95+% Res Furnace - Replace'!Q35+'Programmable Thermostats'!Q35+'Comm 95+ Furnace - New'!Q35+'Comm 95+% Furnace - Replace'!Q35+Custom!Q35,0)","v":0},0,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S35+'Res .95+% Res Furnace - Replace'!S35+'Programmable Thermostats'!S35+'Comm 95+ Furnace - New'!S35+'Comm 95+% Furnace - Replace'!S35+Custom!S35,0)","v":0},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U35+'Res .95+% Res Furnace - Replace'!U35+'Programmable Thermostats'!U35+'Comm 95+ Furnace - New'!U35+'Comm 95+% Furnace - Replace'!U35+Custom!U35,0)","v":0},0,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X35+'Res .95+% Res Furnace - Replace'!X35+'Programmable Thermostats'!X35+'Comm 95+ Furnace - New'!X35+'Comm 95+% Furnace - Replace'!X35+Custom!X35,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y35+'Res .95+% Res Furnace - Replace'!Y35+'Programmable Thermostats'!Y35+'Comm 95+ Furnace - New'!Y35+'Comm 95+% Furnace - Replace'!Y35+Custom!Y35,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z35+'Res .95+% Res Furnace - Replace'!Z35+'Programmable Thermostats'!Z35+'Comm 95+ Furnace - New'!Z35+'Comm 95+% Furnace - Replace'!Z35+Custom!Z35,0)","v":0},0,0,null,null,2037,{"$f":"+R35","v":0},{"$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,{"$f":"+AH35-AL35","v":0},null,null,2037,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT35+'Res .95+% Res Furnace - Replace'!AU35+'Programmable Thermostats'!AU35+'Comm 95+ Furnace - New'!AU35+'Comm 95+% Furnace - Replace'!AU35+Custom!AU35,0)","v":0},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV35+'Res .95+% Res Furnace - Replace'!AW35+'Programmable Thermostats'!AW35+'Comm 95+ Furnace - New'!AW35+'Comm 95+% Furnace - Replace'!AW35+Custom!AW35,0)","v":0},null,null,{"$f":"ROUND(AR35+AS35+AU35+AW35+AY35,0)","v":0},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA35+'Res .95+% Res Furnace - Replace'!BB35+'Programmable Thermostats'!BB35+'Comm 95+ Furnace - New'!BB35+'Comm 95+% Furnace - Replace'!BB35+Custom!BB35,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB35+'Res .95+% Res Furnace - Replace'!BC35+'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,2037,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH35+'Res .95+% Res Furnace - Replace'!BI35+'Programmable Thermostats'!BI35+'Comm 95+ Furnace - New'!BI35+'Comm 95+% Furnace - Replace'!BI35+Custom!BI35,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BI35+'Res .95+% Res Furnace - Replace'!BJ35+'Programmable Thermostats'!BJ35+'Comm 95+ Furnace - New'!BJ35+'Comm 95+% Furnace - Replace'!BJ35+Custom!BJ35,0)","v":0},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK35+'Res .95+% Res Furnace - Replace'!BL35+'Programmable Thermostats'!BL35+'Comm 95+ Furnace - New'!BL35+'Comm 95+% Furnace - Replace'!BL35+Custom!BL35,0)","v":0},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM35+'Res .95+% Res Furnace - Replace'!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+'Programmable Thermostats'!BR35+'Comm 95+ Furnace - New'!BR35+'Comm 95+% Furnace - Replace'!BR35+Custom!BR35,0)","v":0},null,0,null,null,2037,0,{"$f":"U35","v":0},{"$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":9}]
["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,{"$f":"SUM(M14:M35)","v":120260},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V35)","v":647612},null,null,null,null,{"$f":"SUM(AA14:AA35)","v":354402},{"$f":"SUM(AB14:AB35)","v":293210},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH35)","v":647612},null,null,null,{"$f":"SUM(AL14:AL35)","v":146846},null,{"$f":"SUM(AN14:AN35)","v":500766},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ35)","v":937301},null,null,null,{"$f":"SUM(BD14:BD35)","v":246514},{"$f":"SUM(BE14:BE35)","v":690787},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ35)","v":120260},null,null,null,null,null,{"$f":"SUM(BP14:BP35)","v":2639295},null,{"$f":"SUM(BR14:BR35)","v":238408},null,{"$f":"SUM(BT14:BT35)","v":2400887},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA35)","v":881693},null,null,null,{"$f":"SUM(CE14:CE35)","v":246514},null,{"$f":"SUM(CG14:CG35)","v":635179},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":10}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$41,V15:V35),0)","v":353677},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA35),0)","v":257661},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB35),0)","v":96016},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH35),0)","v":353677},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL35),0)","v":146846},null,{"$f":"+AH38-AL38","v":206831},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ35),0)","v":673974},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD35),0)","v":246514},{"$f":"AZ38-BD38","v":427460},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP35),0)","v":1217460},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR35),0)","v":238408},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT35),0)","v":979052},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA35),0)","v":474317},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE35),0)","v":246514},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG35),0)","v":227803}]
["11) Participant Discount Rate =",null,{"$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,{"$f":"AB38","v":96016},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN38","v":206831},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE38","v":427460},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT38","v":979052},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG38","v":227803},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":11}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!D27","v":7.2160000000000002E-2},null,"Test Results","NPV","B/C",null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V38/AA38,2)","v":1.37},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH38/AL38,2)","v":2.41},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ38/BD38,2)","v":2.73},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP38/BR38,20)","v":5.1066239387939998},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA38/CE38,2)","v":1.92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":12}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N40","v":96016},{"$f":"N41","v":1.37},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":13}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!D28","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG40","v":206831},{"$f":"AG41","v":2.41},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":14}]
[null,null,null,null,"Societal Test",{"$f":"AS40","v":427460},{"$f":"AS41","v":2.73},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":979052},{"$f":"BJ41","v":5.1066239387939998},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY40","v":227803},{"$f":"BY41","v":1.92},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,2016,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":"$J27","v":15}]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":16}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":17}]
[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":"Total Program Incl EA","index":6,"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$5","v":"Total South Dakota Program"}]
["Program Years:","2017 Actual - Including Energy Audits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,2017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Dmd","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/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",{"$f":"+'Total Program'!F11+'Energy Audits'!F11","v":8611},null,null,null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction"," '/ Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/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 =",{"$f":"+'Total Program'!F12+'Energy Audits'!F12","v":147368},null,null,null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,null,null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":155979}]
["    Escalation Rate =",null,null,null,null,null,null,null,null,{"$f":"$C$47-$C$45","v":2},null,{"$f":"$C$47","v":2016},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M14+'Res .95+% Res Furnace - Replace'!M14+'Programmable Thermostats'!M14+'Comm 95+ Furnace - New'!M14+'Comm 95+% Furnace - Replace'!M14+Custom!M14+'Energy Audits'!M14,0)","v":6604},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O14+'Res .95+% Res Furnace - Replace'!O14+'Programmable Thermostats'!O14+'Comm 95+ Furnace - New'!O14+'Comm 95+% Furnace - Replace'!O14+Custom!O14+'Energy Audits'!O14,0)","v":16980},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q14+'Res .95+% Res Furnace - Replace'!Q14+'Programmable Thermostats'!Q14+'Comm 95+ Furnace - New'!Q14+'Comm 95+% Furnace - Replace'!Q14+Custom!Q14+'Energy Audits'!Q14,0)","v":0},{"$f":"O14+Q14","v":16980},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S14+'Res .95+% Res Furnace - Replace'!S14+'Programmable Thermostats'!S14+'Comm 95+ Furnace - New'!S14+'Comm 95+% Furnace - Replace'!S14+Custom!S14+'Energy Audits'!S14,0)","v":66},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U14+'Res .95+% Res Furnace - Replace'!U14+'Programmable Thermostats'!U14+'Comm 95+ Furnace - New'!U14+'Comm 95+% Furnace - Replace'!U14+Custom!U14+'Energy Audits'!U14,0)","v":9385},{"$f":"ROUND(+U14+R14,0)","v":26365},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X14+'Res .95+% Res Furnace - Replace'!X14+'Programmable Thermostats'!X14+'Comm 95+ Furnace - New'!X14+'Comm 95+% Furnace - Replace'!X14+Custom!X14+'Energy Audits'!X14,0)","v":8091},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y14+'Res .95+% Res Furnace - Replace'!Y14+'Programmable Thermostats'!Y14+'Comm 95+ Furnace - New'!Y14+'Comm 95+% Furnace - Replace'!Y14+Custom!Y14+'Energy Audits'!Y14,0)","v":8646},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z14+'Res .95+% Res Furnace - Replace'!Z14+'Programmable Thermostats'!Z14+'Comm 95+ Furnace - New'!Z14+'Comm 95+% Furnace - Replace'!Z14+Custom!Z14+'Energy Audits'!Z14,0)","v":147968},{"$f":"SUM(X14:Z14)","v":164705},{"$f":"V14-AA14","v":-138340},null,null,{"$f":"$C$47","v":2016},{"$f":"+R14","v":16980},{"$f":"+U14","v":9385},{"$f":"+AG14+AF14","v":26365},null,{"$f":"ROUND(Y14,0)","v":8646},{"$f":"ROUND(Z14,0)","v":147968},{"$f":"SUM(AJ14:AK14)","v":156614},null,{"$f":"+AH14-AL14","v":-130249},null,null,{"$f":"$C$47","v":2016},{"$f":"AF14","v":16980},{"$f":"+AG14","v":9385},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT14+'Res .95+% Res Furnace - Replace'!AU14+'Programmable Thermostats'!AU14+'Comm 95+ Furnace - New'!AU14+'Comm 95+% Furnace - Replace'!AU14+Custom!AU14+'Energy Audits'!AU14,0)","v":8162},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV14+'Res .95+% Res Furnace - Replace'!AW14+'Programmable Thermostats'!AW14+'Comm 95+ Furnace - New'!AW14+'Comm 95+% Furnace - Replace'!AW14+Custom!AW14+'Energy Audits'!AW14,0)","v":2477},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":37004},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA14+'Res .95+% Res Furnace - Replace'!BB14+'Programmable Thermostats'!BB14+'Comm 95+ Furnace - New'!BB14+'Comm 95+% Furnace - Replace'!BB14+Custom!BB14+'Energy Audits'!BB14,0)","v":156614},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB14+'Res .95+% Res Furnace - Replace'!BC14+'Programmable Thermostats'!BC14+'Comm 95+ Furnace - New'!BC14+'Comm 95+% Furnace - Replace'!BC14+Custom!BC14+'Energy Audits'!BC14,0)","v":101018},{"$f":"BB14+BC14","v":257632},{"$f":"AZ14-BD14","v":-220628},null,null,{"$f":"$C$47","v":2016},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH14+'Res .95+% Res Furnace - Replace'!BI14+'Programmable Thermostats'!BI14+'Comm 95+ Furnace - New'!BI14+'Comm 95+% Furnace - Replace'!BI14+Custom!BI14,0)","v":138740},{"$f":"+M14","v":6604},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK14+'Res .95+% Res Furnace - Replace'!BL14+'Programmable Thermostats'!BL14+'Comm 95+ Furnace - New'!BL14+'Comm 95+% Furnace - Replace'!BL14+Custom!BL14+'Energy Audits'!BL14,0)","v":44068},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM14+'Res .95+% Res Furnace - Replace'!BN14+'Programmable Thermostats'!BN14+'Comm 95+ Furnace - New'!BN14+'Comm 95+% Furnace - Replace'!BN14+Custom!BN14+'Energy Audits'!BN14,0)","v":48885},null,{"$f":"BI14+BL14+BN14+BO14","v":231693},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ14+'Res .95+% Res Furnace - Replace'!BR14+'Programmable Thermostats'!BR14+'Comm 95+ Furnace - New'!BR14+'Comm 95+% Furnace - Replace'!BR14+Custom!BR14+'Energy Audits'!BR14,0)","v":239758},null,{"$f":"BP14-BR14","v":-8065},null,null,{"$f":"$C$47","v":2016},{"$f":"$R14","v":16980},{"$f":"U14","v":9385},{"$f":"AU14","v":8162},{"$f":"SUM(BX14:BZ14)","v":34527},null,{"$f":"BB14","v":156614},{"$f":"BC14","v":101018},{"$f":"SUM(CC14:CD14)","v":257632},null,{"$f":"CA14-CE14","v":-223105}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,null,null,"17) Direct Participant Costs ($/Part.) =",null,null,null,null,{"$f":"J14+1","v":3},null,{"$f":"L14+1","v":2017},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M15+'Res .95+% Res Furnace - Replace'!M15+'Programmable Thermostats'!M15+'Comm 95+ Furnace - New'!M15+'Comm 95+% Furnace - Replace'!M15+Custom!M15+'Energy Audits'!M15,0)","v":6604},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O15+'Res .95+% Res Furnace - Replace'!O15+'Programmable Thermostats'!O15+'Comm 95+ Furnace - New'!O15+'Comm 95+% Furnace - Replace'!O15+Custom!O15+'Energy Audits'!O15,0)","v":18828},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q15+'Res .95+% Res Furnace - Replace'!Q15+'Programmable Thermostats'!Q15+'Comm 95+ Furnace - New'!Q15+'Comm 95+% Furnace - Replace'!Q15+Custom!Q15+'Energy Audits'!Q15,0)","v":0},18828,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S15+'Res .95+% Res Furnace - Replace'!S15+'Programmable Thermostats'!S15+'Comm 95+ Furnace - New'!S15+'Comm 95+% Furnace - Replace'!S15+Custom!S15+'Energy Audits'!S15,0)","v":66},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U15+'Res .95+% Res Furnace - Replace'!U15+'Programmable Thermostats'!U15+'Comm 95+ Furnace - New'!U15+'Comm 95+% Furnace - Replace'!U15+Custom!U15+'Energy Audits'!U15,0)","v":9651},{"$f":"ROUND(+U15+R15,0)","v":28479},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X15+'Res .95+% Res Furnace - Replace'!X15+'Programmable Thermostats'!X15+'Comm 95+ Furnace - New'!X15+'Comm 95+% Furnace - Replace'!X15+Custom!X15+'Energy Audits'!X15,0)","v":8373},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y15+'Res .95+% Res Furnace - Replace'!Y15+'Programmable Thermostats'!Y15+'Comm 95+ Furnace - New'!Y15+'Comm 95+% Furnace - Replace'!Y15+Custom!Y15+'Energy Audits'!Y15,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z15+'Res .95+% Res Furnace - Replace'!Z15+'Programmable Thermostats'!Z15+'Comm 95+ Furnace - New'!Z15+'Comm 95+% Furnace - Replace'!Z15+Custom!Z15+'Energy Audits'!Z15,0)","v":0},8373,20106,null,null,{"$f":"AE14+1","v":2017},18828,9651,{"$f":"+AG15+AF15","v":28479},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,28479,null,null,{"$f":"AQ14+1","v":2017},18828,9651,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT15+'Res .95+% Res Furnace - Replace'!AU15+'Programmable Thermostats'!AU15+'Comm 95+ Furnace - New'!AU15+'Comm 95+% Furnace - Replace'!AU15+Custom!AU15+'Energy Audits'!AU15,0)","v":8488},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV15+'Res .95+% Res Furnace - Replace'!AW15+'Programmable Thermostats'!AW15+'Comm 95+ Furnace - New'!AW15+'Comm 95+% Furnace - Replace'!AW15+Custom!AW15+'Energy Audits'!AW15,0)","v":2529},null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":39496},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA15+'Res .95+% Res Furnace - Replace'!BB15+'Programmable Thermostats'!BB15+'Comm 95+ Furnace - New'!BB15+'Comm 95+% Furnace - Replace'!BB15+Custom!BB15+'Energy Audits'!BB15,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB15+'Res .95+% Res Furnace - Replace'!BC15+'Programmable Thermostats'!BC15+'Comm 95+ Furnace - New'!BC15+'Comm 95+% Furnace - Replace'!BC15+Custom!BC15+'Energy Audits'!BC15,0)","v":0},{"$f":"BB15+BC15","v":0},39496,null,null,{"$f":"BH14+1","v":2017},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH15+'Res .95+% Res Furnace - Replace'!BI15+'Programmable Thermostats'!BI15+'Comm 95+ Furnace - New'!BI15+'Comm 95+% Furnace - Replace'!BI15+Custom!BI15,0)","v":0},{"$f":"+M15","v":6604},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK15+'Res .95+% Res Furnace - Replace'!BL15+'Programmable Thermostats'!BL15+'Comm 95+ Furnace - New'!BL15+'Comm 95+% Furnace - Replace'!BL15+Custom!BL15+'Energy Audits'!BL15,0)","v":45611},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM15+'Res .95+% Res Furnace - Replace'!BN15+'Programmable Thermostats'!BN15+'Comm 95+ Furnace - New'!BN15+'Comm 95+% Furnace - Replace'!BN15+Custom!BN15+'Energy Audits'!BN15,0)","v":50518},null,96129,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ15+'Res .95+% Res Furnace - Replace'!BR15+'Programmable Thermostats'!BR15+'Comm 95+ Furnace - New'!BR15+'Comm 95+% Furnace - Replace'!BR15+Custom!BR15+'Energy Audits'!BR15,0)","v":0},null,{"$f":"BP15-BR15","v":96129},null,null,{"$f":"BW14+1","v":2017},18828,{"$f":"U15","v":9651},{"$f":"AU15","v":8488},{"$f":"SUM(BX15:BZ15)","v":36967},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":36967}]
[null,null,null,null,null,null,null,null,null,4,null,2018,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M16+'Res .95+% Res Furnace - Replace'!M16+'Programmable Thermostats'!M16+'Comm 95+ Furnace - New'!M16+'Comm 95+% Furnace - Replace'!M16+Custom!M16+'Energy Audits'!M16,0)","v":6604},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O16+'Res .95+% Res Furnace - Replace'!O16+'Programmable Thermostats'!O16+'Comm 95+ Furnace - New'!O16+'Comm 95+% Furnace - Replace'!O16+Custom!O16+'Energy Audits'!O16,0)","v":19483},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q16+'Res .95+% Res Furnace - Replace'!Q16+'Programmable Thermostats'!Q16+'Comm 95+ Furnace - New'!Q16+'Comm 95+% Furnace - Replace'!Q16+Custom!Q16+'Energy Audits'!Q16,0)","v":0},19483,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S16+'Res .95+% Res Furnace - Replace'!S16+'Programmable Thermostats'!S16+'Comm 95+ Furnace - New'!S16+'Comm 95+% Furnace - Replace'!S16+Custom!S16+'Energy Audits'!S16,0)","v":66},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U16+'Res .95+% Res Furnace - Replace'!U16+'Programmable Thermostats'!U16+'Comm 95+ Furnace - New'!U16+'Comm 95+% Furnace - Replace'!U16+Custom!U16+'Energy Audits'!U16,0)","v":9784},29267,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X16+'Res .95+% Res Furnace - Replace'!X16+'Programmable Thermostats'!X16+'Comm 95+ Furnace - New'!X16+'Comm 95+% Furnace - Replace'!X16+Custom!X16+'Energy Audits'!X16,0)","v":8665},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y16+'Res .95+% Res Furnace - Replace'!Y16+'Programmable Thermostats'!Y16+'Comm 95+ Furnace - New'!Y16+'Comm 95+% Furnace - Replace'!Y16+Custom!Y16+'Energy Audits'!Y16,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z16+'Res .95+% Res Furnace - Replace'!Z16+'Programmable Thermostats'!Z16+'Comm 95+ Furnace - New'!Z16+'Comm 95+% Furnace - Replace'!Z16+Custom!Z16+'Energy Audits'!Z16,0)","v":0},8665,20602,null,null,2018,19483,9784,{"$f":"+AG16+AF16","v":29267},null,0,0,0,null,29267,null,null,2018,19483,9784,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT16+'Res .95+% Res Furnace - Replace'!AU16+'Programmable Thermostats'!AU16+'Comm 95+ Furnace - New'!AU16+'Comm 95+% Furnace - Replace'!AU16+Custom!AU16+'Energy Audits'!AU16,0)","v":8815},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV16+'Res .95+% Res Furnace - Replace'!AW16+'Programmable Thermostats'!AW16+'Comm 95+ Furnace - New'!AW16+'Comm 95+% Furnace - Replace'!AW16+Custom!AW16+'Energy Audits'!AW16,0)","v":2590},null,null,40672,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA16+'Res .95+% Res Furnace - Replace'!BB16+'Programmable Thermostats'!BB16+'Comm 95+ Furnace - New'!BB16+'Comm 95+% Furnace - Replace'!BB16+Custom!BB16+'Energy Audits'!BB16,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB16+'Res .95+% Res Furnace - Replace'!BC16+'Programmable Thermostats'!BC16+'Comm 95+ Furnace - New'!BC16+'Comm 95+% Furnace - Replace'!BC16+Custom!BC16+'Energy Audits'!BC16,0)","v":0},0,40672,null,null,2018,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH16+'Res .95+% Res Furnace - Replace'!BI16+'Programmable Thermostats'!BI16+'Comm 95+ Furnace - New'!BI16+'Comm 95+% Furnace - Replace'!BI16+Custom!BI16,0)","v":0},6604,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK16+'Res .95+% Res Furnace - Replace'!BL16+'Programmable Thermostats'!BL16+'Comm 95+ Furnace - New'!BL16+'Comm 95+% Furnace - Replace'!BL16+Custom!BL16+'Energy Audits'!BL16,0)","v":47211},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM16+'Res .95+% Res Furnace - Replace'!BN16+'Programmable Thermostats'!BN16+'Comm 95+ Furnace - New'!BN16+'Comm 95+% Furnace - Replace'!BN16+Custom!BN16+'Energy Audits'!BN16,0)","v":52467},null,99678,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ16+'Res .95+% Res Furnace - Replace'!BR16+'Programmable Thermostats'!BR16+'Comm 95+ Furnace - New'!BR16+'Comm 95+% Furnace - Replace'!BR16+Custom!BR16+'Energy Audits'!BR16,0)","v":0},null,99678,null,null,2018,19483,9784,8815,38082,null,0,0,0,null,38082]
["3) Commodity Cost ($/Dk) =",null,null,null,"18) Participant Non-Energy Costs (Annual $/Part.) =",null,null,null,null,5,null,2019,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M17+'Res .95+% Res Furnace - Replace'!M17+'Programmable Thermostats'!M17+'Comm 95+ Furnace - New'!M17+'Comm 95+% Furnace - Replace'!M17+Custom!M17+'Energy Audits'!M17,0)","v":6604},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O17+'Res .95+% Res Furnace - Replace'!O17+'Programmable Thermostats'!O17+'Comm 95+ Furnace - New'!O17+'Comm 95+% Furnace - Replace'!O17+Custom!O17+'Energy Audits'!O17,0)","v":20169},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q17+'Res .95+% Res Furnace - Replace'!Q17+'Programmable Thermostats'!Q17+'Comm 95+ Furnace - New'!Q17+'Comm 95+% Furnace - Replace'!Q17+Custom!Q17+'Energy Audits'!Q17,0)","v":0},20169,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S17+'Res .95+% Res Furnace - Replace'!S17+'Programmable Thermostats'!S17+'Comm 95+ Furnace - New'!S17+'Comm 95+% Furnace - Replace'!S17+Custom!S17+'Energy Audits'!S17,0)","v":66},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U17+'Res .95+% Res Furnace - Replace'!U17+'Programmable Thermostats'!U17+'Comm 95+ Furnace - New'!U17+'Comm 95+% Furnace - Replace'!U17+Custom!U17+'Energy Audits'!U17,0)","v":9849},30018,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X17+'Res .95+% Res Furnace - Replace'!X17+'Programmable Thermostats'!X17+'Comm 95+ Furnace - New'!X17+'Comm 95+% Furnace - Replace'!X17+Custom!X17+'Energy Audits'!X17,0)","v":8971},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y17+'Res .95+% Res Furnace - Replace'!Y17+'Programmable Thermostats'!Y17+'Comm 95+ Furnace - New'!Y17+'Comm 95+% Furnace - Replace'!Y17+Custom!Y17+'Energy Audits'!Y17,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z17+'Res .95+% Res Furnace - Replace'!Z17+'Programmable Thermostats'!Z17+'Comm 95+ Furnace - New'!Z17+'Comm 95+% Furnace - Replace'!Z17+Custom!Z17+'Energy Audits'!Z17,0)","v":0},8971,21047,null,null,2019,20169,9849,30018,null,0,0,0,null,30018,null,null,2019,20169,9849,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT17+'Res .95+% Res Furnace - Replace'!AU17+'Programmable Thermostats'!AU17+'Comm 95+ Furnace - New'!AU17+'Comm 95+% Furnace - Replace'!AU17+Custom!AU17+'Energy Audits'!AU17,0)","v":9141},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV17+'Res .95+% Res Furnace - Replace'!AW17+'Programmable Thermostats'!AW17+'Comm 95+ Furnace - New'!AW17+'Comm 95+% Furnace - Replace'!AW17+Custom!AW17+'Energy Audits'!AW17,0)","v":2649},null,null,41808,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA17+'Res .95+% Res Furnace - Replace'!BB17+'Programmable Thermostats'!BB17+'Comm 95+ Furnace - New'!BB17+'Comm 95+% Furnace - Replace'!BB17+Custom!BB17+'Energy Audits'!BB17,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB17+'Res .95+% Res Furnace - Replace'!BC17+'Programmable Thermostats'!BC17+'Comm 95+ Furnace - New'!BC17+'Comm 95+% Furnace - Replace'!BC17+Custom!BC17+'Energy Audits'!BC17,0)","v":0},0,41808,null,null,2019,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH17+'Res .95+% Res Furnace - Replace'!BI17+'Programmable Thermostats'!BI17+'Comm 95+ Furnace - New'!BI17+'Comm 95+% Furnace - Replace'!BI17+Custom!BI17,0)","v":0},6604,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK17+'Res .95+% Res Furnace - Replace'!BL17+'Programmable Thermostats'!BL17+'Comm 95+ Furnace - New'!BL17+'Comm 95+% Furnace - Replace'!BL17+Custom!BL17+'Energy Audits'!BL17,0)","v":48861},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM17+'Res .95+% Res Furnace - Replace'!BN17+'Programmable Thermostats'!BN17+'Comm 95+ Furnace - New'!BN17+'Comm 95+% Furnace - Replace'!BN17+Custom!BN17+'Energy Audits'!BN17,0)","v":54416},null,103277,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ17+'Res .95+% Res Furnace - Replace'!BR17+'Programmable Thermostats'!BR17+'Comm 95+ Furnace - New'!BR17+'Comm 95+% Furnace - Replace'!BR17+Custom!BR17+'Energy Audits'!BR17,0)","v":0},null,103277,null,null,2019,20169,9849,9141,39159,null,0,0,0,null,39159]
["     Escalation Rate =",null,null,null,"          Escalation Rate =",null,null,null,null,6,null,2020,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M18+'Res .95+% Res Furnace - Replace'!M18+'Programmable Thermostats'!M18+'Comm 95+ Furnace - New'!M18+'Comm 95+% Furnace - Replace'!M18+Custom!M18+'Energy Audits'!M18,0)","v":6604},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O18+'Res .95+% Res Furnace - Replace'!O18+'Programmable Thermostats'!O18+'Comm 95+ Furnace - New'!O18+'Comm 95+% Furnace - Replace'!O18+Custom!O18+'Energy Audits'!O18,0)","v":20869},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q18+'Res .95+% Res Furnace - Replace'!Q18+'Programmable Thermostats'!Q18+'Comm 95+ Furnace - New'!Q18+'Comm 95+% Furnace - Replace'!Q18+Custom!Q18+'Energy Audits'!Q18,0)","v":0},20869,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S18+'Res .95+% Res Furnace - Replace'!S18+'Programmable Thermostats'!S18+'Comm 95+ Furnace - New'!S18+'Comm 95+% Furnace - Replace'!S18+Custom!S18+'Energy Audits'!S18,0)","v":66},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U18+'Res .95+% Res Furnace - Replace'!U18+'Programmable Thermostats'!U18+'Comm 95+ Furnace - New'!U18+'Comm 95+% Furnace - Replace'!U18+Custom!U18+'Energy Audits'!U18,0)","v":9981},30850,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X18+'Res .95+% Res Furnace - Replace'!X18+'Programmable Thermostats'!X18+'Comm 95+ Furnace - New'!X18+'Comm 95+% Furnace - Replace'!X18+Custom!X18+'Energy Audits'!X18,0)","v":9283},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y18+'Res .95+% Res Furnace - Replace'!Y18+'Programmable Thermostats'!Y18+'Comm 95+ Furnace - New'!Y18+'Comm 95+% Furnace - Replace'!Y18+Custom!Y18+'Energy Audits'!Y18,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z18+'Res .95+% Res Furnace - Replace'!Z18+'Programmable Thermostats'!Z18+'Comm 95+ Furnace - New'!Z18+'Comm 95+% Furnace - Replace'!Z18+Custom!Z18+'Energy Audits'!Z18,0)","v":0},9283,21567,null,null,2020,20869,9981,30850,null,0,0,0,null,30850,null,null,2020,20869,9981,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT18+'Res .95+% Res Furnace - Replace'!AU18+'Programmable Thermostats'!AU18+'Comm 95+ Furnace - New'!AU18+'Comm 95+% Furnace - Replace'!AU18+Custom!AU18+'Energy Audits'!AU18,0)","v":9468},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV18+'Res .95+% Res Furnace - Replace'!AW18+'Programmable Thermostats'!AW18+'Comm 95+ Furnace - New'!AW18+'Comm 95+% Furnace - Replace'!AW18+Custom!AW18+'Energy Audits'!AW18,0)","v":2707},null,null,43025,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA18+'Res .95+% Res Furnace - Replace'!BB18+'Programmable Thermostats'!BB18+'Comm 95+ Furnace - New'!BB18+'Comm 95+% Furnace - Replace'!BB18+Custom!BB18+'Energy Audits'!BB18,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB18+'Res .95+% Res Furnace - Replace'!BC18+'Programmable Thermostats'!BC18+'Comm 95+ Furnace - New'!BC18+'Comm 95+% Furnace - Replace'!BC18+Custom!BC18+'Energy Audits'!BC18,0)","v":0},0,43025,null,null,2020,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH18+'Res .95+% Res Furnace - Replace'!BI18+'Programmable Thermostats'!BI18+'Comm 95+ Furnace - New'!BI18+'Comm 95+% Furnace - Replace'!BI18+Custom!BI18,0)","v":0},6604,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK18+'Res .95+% Res Furnace - Replace'!BL18+'Programmable Thermostats'!BL18+'Comm 95+ Furnace - New'!BL18+'Comm 95+% Furnace - Replace'!BL18+Custom!BL18+'Energy Audits'!BL18,0)","v":50572},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM18+'Res .95+% Res Furnace - Replace'!BN18+'Programmable Thermostats'!BN18+'Comm 95+ Furnace - New'!BN18+'Comm 95+% Furnace - Replace'!BN18+Custom!BN18+'Energy Audits'!BN18,0)","v":56058},null,106630,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ18+'Res .95+% Res Furnace - Replace'!BR18+'Programmable Thermostats'!BR18+'Comm 95+ Furnace - New'!BR18+'Comm 95+% Furnace - Replace'!BR18+Custom!BR18+'Energy Audits'!BR18,0)","v":0},null,106630,null,null,2020,20869,9981,9468,40318,null,0,0,0,null,40318,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,7,null,2021,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M19+'Res .95+% Res Furnace - Replace'!M19+'Programmable Thermostats'!M19+'Comm 95+ Furnace - New'!M19+'Comm 95+% Furnace - Replace'!M19+Custom!M19+'Energy Audits'!M19,0)","v":6604},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O19+'Res .95+% Res Furnace - Replace'!O19+'Programmable Thermostats'!O19+'Comm 95+ Furnace - New'!O19+'Comm 95+% Furnace - Replace'!O19+Custom!O19+'Energy Audits'!O19,0)","v":21602},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q19+'Res .95+% Res Furnace - Replace'!Q19+'Programmable Thermostats'!Q19+'Comm 95+ Furnace - New'!Q19+'Comm 95+% Furnace - Replace'!Q19+Custom!Q19+'Energy Audits'!Q19,0)","v":0},21602,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S19+'Res .95+% Res Furnace - Replace'!S19+'Programmable Thermostats'!S19+'Comm 95+ Furnace - New'!S19+'Comm 95+% Furnace - Replace'!S19+Custom!S19+'Energy Audits'!S19,0)","v":66},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U19+'Res .95+% Res Furnace - Replace'!U19+'Programmable Thermostats'!U19+'Comm 95+ Furnace - New'!U19+'Comm 95+% Furnace - Replace'!U19+Custom!U19+'Energy Audits'!U19,0)","v":10046},31648,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X19+'Res .95+% Res Furnace - Replace'!X19+'Programmable Thermostats'!X19+'Comm 95+ Furnace - New'!X19+'Comm 95+% Furnace - Replace'!X19+Custom!X19+'Energy Audits'!X19,0)","v":9606},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y19+'Res .95+% Res Furnace - Replace'!Y19+'Programmable Thermostats'!Y19+'Comm 95+ Furnace - New'!Y19+'Comm 95+% Furnace - Replace'!Y19+Custom!Y19+'Energy Audits'!Y19,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z19+'Res .95+% Res Furnace - Replace'!Z19+'Programmable Thermostats'!Z19+'Comm 95+ Furnace - New'!Z19+'Comm 95+% Furnace - Replace'!Z19+Custom!Z19+'Energy Audits'!Z19,0)","v":0},9606,22042,null,null,2021,21602,10046,31648,null,0,0,0,null,31648,null,null,2021,21602,10046,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT19+'Res .95+% Res Furnace - Replace'!AU19+'Programmable Thermostats'!AU19+'Comm 95+ Furnace - New'!AU19+'Comm 95+% Furnace - Replace'!AU19+Custom!AU19+'Energy Audits'!AU19,0)","v":9794},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV19+'Res .95+% Res Furnace - Replace'!AW19+'Programmable Thermostats'!AW19+'Comm 95+ Furnace - New'!AW19+'Comm 95+% Furnace - Replace'!AW19+Custom!AW19+'Energy Audits'!AW19,0)","v":2774},null,null,44216,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA19+'Res .95+% Res Furnace - Replace'!BB19+'Programmable Thermostats'!BB19+'Comm 95+ Furnace - New'!BB19+'Comm 95+% Furnace - Replace'!BB19+Custom!BB19+'Energy Audits'!BB19,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB19+'Res .95+% Res Furnace - Replace'!BC19+'Programmable Thermostats'!BC19+'Comm 95+ Furnace - New'!BC19+'Comm 95+% Furnace - Replace'!BC19+Custom!BC19+'Energy Audits'!BC19,0)","v":0},0,44216,null,null,2021,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH19+'Res .95+% Res Furnace - Replace'!BI19+'Programmable Thermostats'!BI19+'Comm 95+ Furnace - New'!BI19+'Comm 95+% Furnace - Replace'!BI19+Custom!BI19,0)","v":0},6604,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK19+'Res .95+% Res Furnace - Replace'!BL19+'Programmable Thermostats'!BL19+'Comm 95+ Furnace - New'!BL19+'Comm 95+% Furnace - Replace'!BL19+Custom!BL19+'Energy Audits'!BL19,0)","v":52337},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM19+'Res .95+% Res Furnace - Replace'!BN19+'Programmable Thermostats'!BN19+'Comm 95+ Furnace - New'!BN19+'Comm 95+% Furnace - Replace'!BN19+Custom!BN19+'Energy Audits'!BN19,0)","v":58007},null,110344,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ19+'Res .95+% Res Furnace - Replace'!BR19+'Programmable Thermostats'!BR19+'Comm 95+ Furnace - New'!BR19+'Comm 95+% Furnace - Replace'!BR19+Custom!BR19+'Energy Audits'!BR19,0)","v":0},null,110344,null,null,2021,21602,10046,9794,41442,null,0,0,0,null,41442]
["4) Demand Cost ($/Unit/Yr) =",null,null,null,"19) Participant Non-Energy Savings (Annual $/Part) =",null,null,null,null,8,null,2022,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M20+'Res .95+% Res Furnace - Replace'!M20+'Programmable Thermostats'!M20+'Comm 95+ Furnace - New'!M20+'Comm 95+% Furnace - Replace'!M20+Custom!M20+'Energy Audits'!M20,0)","v":6604},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O20+'Res .95+% Res Furnace - Replace'!O20+'Programmable Thermostats'!O20+'Comm 95+ Furnace - New'!O20+'Comm 95+% Furnace - Replace'!O20+Custom!O20+'Energy Audits'!O20,0)","v":22361},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q20+'Res .95+% Res Furnace - Replace'!Q20+'Programmable Thermostats'!Q20+'Comm 95+ Furnace - New'!Q20+'Comm 95+% Furnace - Replace'!Q20+Custom!Q20+'Energy Audits'!Q20,0)","v":0},22361,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S20+'Res .95+% Res Furnace - Replace'!S20+'Programmable Thermostats'!S20+'Comm 95+ Furnace - New'!S20+'Comm 95+% Furnace - Replace'!S20+Custom!S20+'Energy Audits'!S20,0)","v":66},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U20+'Res .95+% Res Furnace - Replace'!U20+'Programmable Thermostats'!U20+'Comm 95+ Furnace - New'!U20+'Comm 95+% Furnace - Replace'!U20+Custom!U20+'Energy Audits'!U20,0)","v":10179},32540,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X20+'Res .95+% Res Furnace - Replace'!X20+'Programmable Thermostats'!X20+'Comm 95+ Furnace - New'!X20+'Comm 95+% Furnace - Replace'!X20+Custom!X20+'Energy Audits'!X20,0)","v":9943},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y20+'Res .95+% Res Furnace - Replace'!Y20+'Programmable Thermostats'!Y20+'Comm 95+ Furnace - New'!Y20+'Comm 95+% Furnace - Replace'!Y20+Custom!Y20+'Energy Audits'!Y20,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z20+'Res .95+% Res Furnace - Replace'!Z20+'Programmable Thermostats'!Z20+'Comm 95+ Furnace - New'!Z20+'Comm 95+% Furnace - Replace'!Z20+Custom!Z20+'Energy Audits'!Z20,0)","v":0},9943,22597,null,null,2022,22361,10179,32540,null,0,0,0,null,32540,null,null,2022,22361,10179,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT20+'Res .95+% Res Furnace - Replace'!AU20+'Programmable Thermostats'!AU20+'Comm 95+ Furnace - New'!AU20+'Comm 95+% Furnace - Replace'!AU20+Custom!AU20+'Energy Audits'!AU20,0)","v":10121},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV20+'Res .95+% Res Furnace - Replace'!AW20+'Programmable Thermostats'!AW20+'Comm 95+ Furnace - New'!AW20+'Comm 95+% Furnace - Replace'!AW20+Custom!AW20+'Energy Audits'!AW20,0)","v":2832},null,null,45493,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA20+'Res .95+% Res Furnace - Replace'!BB20+'Programmable Thermostats'!BB20+'Comm 95+ Furnace - New'!BB20+'Comm 95+% Furnace - Replace'!BB20+Custom!BB20+'Energy Audits'!BB20,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB20+'Res .95+% Res Furnace - Replace'!BC20+'Programmable Thermostats'!BC20+'Comm 95+ Furnace - New'!BC20+'Comm 95+% Furnace - Replace'!BC20+Custom!BC20+'Energy Audits'!BC20,0)","v":0},0,45493,null,null,2022,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH20+'Res .95+% Res Furnace - Replace'!BI20+'Programmable Thermostats'!BI20+'Comm 95+ Furnace - New'!BI20+'Comm 95+% Furnace - Replace'!BI20+Custom!BI20,0)","v":0},6604,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK20+'Res .95+% Res Furnace - Replace'!BL20+'Programmable Thermostats'!BL20+'Comm 95+ Furnace - New'!BL20+'Comm 95+% Furnace - Replace'!BL20+Custom!BL20+'Energy Audits'!BL20,0)","v":54174},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM20+'Res .95+% Res Furnace - Replace'!BN20+'Programmable Thermostats'!BN20+'Comm 95+ Furnace - New'!BN20+'Comm 95+% Furnace - Replace'!BN20+Custom!BN20+'Energy Audits'!BN20,0)","v":60283},null,114457,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ20+'Res .95+% Res Furnace - Replace'!BR20+'Programmable Thermostats'!BR20+'Comm 95+ Furnace - New'!BR20+'Comm 95+% Furnace - Replace'!BR20+Custom!BR20+'Energy Audits'!BR20,0)","v":0},null,114457,null,null,2022,22361,10179,10121,42661,null,0,0,0,null,42661]
["     Escalation Rate =",null,null,null,"          Escalation Rate =",null,null,null,null,9,null,2023,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M21+'Res .95+% Res Furnace - Replace'!M21+'Programmable Thermostats'!M21+'Comm 95+ Furnace - New'!M21+'Comm 95+% Furnace - Replace'!M21+Custom!M21+'Energy Audits'!M21,0)","v":6604},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O21+'Res .95+% Res Furnace - Replace'!O21+'Programmable Thermostats'!O21+'Comm 95+ Furnace - New'!O21+'Comm 95+% Furnace - Replace'!O21+Custom!O21+'Energy Audits'!O21,0)","v":23141},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q21+'Res .95+% Res Furnace - Replace'!Q21+'Programmable Thermostats'!Q21+'Comm 95+ Furnace - New'!Q21+'Comm 95+% Furnace - Replace'!Q21+Custom!Q21+'Energy Audits'!Q21,0)","v":0},23141,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S21+'Res .95+% Res Furnace - Replace'!S21+'Programmable Thermostats'!S21+'Comm 95+ Furnace - New'!S21+'Comm 95+% Furnace - Replace'!S21+Custom!S21+'Energy Audits'!S21,0)","v":66},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U21+'Res .95+% Res Furnace - Replace'!U21+'Programmable Thermostats'!U21+'Comm 95+ Furnace - New'!U21+'Comm 95+% Furnace - Replace'!U21+Custom!U21+'Energy Audits'!U21,0)","v":10247},33388,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X21+'Res .95+% Res Furnace - Replace'!X21+'Programmable Thermostats'!X21+'Comm 95+ Furnace - New'!X21+'Comm 95+% Furnace - Replace'!X21+Custom!X21+'Energy Audits'!X21,0)","v":10290},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y21+'Res .95+% Res Furnace - Replace'!Y21+'Programmable Thermostats'!Y21+'Comm 95+ Furnace - New'!Y21+'Comm 95+% Furnace - Replace'!Y21+Custom!Y21+'Energy Audits'!Y21,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z21+'Res .95+% Res Furnace - Replace'!Z21+'Programmable Thermostats'!Z21+'Comm 95+ Furnace - New'!Z21+'Comm 95+% Furnace - Replace'!Z21+Custom!Z21+'Energy Audits'!Z21,0)","v":0},10290,23098,null,null,2023,23141,10247,33388,null,0,0,0,null,33388,null,null,2023,23141,10247,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT21+'Res .95+% Res Furnace - Replace'!AU21+'Programmable Thermostats'!AU21+'Comm 95+ Furnace - New'!AU21+'Comm 95+% Furnace - Replace'!AU21+Custom!AU21+'Energy Audits'!AU21,0)","v":10447},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV21+'Res .95+% Res Furnace - Replace'!AW21+'Programmable Thermostats'!AW21+'Comm 95+ Furnace - New'!AW21+'Comm 95+% Furnace - Replace'!AW21+Custom!AW21+'Energy Audits'!AW21,0)","v":2901},null,null,46736,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA21+'Res .95+% Res Furnace - Replace'!BB21+'Programmable Thermostats'!BB21+'Comm 95+ Furnace - New'!BB21+'Comm 95+% Furnace - Replace'!BB21+Custom!BB21+'Energy Audits'!BB21,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB21+'Res .95+% Res Furnace - Replace'!BC21+'Programmable Thermostats'!BC21+'Comm 95+ Furnace - New'!BC21+'Comm 95+% Furnace - Replace'!BC21+Custom!BC21+'Energy Audits'!BC21,0)","v":0},0,46736,null,null,2023,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH21+'Res .95+% Res Furnace - Replace'!BI21+'Programmable Thermostats'!BI21+'Comm 95+ Furnace - New'!BI21+'Comm 95+% Furnace - Replace'!BI21+Custom!BI21,0)","v":0},6604,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK21+'Res .95+% Res Furnace - Replace'!BL21+'Programmable Thermostats'!BL21+'Comm 95+ Furnace - New'!BL21+'Comm 95+% Furnace - Replace'!BL21+Custom!BL21+'Energy Audits'!BL21,0)","v":56068},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM21+'Res .95+% Res Furnace - Replace'!BN21+'Programmable Thermostats'!BN21+'Comm 95+ Furnace - New'!BN21+'Comm 95+% Furnace - Replace'!BN21+Custom!BN21+'Energy Audits'!BN21,0)","v":62242},null,118310,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ21+'Res .95+% Res Furnace - Replace'!BR21+'Programmable Thermostats'!BR21+'Comm 95+ Furnace - New'!BR21+'Comm 95+% Furnace - Replace'!BR21+Custom!BR21+'Energy Audits'!BR21,0)","v":0},null,118310,null,null,2023,23141,10247,10447,43835,null,0,0,0,null,43835,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":2}]
[null,null,null,null,null,null,null,null,null,10,null,2024,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M22+'Res .95+% Res Furnace - Replace'!M22+'Programmable Thermostats'!M22+'Comm 95+ Furnace - New'!M22+'Comm 95+% Furnace - Replace'!M22+Custom!M22+'Energy Audits'!M22,0)","v":6604},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O22+'Res .95+% Res Furnace - Replace'!O22+'Programmable Thermostats'!O22+'Comm 95+ Furnace - New'!O22+'Comm 95+% Furnace - Replace'!O22+Custom!O22+'Energy Audits'!O22,0)","v":23952},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q22+'Res .95+% Res Furnace - Replace'!Q22+'Programmable Thermostats'!Q22+'Comm 95+ Furnace - New'!Q22+'Comm 95+% Furnace - Replace'!Q22+Custom!Q22+'Energy Audits'!Q22,0)","v":0},23952,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S22+'Res .95+% Res Furnace - Replace'!S22+'Programmable Thermostats'!S22+'Comm 95+ Furnace - New'!S22+'Comm 95+% Furnace - Replace'!S22+Custom!S22+'Energy Audits'!S22,0)","v":66},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U22+'Res .95+% Res Furnace - Replace'!U22+'Programmable Thermostats'!U22+'Comm 95+ Furnace - New'!U22+'Comm 95+% Furnace - Replace'!U22+Custom!U22+'Energy Audits'!U22,0)","v":10377},34329,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X22+'Res .95+% Res Furnace - Replace'!X22+'Programmable Thermostats'!X22+'Comm 95+ Furnace - New'!X22+'Comm 95+% Furnace - Replace'!X22+Custom!X22+'Energy Audits'!X22,0)","v":10653},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y22+'Res .95+% Res Furnace - Replace'!Y22+'Programmable Thermostats'!Y22+'Comm 95+ Furnace - New'!Y22+'Comm 95+% Furnace - Replace'!Y22+Custom!Y22+'Energy Audits'!Y22,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z22+'Res .95+% Res Furnace - Replace'!Z22+'Programmable Thermostats'!Z22+'Comm 95+ Furnace - New'!Z22+'Comm 95+% Furnace - Replace'!Z22+Custom!Z22+'Energy Audits'!Z22,0)","v":0},10653,23676,null,null,2024,23952,10377,34329,null,0,0,0,null,34329,null,null,2024,23952,10377,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT22+'Res .95+% Res Furnace - Replace'!AU22+'Programmable Thermostats'!AU22+'Comm 95+ Furnace - New'!AU22+'Comm 95+% Furnace - Replace'!AU22+Custom!AU22+'Energy Audits'!AU22,0)","v":10774},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV22+'Res .95+% Res Furnace - Replace'!AW22+'Programmable Thermostats'!AW22+'Comm 95+ Furnace - New'!AW22+'Comm 95+% Furnace - Replace'!AW22+Custom!AW22+'Energy Audits'!AW22,0)","v":2965},null,null,48068,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA22+'Res .95+% Res Furnace - Replace'!BB22+'Programmable Thermostats'!BB22+'Comm 95+ Furnace - New'!BB22+'Comm 95+% Furnace - Replace'!BB22+Custom!BB22+'Energy Audits'!BB22,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB22+'Res .95+% Res Furnace - Replace'!BC22+'Programmable Thermostats'!BC22+'Comm 95+ Furnace - New'!BC22+'Comm 95+% Furnace - Replace'!BC22+Custom!BC22+'Energy Audits'!BC22,0)","v":0},0,48068,null,null,2024,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH22+'Res .95+% Res Furnace - Replace'!BI22+'Programmable Thermostats'!BI22+'Comm 95+ Furnace - New'!BI22+'Comm 95+% Furnace - Replace'!BI22+Custom!BI22,0)","v":0},6604,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK22+'Res .95+% Res Furnace - Replace'!BL22+'Programmable Thermostats'!BL22+'Comm 95+ Furnace - New'!BL22+'Comm 95+% Furnace - Replace'!BL22+Custom!BL22+'Energy Audits'!BL22,0)","v":58028},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM22+'Res .95+% Res Furnace - Replace'!BN22+'Programmable Thermostats'!BN22+'Comm 95+ Furnace - New'!BN22+'Comm 95+% Furnace - Replace'!BN22+Custom!BN22+'Energy Audits'!BN22,0)","v":64519},null,122547,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ22+'Res .95+% Res Furnace - Replace'!BR22+'Programmable Thermostats'!BR22+'Comm 95+ Furnace - New'!BR22+'Comm 95+% Furnace - Replace'!BR22+Custom!BR22+'Energy Audits'!BR22,0)","v":0},null,122547,null,null,2024,23952,10377,10774,45103,null,0,0,0,null,45103,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":3}]
["5) Peak Reduction Factor = ",null,null,null,"20) Project Life (Years) =",null,null,null,null,11,null,2025,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M23+'Res .95+% Res Furnace - Replace'!M23+'Programmable Thermostats'!M23+'Comm 95+ Furnace - New'!M23+'Comm 95+% Furnace - Replace'!M23+Custom!M23+'Energy Audits'!M23,0)","v":6604},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O23+'Res .95+% Res Furnace - Replace'!O23+'Programmable Thermostats'!O23+'Comm 95+ Furnace - New'!O23+'Comm 95+% Furnace - Replace'!O23+Custom!O23+'Energy Audits'!O23,0)","v":24791},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q23+'Res .95+% Res Furnace - Replace'!Q23+'Programmable Thermostats'!Q23+'Comm 95+ Furnace - New'!Q23+'Comm 95+% Furnace - Replace'!Q23+Custom!Q23+'Energy Audits'!Q23,0)","v":0},24791,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S23+'Res .95+% Res Furnace - Replace'!S23+'Programmable Thermostats'!S23+'Comm 95+ Furnace - New'!S23+'Comm 95+% Furnace - Replace'!S23+Custom!S23+'Energy Audits'!S23,0)","v":66},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U23+'Res .95+% Res Furnace - Replace'!U23+'Programmable Thermostats'!U23+'Comm 95+ Furnace - New'!U23+'Comm 95+% Furnace - Replace'!U23+Custom!U23+'Energy Audits'!U23,0)","v":10445},35236,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X23+'Res .95+% Res Furnace - Replace'!X23+'Programmable Thermostats'!X23+'Comm 95+ Furnace - New'!X23+'Comm 95+% Furnace - Replace'!X23+Custom!X23+'Energy Audits'!X23,0)","v":11023},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y23+'Res .95+% Res Furnace - Replace'!Y23+'Programmable Thermostats'!Y23+'Comm 95+ Furnace - New'!Y23+'Comm 95+% Furnace - Replace'!Y23+Custom!Y23+'Energy Audits'!Y23,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z23+'Res .95+% Res Furnace - Replace'!Z23+'Programmable Thermostats'!Z23+'Comm 95+ Furnace - New'!Z23+'Comm 95+% Furnace - Replace'!Z23+Custom!Z23+'Energy Audits'!Z23,0)","v":0},11023,24213,null,null,2025,24791,10445,35236,null,0,0,0,null,35236,null,null,2025,24791,10445,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT23+'Res .95+% Res Furnace - Replace'!AU23+'Programmable Thermostats'!AU23+'Comm 95+ Furnace - New'!AU23+'Comm 95+% Furnace - Replace'!AU23+Custom!AU23+'Energy Audits'!AU23,0)","v":11426},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV23+'Res .95+% Res Furnace - Replace'!AW23+'Programmable Thermostats'!AW23+'Comm 95+ Furnace - New'!AW23+'Comm 95+% Furnace - Replace'!AW23+Custom!AW23+'Energy Audits'!AW23,0)","v":3037},null,null,49699,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA23+'Res .95+% Res Furnace - Replace'!BB23+'Programmable Thermostats'!BB23+'Comm 95+ Furnace - New'!BB23+'Comm 95+% Furnace - Replace'!BB23+Custom!BB23+'Energy Audits'!BB23,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB23+'Res .95+% Res Furnace - Replace'!BC23+'Programmable Thermostats'!BC23+'Comm 95+ Furnace - New'!BC23+'Comm 95+% Furnace - Replace'!BC23+Custom!BC23+'Energy Audits'!BC23,0)","v":0},0,49699,null,null,2025,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH23+'Res .95+% Res Furnace - Replace'!BI23+'Programmable Thermostats'!BI23+'Comm 95+ Furnace - New'!BI23+'Comm 95+% Furnace - Replace'!BI23+Custom!BI23,0)","v":0},6604,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK23+'Res .95+% Res Furnace - Replace'!BL23+'Programmable Thermostats'!BL23+'Comm 95+ Furnace - New'!BL23+'Comm 95+% Furnace - Replace'!BL23+Custom!BL23+'Energy Audits'!BL23,0)","v":60063},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM23+'Res .95+% Res Furnace - Replace'!BN23+'Programmable Thermostats'!BN23+'Comm 95+ Furnace - New'!BN23+'Comm 95+% Furnace - Replace'!BN23+Custom!BN23+'Energy Audits'!BN23,0)","v":66803},null,126866,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ23+'Res .95+% Res Furnace - Replace'!BR23+'Programmable Thermostats'!BR23+'Comm 95+ Furnace - New'!BR23+'Comm 95+% Furnace - Replace'!BR23+Custom!BR23+'Energy Audits'!BR23,0)","v":0},null,126866,null,null,2025,24791,10445,11426,46662,null,0,0,0,null,46662,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":4}]
[null,null,null,null,null,null,null,null,null,12,null,2026,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M24+'Res .95+% Res Furnace - Replace'!M24+'Programmable Thermostats'!M24+'Comm 95+ Furnace - New'!M24+'Comm 95+% Furnace - Replace'!M24+Custom!M24+'Energy Audits'!M24,0)","v":5975},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O24+'Res .95+% Res Furnace - Replace'!O24+'Programmable Thermostats'!O24+'Comm 95+ Furnace - New'!O24+'Comm 95+% Furnace - Replace'!O24+Custom!O24+'Energy Audits'!O24,0)","v":23212},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q24+'Res .95+% Res Furnace - Replace'!Q24+'Programmable Thermostats'!Q24+'Comm 95+ Furnace - New'!Q24+'Comm 95+% Furnace - Replace'!Q24+Custom!Q24+'Energy Audits'!Q24,0)","v":0},23212,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S24+'Res .95+% Res Furnace - Replace'!S24+'Programmable Thermostats'!S24+'Comm 95+ Furnace - New'!S24+'Comm 95+% Furnace - Replace'!S24+Custom!S24+'Energy Audits'!S24,0)","v":60},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U24+'Res .95+% Res Furnace - Replace'!U24+'Programmable Thermostats'!U24+'Comm 95+ Furnace - New'!U24+'Comm 95+% Furnace - Replace'!U24+Custom!U24+'Energy Audits'!U24,0)","v":9568},32780,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X24+'Res .95+% Res Furnace - Replace'!X24+'Programmable Thermostats'!X24+'Comm 95+ Furnace - New'!X24+'Comm 95+% Furnace - Replace'!X24+Custom!X24+'Energy Audits'!X24,0)","v":10200},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y24+'Res .95+% Res Furnace - Replace'!Y24+'Programmable Thermostats'!Y24+'Comm 95+ Furnace - New'!Y24+'Comm 95+% Furnace - Replace'!Y24+Custom!Y24+'Energy Audits'!Y24,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z24+'Res .95+% Res Furnace - Replace'!Z24+'Programmable Thermostats'!Z24+'Comm 95+ Furnace - New'!Z24+'Comm 95+% Furnace - Replace'!Z24+Custom!Z24+'Energy Audits'!Z24,0)","v":0},10200,22580,null,null,2026,23212,9568,32780,null,0,0,0,null,32780,null,null,2026,23212,9568,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT24+'Res .95+% Res Furnace - Replace'!AU24+'Programmable Thermostats'!AU24+'Comm 95+ Furnace - New'!AU24+'Comm 95+% Furnace - Replace'!AU24+Custom!AU24+'Energy Audits'!AU24,0)","v":11754},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV24+'Res .95+% Res Furnace - Replace'!AW24+'Programmable Thermostats'!AW24+'Comm 95+ Furnace - New'!AW24+'Comm 95+% Furnace - Replace'!AW24+Custom!AW24+'Energy Audits'!AW24,0)","v":2808},null,null,47342,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA24+'Res .95+% Res Furnace - Replace'!BB24+'Programmable Thermostats'!BB24+'Comm 95+ Furnace - New'!BB24+'Comm 95+% Furnace - Replace'!BB24+Custom!BB24+'Energy Audits'!BB24,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB24+'Res .95+% Res Furnace - Replace'!BC24+'Programmable Thermostats'!BC24+'Comm 95+ Furnace - New'!BC24+'Comm 95+% Furnace - Replace'!BC24+Custom!BC24+'Energy Audits'!BC24,0)","v":0},0,47342,null,null,2026,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH24+'Res .95+% Res Furnace - Replace'!BI24+'Programmable Thermostats'!BI24+'Comm 95+ Furnace - New'!BI24+'Comm 95+% Furnace - Replace'!BI24+Custom!BI24,0)","v":0},5975,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK24+'Res .95+% Res Furnace - Replace'!BL24+'Programmable Thermostats'!BL24+'Comm 95+ Furnace - New'!BL24+'Comm 95+% Furnace - Replace'!BL24+Custom!BL24+'Energy Audits'!BL24,0)","v":56053},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM24+'Res .95+% Res Furnace - Replace'!BN24+'Programmable Thermostats'!BN24+'Comm 95+ Furnace - New'!BN24+'Comm 95+% Furnace - Replace'!BN24+Custom!BN24+'Energy Audits'!BN24,0)","v":69087},null,125140,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ24+'Res .95+% Res Furnace - Replace'!BR24+'Programmable Thermostats'!BR24+'Comm 95+ Furnace - New'!BR24+'Comm 95+% Furnace - Replace'!BR24+Custom!BR24+'Energy Audits'!BR24,0)","v":0},null,125140,null,null,2026,23212,9568,11754,44534,null,0,0,0,null,44534,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":5}]
["6) Variable O&M ($/Dk) =",null,null,null,"21) Avg. Dk/Part. Saved =",null,null,null,null,13,null,2027,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M25+'Res .95+% Res Furnace - Replace'!M25+'Programmable Thermostats'!M25+'Comm 95+ Furnace - New'!M25+'Comm 95+% Furnace - Replace'!M25+Custom!M25+'Energy Audits'!M25,0)","v":5975},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O25+'Res .95+% Res Furnace - Replace'!O25+'Programmable Thermostats'!O25+'Comm 95+ Furnace - New'!O25+'Comm 95+% Furnace - Replace'!O25+Custom!O25+'Energy Audits'!O25,0)","v":24026},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q25+'Res .95+% Res Furnace - Replace'!Q25+'Programmable Thermostats'!Q25+'Comm 95+ Furnace - New'!Q25+'Comm 95+% Furnace - Replace'!Q25+Custom!Q25+'Energy Audits'!Q25,0)","v":0},24026,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S25+'Res .95+% Res Furnace - Replace'!S25+'Programmable Thermostats'!S25+'Comm 95+ Furnace - New'!S25+'Comm 95+% Furnace - Replace'!S25+Custom!S25+'Energy Audits'!S25,0)","v":60},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U25+'Res .95+% Res Furnace - Replace'!U25+'Programmable Thermostats'!U25+'Comm 95+ Furnace - New'!U25+'Comm 95+% Furnace - Replace'!U25+Custom!U25+'Energy Audits'!U25,0)","v":9686},33712,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X25+'Res .95+% Res Furnace - Replace'!X25+'Programmable Thermostats'!X25+'Comm 95+ Furnace - New'!X25+'Comm 95+% Furnace - Replace'!X25+Custom!X25+'Energy Audits'!X25,0)","v":10558},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y25+'Res .95+% Res Furnace - Replace'!Y25+'Programmable Thermostats'!Y25+'Comm 95+ Furnace - New'!Y25+'Comm 95+% Furnace - Replace'!Y25+Custom!Y25+'Energy Audits'!Y25,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z25+'Res .95+% Res Furnace - Replace'!Z25+'Programmable Thermostats'!Z25+'Comm 95+ Furnace - New'!Z25+'Comm 95+% Furnace - Replace'!Z25+Custom!Z25+'Energy Audits'!Z25,0)","v":0},10558,23154,null,null,2027,24026,9686,33712,null,0,0,0,null,33712,null,null,2027,24026,9686,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT25+'Res .95+% Res Furnace - Replace'!AU25+'Programmable Thermostats'!AU25+'Comm 95+ Furnace - New'!AU25+'Comm 95+% Furnace - Replace'!AU25+Custom!AU25+'Energy Audits'!AU25,0)","v":12079},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV25+'Res .95+% Res Furnace - Replace'!AW25+'Programmable Thermostats'!AW25+'Comm 95+ Furnace - New'!AW25+'Comm 95+% Furnace - Replace'!AW25+Custom!AW25+'Energy Audits'!AW25,0)","v":2875},null,null,48666,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA25+'Res .95+% Res Furnace - Replace'!BB25+'Programmable Thermostats'!BB25+'Comm 95+ Furnace - New'!BB25+'Comm 95+% Furnace - Replace'!BB25+Custom!BB25+'Energy Audits'!BB25,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB25+'Res .95+% Res Furnace - Replace'!BC25+'Programmable Thermostats'!BC25+'Comm 95+ Furnace - New'!BC25+'Comm 95+% Furnace - Replace'!BC25+Custom!BC25+'Energy Audits'!BC25,0)","v":0},0,48666,null,null,2027,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH25+'Res .95+% Res Furnace - Replace'!BI25+'Programmable Thermostats'!BI25+'Comm 95+ Furnace - New'!BI25+'Comm 95+% Furnace - Replace'!BI25+Custom!BI25,0)","v":0},5975,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK25+'Res .95+% Res Furnace - Replace'!BL25+'Programmable Thermostats'!BL25+'Comm 95+ Furnace - New'!BL25+'Comm 95+% Furnace - Replace'!BL25+Custom!BL25+'Energy Audits'!BL25,0)","v":58015},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM25+'Res .95+% Res Furnace - Replace'!BN25+'Programmable Thermostats'!BN25+'Comm 95+ Furnace - New'!BN25+'Comm 95+% Furnace - Replace'!BN25+Custom!BN25+'Energy Audits'!BN25,0)","v":71374},null,129389,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ25+'Res .95+% Res Furnace - Replace'!BR25+'Programmable Thermostats'!BR25+'Comm 95+ Furnace - New'!BR25+'Comm 95+% Furnace - Replace'!BR25+Custom!BR25+'Energy Audits'!BR25,0)","v":0},null,129389,null,null,2027,24026,9686,12079,45791,null,0,0,0,null,45791]
["     Escalation Rate =",null,null,null,null,null,null,null,null,14,null,2028,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M26+'Res .95+% Res Furnace - Replace'!M26+'Programmable Thermostats'!M26+'Comm 95+ Furnace - New'!M26+'Comm 95+% Furnace - Replace'!M26+Custom!M26+'Energy Audits'!M26,0)","v":5975},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O26+'Res .95+% Res Furnace - Replace'!O26+'Programmable Thermostats'!O26+'Comm 95+ Furnace - New'!O26+'Comm 95+% Furnace - Replace'!O26+Custom!O26+'Energy Audits'!O26,0)","v":24869},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q26+'Res .95+% Res Furnace - Replace'!Q26+'Programmable Thermostats'!Q26+'Comm 95+ Furnace - New'!Q26+'Comm 95+% Furnace - Replace'!Q26+Custom!Q26+'Energy Audits'!Q26,0)","v":0},24869,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S26+'Res .95+% Res Furnace - Replace'!S26+'Programmable Thermostats'!S26+'Comm 95+ Furnace - New'!S26+'Comm 95+% Furnace - Replace'!S26+Custom!S26+'Energy Audits'!S26,0)","v":60},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U26+'Res .95+% Res Furnace - Replace'!U26+'Programmable Thermostats'!U26+'Comm 95+ Furnace - New'!U26+'Comm 95+% Furnace - Replace'!U26+Custom!U26+'Energy Audits'!U26,0)","v":9748},34617,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X26+'Res .95+% Res Furnace - Replace'!X26+'Programmable Thermostats'!X26+'Comm 95+ Furnace - New'!X26+'Comm 95+% Furnace - Replace'!X26+Custom!X26+'Energy Audits'!X26,0)","v":10928},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y26+'Res .95+% Res Furnace - Replace'!Y26+'Programmable Thermostats'!Y26+'Comm 95+ Furnace - New'!Y26+'Comm 95+% Furnace - Replace'!Y26+Custom!Y26+'Energy Audits'!Y26,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z26+'Res .95+% Res Furnace - Replace'!Z26+'Programmable Thermostats'!Z26+'Comm 95+ Furnace - New'!Z26+'Comm 95+% Furnace - Replace'!Z26+Custom!Z26+'Energy Audits'!Z26,0)","v":0},10928,23689,null,null,2028,24869,9748,34617,null,0,0,0,null,34617,null,null,2028,24869,9748,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT26+'Res .95+% Res Furnace - Replace'!AU26+'Programmable Thermostats'!AU26+'Comm 95+ Furnace - New'!AU26+'Comm 95+% Furnace - Replace'!AU26+Custom!AU26+'Energy Audits'!AU26,0)","v":12407},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV26+'Res .95+% Res Furnace - Replace'!AW26+'Programmable Thermostats'!AW26+'Comm 95+ Furnace - New'!AW26+'Comm 95+% Furnace - Replace'!AW26+Custom!AW26+'Energy Audits'!AW26,0)","v":2940},null,null,49964,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA26+'Res .95+% Res Furnace - Replace'!BB26+'Programmable Thermostats'!BB26+'Comm 95+ Furnace - New'!BB26+'Comm 95+% Furnace - Replace'!BB26+Custom!BB26+'Energy Audits'!BB26,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB26+'Res .95+% Res Furnace - Replace'!BC26+'Programmable Thermostats'!BC26+'Comm 95+ Furnace - New'!BC26+'Comm 95+% Furnace - Replace'!BC26+Custom!BC26+'Energy Audits'!BC26,0)","v":0},0,49964,null,null,2028,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH26+'Res .95+% Res Furnace - Replace'!BI26+'Programmable Thermostats'!BI26+'Comm 95+ Furnace - New'!BI26+'Comm 95+% Furnace - Replace'!BI26+Custom!BI26,0)","v":0},5975,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK26+'Res .95+% Res Furnace - Replace'!BL26+'Programmable Thermostats'!BL26+'Comm 95+ Furnace - New'!BL26+'Comm 95+% Furnace - Replace'!BL26+Custom!BL26+'Energy Audits'!BL26,0)","v":60048},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM26+'Res .95+% Res Furnace - Replace'!BN26+'Programmable Thermostats'!BN26+'Comm 95+ Furnace - New'!BN26+'Comm 95+% Furnace - Replace'!BN26+Custom!BN26+'Energy Audits'!BN26,0)","v":73976},null,134024,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ26+'Res .95+% Res Furnace - Replace'!BR26+'Programmable Thermostats'!BR26+'Comm 95+ Furnace - New'!BR26+'Comm 95+% Furnace - Replace'!BR26+Custom!BR26+'Energy Audits'!BR26,0)","v":0},null,134024,null,null,2028,24869,9748,12407,47024,null,0,0,0,null,47024]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",null,null,null,null,15,null,2029,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M27+'Res .95+% Res Furnace - Replace'!M27+'Programmable Thermostats'!M27+'Comm 95+ Furnace - New'!M27+'Comm 95+% Furnace - Replace'!M27+Custom!M27+'Energy Audits'!M27,0)","v":5975},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O27+'Res .95+% Res Furnace - Replace'!O27+'Programmable Thermostats'!O27+'Comm 95+ Furnace - New'!O27+'Comm 95+% Furnace - Replace'!O27+Custom!O27+'Energy Audits'!O27,0)","v":25734},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q27+'Res .95+% Res Furnace - Replace'!Q27+'Programmable Thermostats'!Q27+'Comm 95+ Furnace - New'!Q27+'Comm 95+% Furnace - Replace'!Q27+Custom!Q27+'Energy Audits'!Q27,0)","v":0},25734,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S27+'Res .95+% Res Furnace - Replace'!S27+'Programmable Thermostats'!S27+'Comm 95+ Furnace - New'!S27+'Comm 95+% Furnace - Replace'!S27+Custom!S27+'Energy Audits'!S27,0)","v":60},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U27+'Res .95+% Res Furnace - Replace'!U27+'Programmable Thermostats'!U27+'Comm 95+ Furnace - New'!U27+'Comm 95+% Furnace - Replace'!U27+Custom!U27+'Energy Audits'!U27,0)","v":9868},35602,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X27+'Res .95+% Res Furnace - Replace'!X27+'Programmable Thermostats'!X27+'Comm 95+ Furnace - New'!X27+'Comm 95+% Furnace - Replace'!X27+Custom!X27+'Energy Audits'!X27,0)","v":11310},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y27+'Res .95+% Res Furnace - Replace'!Y27+'Programmable Thermostats'!Y27+'Comm 95+ Furnace - New'!Y27+'Comm 95+% Furnace - Replace'!Y27+Custom!Y27+'Energy Audits'!Y27,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z27+'Res .95+% Res Furnace - Replace'!Z27+'Programmable Thermostats'!Z27+'Comm 95+ Furnace - New'!Z27+'Comm 95+% Furnace - Replace'!Z27+Custom!Z27+'Energy Audits'!Z27,0)","v":0},11310,24292,null,null,2029,25734,9868,35602,null,0,0,0,null,35602,null,null,2029,25734,9868,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT27+'Res .95+% Res Furnace - Replace'!AU27+'Programmable Thermostats'!AU27+'Comm 95+ Furnace - New'!AU27+'Comm 95+% Furnace - Replace'!AU27+Custom!AU27+'Energy Audits'!AU27,0)","v":13059},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV27+'Res .95+% Res Furnace - Replace'!AW27+'Programmable Thermostats'!AW27+'Comm 95+ Furnace - New'!AW27+'Comm 95+% Furnace - Replace'!AW27+Custom!AW27+'Energy Audits'!AW27,0)","v":3012},null,null,51673,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA27+'Res .95+% Res Furnace - Replace'!BB27+'Programmable Thermostats'!BB27+'Comm 95+ Furnace - New'!BB27+'Comm 95+% Furnace - Replace'!BB27+Custom!BB27+'Energy Audits'!BB27,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB27+'Res .95+% Res Furnace - Replace'!BC27+'Programmable Thermostats'!BC27+'Comm 95+ Furnace - New'!BC27+'Comm 95+% Furnace - Replace'!BC27+Custom!BC27+'Energy Audits'!BC27,0)","v":0},0,51673,null,null,2029,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH27+'Res .95+% Res Furnace - Replace'!BI27+'Programmable Thermostats'!BI27+'Comm 95+ Furnace - New'!BI27+'Comm 95+% Furnace - Replace'!BI27+Custom!BI27,0)","v":0},5975,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK27+'Res .95+% Res Furnace - Replace'!BL27+'Programmable Thermostats'!BL27+'Comm 95+ Furnace - New'!BL27+'Comm 95+% Furnace - Replace'!BL27+Custom!BL27+'Energy Audits'!BL27,0)","v":62148},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM27+'Res .95+% Res Furnace - Replace'!BN27+'Programmable Thermostats'!BN27+'Comm 95+ Furnace - New'!BN27+'Comm 95+% Furnace - Replace'!BN27+Custom!BN27+'Energy Audits'!BN27,0)","v":76578},null,138726,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ27+'Res .95+% Res Furnace - Replace'!BR27+'Programmable Thermostats'!BR27+'Comm 95+ Furnace - New'!BR27+'Comm 95+% Furnace - Replace'!BR27+Custom!BR27+'Energy Audits'!BR27,0)","v":0},null,138726,null,null,2029,25734,9868,13059,48661,null,0,0,0,null,48661]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,null,null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",null,null,null,null,16,null,2030,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M28+'Res .95+% Res Furnace - Replace'!M28+'Programmable Thermostats'!M28+'Comm 95+ Furnace - New'!M28+'Comm 95+% Furnace - Replace'!M28+Custom!M28+'Energy Audits'!M28,0)","v":5975},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O28+'Res .95+% Res Furnace - Replace'!O28+'Programmable Thermostats'!O28+'Comm 95+ Furnace - New'!O28+'Comm 95+% Furnace - Replace'!O28+Custom!O28+'Energy Audits'!O28,0)","v":26637},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q28+'Res .95+% Res Furnace - Replace'!Q28+'Programmable Thermostats'!Q28+'Comm 95+ Furnace - New'!Q28+'Comm 95+% Furnace - Replace'!Q28+Custom!Q28+'Energy Audits'!Q28,0)","v":0},26637,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S28+'Res .95+% Res Furnace - Replace'!S28+'Programmable Thermostats'!S28+'Comm 95+ Furnace - New'!S28+'Comm 95+% Furnace - Replace'!S28+Custom!S28+'Energy Audits'!S28,0)","v":60},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U28+'Res .95+% Res Furnace - Replace'!U28+'Programmable Thermostats'!U28+'Comm 95+ Furnace - New'!U28+'Comm 95+% Furnace - Replace'!U28+Custom!U28+'Energy Audits'!U28,0)","v":9927},36564,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X28+'Res .95+% Res Furnace - Replace'!X28+'Programmable Thermostats'!X28+'Comm 95+ Furnace - New'!X28+'Comm 95+% Furnace - Replace'!X28+Custom!X28+'Energy Audits'!X28,0)","v":11707},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y28+'Res .95+% Res Furnace - Replace'!Y28+'Programmable Thermostats'!Y28+'Comm 95+ Furnace - New'!Y28+'Comm 95+% Furnace - Replace'!Y28+Custom!Y28+'Energy Audits'!Y28,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z28+'Res .95+% Res Furnace - Replace'!Z28+'Programmable Thermostats'!Z28+'Comm 95+ Furnace - New'!Z28+'Comm 95+% Furnace - Replace'!Z28+Custom!Z28+'Energy Audits'!Z28,0)","v":0},11707,24857,null,null,2030,26637,9927,36564,null,0,0,0,null,36564,null,null,2030,26637,9927,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT28+'Res .95+% Res Furnace - Replace'!AU28+'Programmable Thermostats'!AU28+'Comm 95+ Furnace - New'!AU28+'Comm 95+% Furnace - Replace'!AU28+Custom!AU28+'Energy Audits'!AU28,0)","v":13385},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV28+'Res .95+% Res Furnace - Replace'!AW28+'Programmable Thermostats'!AW28+'Comm 95+ Furnace - New'!AW28+'Comm 95+% Furnace - Replace'!AW28+Custom!AW28+'Energy Audits'!AW28,0)","v":3077},null,null,53026,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA28+'Res .95+% Res Furnace - Replace'!BB28+'Programmable Thermostats'!BB28+'Comm 95+ Furnace - New'!BB28+'Comm 95+% Furnace - Replace'!BB28+Custom!BB28+'Energy Audits'!BB28,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB28+'Res .95+% Res Furnace - Replace'!BC28+'Programmable Thermostats'!BC28+'Comm 95+ Furnace - New'!BC28+'Comm 95+% Furnace - Replace'!BC28+Custom!BC28+'Energy Audits'!BC28,0)","v":0},0,53026,null,null,2030,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH28+'Res .95+% Res Furnace - Replace'!BI28+'Programmable Thermostats'!BI28+'Comm 95+ Furnace - New'!BI28+'Comm 95+% Furnace - Replace'!BI28+Custom!BI28,0)","v":0},5975,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK28+'Res .95+% Res Furnace - Replace'!BL28+'Programmable Thermostats'!BL28+'Comm 95+ Furnace - New'!BL28+'Comm 95+% Furnace - Replace'!BL28+Custom!BL28+'Energy Audits'!BL28,0)","v":64324},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM28+'Res .95+% Res Furnace - Replace'!BN28+'Programmable Thermostats'!BN28+'Comm 95+ Furnace - New'!BN28+'Comm 95+% Furnace - Replace'!BN28+Custom!BN28+'Energy Audits'!BN28,0)","v":79190},null,143514,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ28+'Res .95+% Res Furnace - Replace'!BR28+'Programmable Thermostats'!BR28+'Comm 95+ Furnace - New'!BR28+'Comm 95+% Furnace - Replace'!BR28+Custom!BR28+'Energy Audits'!BR28,0)","v":0},null,143514,null,null,2030,26637,9927,13385,49949,null,0,0,0,null,49949]
["    Escalation Rate =",null,null,null,null,null,null,null,null,17,null,2031,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M29+'Res .95+% Res Furnace - Replace'!M29+'Programmable Thermostats'!M29+'Comm 95+ Furnace - New'!M29+'Comm 95+% Furnace - Replace'!M29+Custom!M29+'Energy Audits'!M29,0)","v":4869},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O29+'Res .95+% Res Furnace - Replace'!O29+'Programmable Thermostats'!O29+'Comm 95+ Furnace - New'!O29+'Comm 95+% Furnace - Replace'!O29+Custom!O29+'Energy Audits'!O29,0)","v":22466},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q29+'Res .95+% Res Furnace - Replace'!Q29+'Programmable Thermostats'!Q29+'Comm 95+ Furnace - New'!Q29+'Comm 95+% Furnace - Replace'!Q29+Custom!Q29+'Energy Audits'!Q29,0)","v":0},22466,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S29+'Res .95+% Res Furnace - Replace'!S29+'Programmable Thermostats'!S29+'Comm 95+ Furnace - New'!S29+'Comm 95+% Furnace - Replace'!S29+Custom!S29+'Energy Audits'!S29,0)","v":49},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U29+'Res .95+% Res Furnace - Replace'!U29+'Programmable Thermostats'!U29+'Comm 95+ Furnace - New'!U29+'Comm 95+% Furnace - Replace'!U29+Custom!U29+'Energy Audits'!U29,0)","v":8183},30649,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X29+'Res .95+% Res Furnace - Replace'!X29+'Programmable Thermostats'!X29+'Comm 95+ Furnace - New'!X29+'Comm 95+% Furnace - Replace'!X29+Custom!X29+'Energy Audits'!X29,0)","v":10809},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y29+'Res .95+% Res Furnace - Replace'!Y29+'Programmable Thermostats'!Y29+'Comm 95+ Furnace - New'!Y29+'Comm 95+% Furnace - Replace'!Y29+Custom!Y29+'Energy Audits'!Y29,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z29+'Res .95+% Res Furnace - Replace'!Z29+'Programmable Thermostats'!Z29+'Comm 95+ Furnace - New'!Z29+'Comm 95+% Furnace - Replace'!Z29+Custom!Z29+'Energy Audits'!Z29,0)","v":0},10809,19840,null,null,2031,22466,8183,30649,null,0,0,0,null,30649,null,null,2031,22466,8183,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT29+'Res .95+% Res Furnace - Replace'!AU29+'Programmable Thermostats'!AU29+'Comm 95+ Furnace - New'!AU29+'Comm 95+% Furnace - Replace'!AU29+Custom!AU29+'Energy Audits'!AU29,0)","v":14038},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV29+'Res .95+% Res Furnace - Replace'!AW29+'Programmable Thermostats'!AW29+'Comm 95+ Furnace - New'!AW29+'Comm 95+% Furnace - Replace'!AW29+Custom!AW29+'Energy Audits'!AW29,0)","v":2566},null,null,47253,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA29+'Res .95+% Res Furnace - Replace'!BB29+'Programmable Thermostats'!BB29+'Comm 95+ Furnace - New'!BB29+'Comm 95+% Furnace - Replace'!BB29+Custom!BB29+'Energy Audits'!BB29,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB29+'Res .95+% Res Furnace - Replace'!BC29+'Programmable Thermostats'!BC29+'Comm 95+ Furnace - New'!BC29+'Comm 95+% Furnace - Replace'!BC29+Custom!BC29+'Energy Audits'!BC29,0)","v":0},0,47253,null,null,2031,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH29+'Res .95+% Res Furnace - Replace'!BI29+'Programmable Thermostats'!BI29+'Comm 95+ Furnace - New'!BI29+'Comm 95+% Furnace - Replace'!BI29+Custom!BI29,0)","v":0},4869,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK29+'Res .95+% Res Furnace - Replace'!BL29+'Programmable Thermostats'!BL29+'Comm 95+ Furnace - New'!BL29+'Comm 95+% Furnace - Replace'!BL29+Custom!BL29+'Energy Audits'!BL29,0)","v":55689},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM29+'Res .95+% Res Furnace - Replace'!BN29+'Programmable Thermostats'!BN29+'Comm 95+ Furnace - New'!BN29+'Comm 95+% Furnace - Replace'!BN29+Custom!BN29+'Energy Audits'!BN29,0)","v":82119},null,137808,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ29+'Res .95+% Res Furnace - Replace'!BR29+'Programmable Thermostats'!BR29+'Comm 95+ Furnace - New'!BR29+'Comm 95+% Furnace - Replace'!BR29+Custom!BR29+'Energy Audits'!BR29,0)","v":0},null,137808,null,null,2031,22466,8183,14038,44687,null,0,0,0,null,44687]
[null,null,null,null,"23) Number of Participants =",{"$f":"+'Total Program'!F30+'Energy Audits'!F30","v":691},null,null,null,18,null,2032,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M30+'Res .95+% Res Furnace - Replace'!M30+'Programmable Thermostats'!M30+'Comm 95+ Furnace - New'!M30+'Comm 95+% Furnace - Replace'!M30+Custom!M30+'Energy Audits'!M30,0)","v":4869},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O30+'Res .95+% Res Furnace - Replace'!O30+'Programmable Thermostats'!O30+'Comm 95+ Furnace - New'!O30+'Comm 95+% Furnace - Replace'!O30+Custom!O30+'Energy Audits'!O30,0)","v":23254},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q30+'Res .95+% Res Furnace - Replace'!Q30+'Programmable Thermostats'!Q30+'Comm 95+ Furnace - New'!Q30+'Comm 95+% Furnace - Replace'!Q30+Custom!Q30+'Energy Audits'!Q30,0)","v":0},23254,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S30+'Res .95+% Res Furnace - Replace'!S30+'Programmable Thermostats'!S30+'Comm 95+ Furnace - New'!S30+'Comm 95+% Furnace - Replace'!S30+Custom!S30+'Energy Audits'!S30,0)","v":49},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U30+'Res .95+% Res Furnace - Replace'!U30+'Programmable Thermostats'!U30+'Comm 95+ Furnace - New'!U30+'Comm 95+% Furnace - Replace'!U30+Custom!U30+'Energy Audits'!U30,0)","v":8279},31533,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X30+'Res .95+% Res Furnace - Replace'!X30+'Programmable Thermostats'!X30+'Comm 95+ Furnace - New'!X30+'Comm 95+% Furnace - Replace'!X30+Custom!X30+'Energy Audits'!X30,0)","v":11184},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y30+'Res .95+% Res Furnace - Replace'!Y30+'Programmable Thermostats'!Y30+'Comm 95+ Furnace - New'!Y30+'Comm 95+% Furnace - Replace'!Y30+Custom!Y30+'Energy Audits'!Y30,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z30+'Res .95+% Res Furnace - Replace'!Z30+'Programmable Thermostats'!Z30+'Comm 95+ Furnace - New'!Z30+'Comm 95+% Furnace - Replace'!Z30+Custom!Z30+'Energy Audits'!Z30,0)","v":0},11184,20349,null,null,2032,23254,8279,31533,null,0,0,0,null,31533,null,null,2032,23254,8279,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT30+'Res .95+% Res Furnace - Replace'!AU30+'Programmable Thermostats'!AU30+'Comm 95+ Furnace - New'!AU30+'Comm 95+% Furnace - Replace'!AU30+Custom!AU30+'Energy Audits'!AU30,0)","v":14364},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV30+'Res .95+% Res Furnace - Replace'!AW30+'Programmable Thermostats'!AW30+'Comm 95+ Furnace - New'!AW30+'Comm 95+% Furnace - Replace'!AW30+Custom!AW30+'Energy Audits'!AW30,0)","v":2625},null,null,48522,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA30+'Res .95+% Res Furnace - Replace'!BB30+'Programmable Thermostats'!BB30+'Comm 95+ Furnace - New'!BB30+'Comm 95+% Furnace - Replace'!BB30+Custom!BB30+'Energy Audits'!BB30,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB30+'Res .95+% Res Furnace - Replace'!BC30+'Programmable Thermostats'!BC30+'Comm 95+ Furnace - New'!BC30+'Comm 95+% Furnace - Replace'!BC30+Custom!BC30+'Energy Audits'!BC30,0)","v":0},0,48522,null,null,2032,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH30+'Res .95+% Res Furnace - Replace'!BI30+'Programmable Thermostats'!BI30+'Comm 95+ Furnace - New'!BI30+'Comm 95+% Furnace - Replace'!BI30+Custom!BI30,0)","v":0},4869,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK30+'Res .95+% Res Furnace - Replace'!BL30+'Programmable Thermostats'!BL30+'Comm 95+ Furnace - New'!BL30+'Comm 95+% Furnace - Replace'!BL30+Custom!BL30+'Energy Audits'!BL30,0)","v":57639},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM30+'Res .95+% Res Furnace - Replace'!BN30+'Programmable Thermostats'!BN30+'Comm 95+ Furnace - New'!BN30+'Comm 95+% Furnace - Replace'!BN30+Custom!BN30+'Energy Audits'!BN30,0)","v":84730},null,142369,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ30+'Res .95+% Res Furnace - Replace'!BR30+'Programmable Thermostats'!BR30+'Comm 95+ Furnace - New'!BR30+'Comm 95+% Furnace - Replace'!BR30+Custom!BR30+'Energy Audits'!BR30,0)","v":0},null,142369,null,null,2032,23254,8279,14364,45897,null,0,0,0,null,45897,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":6}]
["8) Non-Gas Fuel Loss Factor",null,null,null,null,null,null,null,null,19,null,2033,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M31+'Res .95+% Res Furnace - Replace'!M31+'Programmable Thermostats'!M31+'Comm 95+ Furnace - New'!M31+'Comm 95+% Furnace - Replace'!M31+Custom!M31+'Energy Audits'!M31,0)","v":4869},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O31+'Res .95+% Res Furnace - Replace'!O31+'Programmable Thermostats'!O31+'Comm 95+ Furnace - New'!O31+'Comm 95+% Furnace - Replace'!O31+Custom!O31+'Energy Audits'!O31,0)","v":24067},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q31+'Res .95+% Res Furnace - Replace'!Q31+'Programmable Thermostats'!Q31+'Comm 95+ Furnace - New'!Q31+'Comm 95+% Furnace - Replace'!Q31+Custom!Q31+'Energy Audits'!Q31,0)","v":0},24067,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S31+'Res .95+% Res Furnace - Replace'!S31+'Programmable Thermostats'!S31+'Comm 95+ Furnace - New'!S31+'Comm 95+% Furnace - Replace'!S31+Custom!S31+'Energy Audits'!S31,0)","v":49},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U31+'Res .95+% Res Furnace - Replace'!U31+'Programmable Thermostats'!U31+'Comm 95+ Furnace - New'!U31+'Comm 95+% Furnace - Replace'!U31+Custom!U31+'Energy Audits'!U31,0)","v":8328},32395,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X31+'Res .95+% Res Furnace - Replace'!X31+'Programmable Thermostats'!X31+'Comm 95+ Furnace - New'!X31+'Comm 95+% Furnace - Replace'!X31+Custom!X31+'Energy Audits'!X31,0)","v":11578},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y31+'Res .95+% Res Furnace - Replace'!Y31+'Programmable Thermostats'!Y31+'Comm 95+ Furnace - New'!Y31+'Comm 95+% Furnace - Replace'!Y31+Custom!Y31+'Energy Audits'!Y31,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z31+'Res .95+% Res Furnace - Replace'!Z31+'Programmable Thermostats'!Z31+'Comm 95+ Furnace - New'!Z31+'Comm 95+% Furnace - Replace'!Z31+Custom!Z31+'Energy Audits'!Z31,0)","v":0},11578,20817,null,null,2033,24067,8328,32395,null,0,0,0,null,32395,null,null,2033,24067,8328,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT31+'Res .95+% Res Furnace - Replace'!AU31+'Programmable Thermostats'!AU31+'Comm 95+ Furnace - New'!AU31+'Comm 95+% Furnace - Replace'!AU31+Custom!AU31+'Energy Audits'!AU31,0)","v":15017},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV31+'Res .95+% Res Furnace - Replace'!AW31+'Programmable Thermostats'!AW31+'Comm 95+ Furnace - New'!AW31+'Comm 95+% Furnace - Replace'!AW31+Custom!AW31+'Energy Audits'!AW31,0)","v":2688},null,null,50100,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA31+'Res .95+% Res Furnace - Replace'!BB31+'Programmable Thermostats'!BB31+'Comm 95+ Furnace - New'!BB31+'Comm 95+% Furnace - Replace'!BB31+Custom!BB31+'Energy Audits'!BB31,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB31+'Res .95+% Res Furnace - Replace'!BC31+'Programmable Thermostats'!BC31+'Comm 95+ Furnace - New'!BC31+'Comm 95+% Furnace - Replace'!BC31+Custom!BC31+'Energy Audits'!BC31,0)","v":0},0,50100,null,null,2033,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH31+'Res .95+% Res Furnace - Replace'!BI31+'Programmable Thermostats'!BI31+'Comm 95+ Furnace - New'!BI31+'Comm 95+% Furnace - Replace'!BI31+Custom!BI31,0)","v":0},4869,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK31+'Res .95+% Res Furnace - Replace'!BL31+'Programmable Thermostats'!BL31+'Comm 95+ Furnace - New'!BL31+'Comm 95+% Furnace - Replace'!BL31+Custom!BL31+'Energy Audits'!BL31,0)","v":59657},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM31+'Res .95+% Res Furnace - Replace'!BN31+'Programmable Thermostats'!BN31+'Comm 95+ Furnace - New'!BN31+'Comm 95+% Furnace - Replace'!BN31+Custom!BN31+'Energy Audits'!BN31,0)","v":87985},null,147642,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ31+'Res .95+% Res Furnace - Replace'!BR31+'Programmable Thermostats'!BR31+'Comm 95+ Furnace - New'!BR31+'Comm 95+% Furnace - Replace'!BR31+Custom!BR31+'Energy Audits'!BR31,0)","v":0},null,147642,null,null,2033,24067,8328,15017,47412,null,0,0,0,null,47412,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":7}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program'!F32+'Energy Audits'!F32","v":6604},null,null,null,20,null,2034,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M32+'Res .95+% Res Furnace - Replace'!M32+'Programmable Thermostats'!M32+'Comm 95+ Furnace - New'!M32+'Comm 95+% Furnace - Replace'!M32+Custom!M32+'Energy Audits'!M32,0)","v":4869},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O32+'Res .95+% Res Furnace - Replace'!O32+'Programmable Thermostats'!O32+'Comm 95+ Furnace - New'!O32+'Comm 95+% Furnace - Replace'!O32+Custom!O32+'Energy Audits'!O32,0)","v":24910},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q32+'Res .95+% Res Furnace - Replace'!Q32+'Programmable Thermostats'!Q32+'Comm 95+ Furnace - New'!Q32+'Comm 95+% Furnace - Replace'!Q32+Custom!Q32+'Energy Audits'!Q32,0)","v":0},24910,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S32+'Res .95+% Res Furnace - Replace'!S32+'Programmable Thermostats'!S32+'Comm 95+ Furnace - New'!S32+'Comm 95+% Furnace - Replace'!S32+Custom!S32+'Energy Audits'!S32,0)","v":49},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U32+'Res .95+% Res Furnace - Replace'!U32+'Programmable Thermostats'!U32+'Comm 95+ Furnace - New'!U32+'Comm 95+% Furnace - Replace'!U32+Custom!U32+'Energy Audits'!U32,0)","v":8426},33336,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X32+'Res .95+% Res Furnace - Replace'!X32+'Programmable Thermostats'!X32+'Comm 95+ Furnace - New'!X32+'Comm 95+% Furnace - Replace'!X32+Custom!X32+'Energy Audits'!X32,0)","v":11981},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y32+'Res .95+% Res Furnace - Replace'!Y32+'Programmable Thermostats'!Y32+'Comm 95+ Furnace - New'!Y32+'Comm 95+% Furnace - Replace'!Y32+Custom!Y32+'Energy Audits'!Y32,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z32+'Res .95+% Res Furnace - Replace'!Z32+'Programmable Thermostats'!Z32+'Comm 95+ Furnace - New'!Z32+'Comm 95+% Furnace - Replace'!Z32+Custom!Z32+'Energy Audits'!Z32,0)","v":0},11981,21355,null,null,2034,24910,8426,33336,null,0,0,0,null,33336,null,null,2034,24910,8426,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT32+'Res .95+% Res Furnace - Replace'!AU32+'Programmable Thermostats'!AU32+'Comm 95+ Furnace - New'!AU32+'Comm 95+% Furnace - Replace'!AU32+Custom!AU32+'Energy Audits'!AU32,0)","v":15344},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV32+'Res .95+% Res Furnace - Replace'!AW32+'Programmable Thermostats'!AW32+'Comm 95+ Furnace - New'!AW32+'Comm 95+% Furnace - Replace'!AW32+Custom!AW32+'Energy Audits'!AW32,0)","v":2747},null,null,51427,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA32+'Res .95+% Res Furnace - Replace'!BB32+'Programmable Thermostats'!BB32+'Comm 95+ Furnace - New'!BB32+'Comm 95+% Furnace - Replace'!BB32+Custom!BB32+'Energy Audits'!BB32,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB32+'Res .95+% Res Furnace - Replace'!BC32+'Programmable Thermostats'!BC32+'Comm 95+ Furnace - New'!BC32+'Comm 95+% Furnace - Replace'!BC32+Custom!BC32+'Energy Audits'!BC32,0)","v":0},0,51427,null,null,2034,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH32+'Res .95+% Res Furnace - Replace'!BI32+'Programmable Thermostats'!BI32+'Comm 95+ Furnace - New'!BI32+'Comm 95+% Furnace - Replace'!BI32+Custom!BI32,0)","v":0},4869,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK32+'Res .95+% Res Furnace - Replace'!BL32+'Programmable Thermostats'!BL32+'Comm 95+ Furnace - New'!BL32+'Comm 95+% Furnace - Replace'!BL32+Custom!BL32+'Energy Audits'!BL32,0)","v":61743},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM32+'Res .95+% Res Furnace - Replace'!BN32+'Programmable Thermostats'!BN32+'Comm 95+ Furnace - New'!BN32+'Comm 95+% Furnace - Replace'!BN32+Custom!BN32+'Energy Audits'!BN32,0)","v":90925},null,152668,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ32+'Res .95+% Res Furnace - Replace'!BR32+'Programmable Thermostats'!BR32+'Comm 95+ Furnace - New'!BR32+'Comm 95+% Furnace - Replace'!BR32+Custom!BR32+'Energy Audits'!BR32,0)","v":0},null,152668,null,null,2034,24910,8426,15344,48680,null,0,0,0,null,48680,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":8}]
["9) Gas Environmental Damage Factor =",null,null,null,null,null,null,null,null,21,null,2035,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M33+'Res .95+% Res Furnace - Replace'!M33+'Programmable Thermostats'!M33+'Comm 95+ Furnace - New'!M33+'Comm 95+% Furnace - Replace'!M33+Custom!M33+'Energy Audits'!M33,0)","v":4869},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O33+'Res .95+% Res Furnace - Replace'!O33+'Programmable Thermostats'!O33+'Comm 95+ Furnace - New'!O33+'Comm 95+% Furnace - Replace'!O33+Custom!O33+'Energy Audits'!O33,0)","v":25781},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q33+'Res .95+% Res Furnace - Replace'!Q33+'Programmable Thermostats'!Q33+'Comm 95+ Furnace - New'!Q33+'Comm 95+% Furnace - Replace'!Q33+Custom!Q33+'Energy Audits'!Q33,0)","v":0},25781,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S33+'Res .95+% Res Furnace - Replace'!S33+'Programmable Thermostats'!S33+'Comm 95+ Furnace - New'!S33+'Comm 95+% Furnace - Replace'!S33+Custom!S33+'Energy Audits'!S33,0)","v":49},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U33+'Res .95+% Res Furnace - Replace'!U33+'Programmable Thermostats'!U33+'Comm 95+ Furnace - New'!U33+'Comm 95+% Furnace - Replace'!U33+Custom!U33+'Energy Audits'!U33,0)","v":8523},34304,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X33+'Res .95+% Res Furnace - Replace'!X33+'Programmable Thermostats'!X33+'Comm 95+ Furnace - New'!X33+'Comm 95+% Furnace - Replace'!X33+Custom!X33+'Energy Audits'!X33,0)","v":12403},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y33+'Res .95+% Res Furnace - Replace'!Y33+'Programmable Thermostats'!Y33+'Comm 95+ Furnace - New'!Y33+'Comm 95+% Furnace - Replace'!Y33+Custom!Y33+'Energy Audits'!Y33,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z33+'Res .95+% Res Furnace - Replace'!Z33+'Programmable Thermostats'!Z33+'Comm 95+ Furnace - New'!Z33+'Comm 95+% Furnace - Replace'!Z33+Custom!Z33+'Energy Audits'!Z33,0)","v":0},12403,21901,null,null,2035,25781,8523,34304,null,0,0,0,null,34304,null,null,2035,25781,8523,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT33+'Res .95+% Res Furnace - Replace'!AU33+'Programmable Thermostats'!AU33+'Comm 95+ Furnace - New'!AU33+'Comm 95+% Furnace - Replace'!AU33+Custom!AU33+'Energy Audits'!AU33,0)","v":15998},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV33+'Res .95+% Res Furnace - Replace'!AW33+'Programmable Thermostats'!AW33+'Comm 95+ Furnace - New'!AW33+'Comm 95+% Furnace - Replace'!AW33+Custom!AW33+'Energy Audits'!AW33,0)","v":2809},null,null,53111,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA33+'Res .95+% Res Furnace - Replace'!BB33+'Programmable Thermostats'!BB33+'Comm 95+ Furnace - New'!BB33+'Comm 95+% Furnace - Replace'!BB33+Custom!BB33+'Energy Audits'!BB33,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB33+'Res .95+% Res Furnace - Replace'!BC33+'Programmable Thermostats'!BC33+'Comm 95+ Furnace - New'!BC33+'Comm 95+% Furnace - Replace'!BC33+Custom!BC33+'Energy Audits'!BC33,0)","v":0},0,53111,null,null,2035,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH33+'Res .95+% Res Furnace - Replace'!BI33+'Programmable Thermostats'!BI33+'Comm 95+ Furnace - New'!BI33+'Comm 95+% Furnace - Replace'!BI33+Custom!BI33,0)","v":0},4869,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK33+'Res .95+% Res Furnace - Replace'!BL33+'Programmable Thermostats'!BL33+'Comm 95+ Furnace - New'!BL33+'Comm 95+% Furnace - Replace'!BL33+Custom!BL33+'Energy Audits'!BL33,0)","v":63905},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM33+'Res .95+% Res Furnace - Replace'!BN33+'Programmable Thermostats'!BN33+'Comm 95+ Furnace - New'!BN33+'Comm 95+% Furnace - Replace'!BN33+Custom!BN33+'Energy Audits'!BN33,0)","v":94179},null,158084,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ33+'Res .95+% Res Furnace - Replace'!BR33+'Programmable Thermostats'!BR33+'Comm 95+ Furnace - New'!BR33+'Comm 95+% Furnace - Replace'!BR33+Custom!BR33+'Energy Audits'!BR33,0)","v":0},null,158084,null,null,2035,25781,8523,15998,50302,null,0,0,0,null,50302]
["     Escalation Rate =",null,null,null,"25) Incentive/Participant =",null,null,null,null,22,null,2036,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M34+'Res .95+% Res Furnace - Replace'!M34+'Programmable Thermostats'!M34+'Comm 95+ Furnace - New'!M34+'Comm 95+% Furnace - Replace'!M34+Custom!M34+'Energy Audits'!M34,0)","v":0},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O34+'Res .95+% Res Furnace - Replace'!O34+'Programmable Thermostats'!O34+'Comm 95+ Furnace - New'!O34+'Comm 95+% Furnace - Replace'!O34+Custom!O34+'Energy Audits'!O34,0)","v":0},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q34+'Res .95+% Res Furnace - Replace'!Q34+'Programmable Thermostats'!Q34+'Comm 95+ Furnace - New'!Q34+'Comm 95+% Furnace - Replace'!Q34+Custom!Q34+'Energy Audits'!Q34,0)","v":0},0,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S34+'Res .95+% Res Furnace - Replace'!S34+'Programmable Thermostats'!S34+'Comm 95+ Furnace - New'!S34+'Comm 95+% Furnace - Replace'!S34+Custom!S34+'Energy Audits'!S34,0)","v":0},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U34+'Res .95+% Res Furnace - Replace'!U34+'Programmable Thermostats'!U34+'Comm 95+ Furnace - New'!U34+'Comm 95+% Furnace - Replace'!U34+Custom!U34+'Energy Audits'!U34,0)","v":0},0,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X34+'Res .95+% Res Furnace - Replace'!X34+'Programmable Thermostats'!X34+'Comm 95+ Furnace - New'!X34+'Comm 95+% Furnace - Replace'!X34+Custom!X34+'Energy Audits'!X34,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y34+'Res .95+% Res Furnace - Replace'!Y34+'Programmable Thermostats'!Y34+'Comm 95+ Furnace - New'!Y34+'Comm 95+% Furnace - Replace'!Y34+Custom!Y34+'Energy Audits'!Y34,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z34+'Res .95+% Res Furnace - Replace'!Z34+'Programmable Thermostats'!Z34+'Comm 95+ Furnace - New'!Z34+'Comm 95+% Furnace - Replace'!Z34+Custom!Z34+'Energy Audits'!Z34,0)","v":0},0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT34+'Res .95+% Res Furnace - Replace'!AU34+'Programmable Thermostats'!AU34+'Comm 95+ Furnace - New'!AU34+'Comm 95+% Furnace - Replace'!AU34+Custom!AU34+'Energy Audits'!AU34,0)","v":0},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV34+'Res .95+% Res Furnace - Replace'!AW34+'Programmable Thermostats'!AW34+'Comm 95+ Furnace - New'!AW34+'Comm 95+% Furnace - Replace'!AW34+Custom!AW34+'Energy Audits'!AW34,0)","v":0},null,null,0,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BA34+'Res .95+% Res Furnace - Replace'!BB34+'Programmable Thermostats'!BB34+'Comm 95+ Furnace - New'!BB34+'Comm 95+% Furnace - Replace'!BB34+Custom!BB34+'Energy Audits'!BB34,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB34+'Res .95+% Res Furnace - Replace'!BC34+'Programmable Thermostats'!BC34+'Comm 95+ Furnace - New'!BC34+'Comm 95+% Furnace - Replace'!BC34+Custom!BC34+'Energy Audits'!BC34,0)","v":0},0,0,null,null,2036,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH34+'Res .95+% Res Furnace - Replace'!BI34+'Programmable Thermostats'!BI34+'Comm 95+ Furnace - New'!BI34+'Comm 95+% Furnace - Replace'!BI34+Custom!BI34,0)","v":0},0,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK34+'Res .95+% Res Furnace - Replace'!BL34+'Programmable Thermostats'!BL34+'Comm 95+ Furnace - New'!BL34+'Comm 95+% Furnace - Replace'!BL34+Custom!BL34+'Energy Audits'!BL34,0)","v":0},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM34+'Res .95+% Res Furnace - Replace'!BN34+'Programmable Thermostats'!BN34+'Comm 95+ Furnace - New'!BN34+'Comm 95+% Furnace - Replace'!BN34+Custom!BN34+'Energy Audits'!BN34,0)","v":0},null,0,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BQ34+'Res .95+% Res Furnace - Replace'!BR34+'Programmable Thermostats'!BR34+'Comm 95+ Furnace - New'!BR34+'Comm 95+% Furnace - Replace'!BR34+Custom!BR34+'Energy Audits'!BR34,0)","v":0},null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,23,null,2037,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!M35+'Res .95+% Res Furnace - Replace'!M35+'Programmable Thermostats'!M35+'Comm 95+ Furnace - New'!M35+'Comm 95+% Furnace - Replace'!M35+Custom!M35+'Energy Audits'!M35,0)","v":0},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!O35+'Res .95+% Res Furnace - Replace'!O35+'Programmable Thermostats'!O35+'Comm 95+ Furnace - New'!O35+'Comm 95+% Furnace - Replace'!O35+Custom!O35+'Energy Audits'!O35,0)","v":0},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Q35+'Res .95+% Res Furnace - Replace'!Q35+'Programmable Thermostats'!Q35+'Comm 95+ Furnace - New'!Q35+'Comm 95+% Furnace - Replace'!Q35+Custom!Q35+'Energy Audits'!Q35,0)","v":0},0,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!S35+'Res .95+% Res Furnace - Replace'!S35+'Programmable Thermostats'!S35+'Comm 95+ Furnace - New'!S35+'Comm 95+% Furnace - Replace'!S35+Custom!S35+'Energy Audits'!S35,0)","v":0},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!U35+'Res .95+% Res Furnace - Replace'!U35+'Programmable Thermostats'!U35+'Comm 95+ Furnace - New'!U35+'Comm 95+% Furnace - Replace'!U35+Custom!U35+'Energy Audits'!U35,0)","v":0},0,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!X35+'Res .95+% Res Furnace - Replace'!X35+'Programmable Thermostats'!X35+'Comm 95+ Furnace - New'!X35+'Comm 95+% Furnace - Replace'!X35+Custom!X35+'Energy Audits'!X35,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Y35+'Res .95+% Res Furnace - Replace'!Y35+'Programmable Thermostats'!Y35+'Comm 95+ Furnace - New'!Y35+'Comm 95+% Furnace - Replace'!Y35+Custom!Y35+'Energy Audits'!Y35,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!Z35+'Res .95+% Res Furnace - Replace'!Z35+'Programmable Thermostats'!Z35+'Comm 95+ Furnace - New'!Z35+'Comm 95+% Furnace - Replace'!Z35+Custom!Z35+'Energy Audits'!Z35,0)","v":0},0,0,null,null,2037,{"$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,2037,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AT35+'Res .95+% Res Furnace - Replace'!AU35+'Programmable Thermostats'!AU35+'Comm 95+ Furnace - New'!AU35+'Comm 95+% Furnace - Replace'!AU35+Custom!AU35+'Energy Audits'!AU35,0)","v":0},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!AV35+'Res .95+% Res Furnace - Replace'!AW35+'Programmable Thermostats'!AW35+'Comm 95+ Furnace - New'!AW35+'Comm 95+% Furnace - Replace'!AW35+Custom!AW35+'Energy Audits'!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+'Programmable Thermostats'!BB35+'Comm 95+ Furnace - New'!BB35+'Comm 95+% Furnace - Replace'!BB35+Custom!BB35+'Energy Audits'!BB35,0)","v":0},{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BB35+'Res .95+% Res Furnace - Replace'!BC35+'Programmable Thermostats'!BC35+'Comm 95+ Furnace - New'!BC35+'Comm 95+% Furnace - Replace'!BC35+Custom!BC35+'Energy Audits'!BC35,0)","v":0},{"$f":"BB35+BC35","v":0},{"$f":"AZ35-BD35","v":0},null,null,2037,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BH35+'Res .95+% Res Furnace - Replace'!BI35+'Programmable Thermostats'!BI35+'Comm 95+ Furnace - New'!BI35+'Comm 95+% Furnace - Replace'!BI35+Custom!BI35,0)","v":0},0,null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BK35+'Res .95+% Res Furnace - Replace'!BL35+'Programmable Thermostats'!BL35+'Comm 95+ Furnace - New'!BL35+'Comm 95+% Furnace - Replace'!BL35+Custom!BL35+'Energy Audits'!BL35,0)","v":0},null,{"$f":"+ROUND('Res .95+% Res Furnace - NEW'!BM35+'Res .95+% Res Furnace - Replace'!BN35+'Programmable Thermostats'!BN35+'Comm 95+ Furnace - New'!BN35+'Comm 95+% Furnace - Replace'!BN35+Custom!BN35+'Energy Audits'!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+'Programmable Thermostats'!BR35+'Comm 95+ Furnace - New'!BR35+'Comm 95+% Furnace - Replace'!BR35+Custom!BR35+'Energy Audits'!BR35,0)","v":0},null,0,null,null,2037,0,{"$f":"U35","v":0},{"$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":9}]
["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,{"$f":"SUM(M14:M35)","v":120260},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V35)","v":647612},null,null,null,null,{"$f":"SUM(AA14:AA35)","v":364170},{"$f":"SUM(AB14:AB35)","v":283442},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH35)","v":647612},null,null,null,{"$f":"SUM(AL14:AL35)","v":156614},null,{"$f":"SUM(AN14:AN35)","v":490998},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ35)","v":937301},null,null,null,{"$f":"SUM(BD14:BD35)","v":257632},{"$f":"SUM(BE14:BE35)","v":679669},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ35)","v":120260},null,null,null,null,null,{"$f":"SUM(BP14:BP35)","v":2639295},null,{"$f":"SUM(BR14:BR35)","v":239758},null,{"$f":"SUM(BT14:BT35)","v":2399537},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA35)","v":881693},null,null,null,{"$f":"SUM(CE14:CE35)","v":257632},null,{"$f":"SUM(CG14:CG35)","v":624061},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":10}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$41,V15:V35),0)","v":353677},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA35),0)","v":267429},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB35),0)","v":86248},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH35),0)","v":353677},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL35),0)","v":156614},null,{"$f":"+AH38-AL38","v":197063},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ35),0)","v":673974},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD35),0)","v":257632},{"$f":"AZ38-BD38","v":416342},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP35),0)","v":1217460},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR35),0)","v":239758},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT35),0)","v":977702},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA35),0)","v":474317},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE35),0)","v":257632},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG35),0)","v":216685}]
["11) Participant Discount Rate =",null,{"$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,{"$f":"AB38","v":86248},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN38","v":197063},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE38","v":416342},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT38","v":977702},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG38","v":216685},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":11}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!D27","v":7.2160000000000002E-2},null,"Test Results","NPV","B/C",null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V38/AA38,2)","v":1.32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH38/AL38,2)","v":2.2599999999999998},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ38/BD38,2)","v":2.62},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP38/BR38,20)","v":5.0778701857706503},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA38/CE38,2)","v":1.84},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":12}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N40","v":86248},{"$f":"N41","v":1.32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":13}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!D28","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG40","v":197063},{"$f":"AG41","v":2.2599999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":14}]
[null,null,null,null,"Societal Test",{"$f":"AS40","v":416342},{"$f":"AS41","v":2.62},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":977702},{"$f":"BJ41","v":5.0778701857706503},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY40","v":216685},{"$f":"BY41","v":1.84},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,2016,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":"$J27","v":15}]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":16}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":17}]
[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":7,"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$5","v":"Residential 95+% AFUE Furnace - New"}]
["Program Years:",{"$f":"+'Total Program'!B6","v":"2017 Actual"}]
[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,2017,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$7","v":6.21},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!K10","v":3366},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'!G10","v":57600},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$9","v":0.13546},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":60966}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$47-$C$45","v":3},null,{"$f":"$C$47","v":2017},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":1418},{"$f":"ROUND($C$17*(1),3)","v":2.5710000000000002},{"$f":"ROUND(M14*N14,0)","v":3646},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":3646},{"$f":"ROUND(M14*$C$23,1)","v":14.2},{"$f":"ROUND($C$20*(1),0)","v":142},{"$f":"ROUND(S14*T14,0)","v":2016},{"$f":"ROUND(+U14+R14,0)","v":5662},{"$f":"ROUND($F$36*(1+$C$11)^J14,3)","v":2.097},{"$f":"ROUND((1-$F$38)*(W14*M14),0)","v":1933},{"$f":"ROUND($F$11,0)","v":3366},{"$f":"ROUND($F$12,0)","v":57600},{"$f":"SUM(X14:Z14)","v":62899},{"$f":"V14-AA14","v":-57237},null,{"$f":"$C$47","v":2017},{"$f":"+R14","v":3646},{"$f":"+U14","v":2016},{"$f":"+AF14+AE14","v":5662},null,{"$f":"ROUND(Y14,0)","v":3366},{"$f":"ROUND(Z14,0)","v":57600},{"$f":"SUM(AI14:AJ14)","v":60966},null,{"$f":"+AG14-AK14","v":-55304},null,null,{"$f":"$C$47","v":2017},{"$f":"AE14","v":3646},{"$f":"+AF14","v":2016},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.5000000000000001E-2},{"$f":"ROUND(IF($C$47+$F$23>$AP14,$F$30*$F$27,0)*AS14,0)","v":3514},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":0.375},{"$f":"ROUND(AU14*M14,0)","v":532},null,null,{"$f":"ROUND(AQ14+AR14+AT14+AV14+AX14,0)","v":9708},null,{"$f":"ROUND($F$13,0)","v":60966},{"$f":"ROUND((F15*F30)-Z14,0)","v":384},{"$f":"BA14+BB14","v":61350},{"$f":"AY14-BC14","v":-51642},null,null,{"$f":"$C$47","v":2017},{"$f":"+F12","v":57600},{"$f":"+M14","v":1418},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":6.8849999999999998},{"$f":"ROUND(BI14*BJ14,0)","v":9763},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.15},{"$f":"ROUND(IF($C$47+$F$23>$BG14,$F$30*$F$27,0)*BL14,0)","v":21082},null,{"$f":"BH14+BK14+BM14+BN14","v":88445},null,{"$f":"ROUND(F15*F30,0)","v":57984},null,{"$f":"BO14-BQ14","v":30461},null,null,{"$f":"$C$47","v":2017},{"$f":"$R14","v":3646},{"$f":"U14","v":2016},{"$f":"AT14","v":3514},{"$f":"SUM(BW14:BY14)","v":9176},null,{"$f":"BA14","v":60966},{"$f":"BB14","v":384},{"$f":"SUM(CB14:CC14)","v":61350},null,{"$f":"BZ14-CD14","v":-52174}]
["   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":4},null,{"$f":"L14+1","v":2018},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":1418},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":2.851},4043,0,{"$f":"ROUND(M15*P15,0)","v":0},4043,{"$f":"ROUND(M15*$C$23,1)","v":14.2},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":146},{"$f":"ROUND(S15*T15,0)","v":2073},{"$f":"ROUND(+U15+R15,0)","v":6116},2.17,2000,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},2000,4116,null,{"$f":"AD14+1","v":2018},4043,2073,{"$f":"+AF15+AE15","v":6116},null,0,0,0,null,6116,null,null,{"$f":"AP14+1","v":2018},4043,2073,2.5999999999999999E-2,{"$f":"ROUND((IF($C$47+$F$23>$AP15,$F$27*$F$30,0)+IF($C$48+$G$23>AP15,$G$27*$G$30,0))*AS15,0)","v":3654},0.38300000000000001,543,null,null,{"$f":"ROUND(AQ15+AR15+AT15+AV15+AX15,0)","v":10313},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BA15+BB15","v":0},10313,null,null,{"$f":"BG14+1","v":2018},{"$f":"+G12","v":0},1418,7.1260000000000003,{"$f":"ROUND(BI15*BJ15,0)","v":10105},0.155,{"$f":"ROUND((IF($C$47+$F$23>BG15,$F$27*$F$30,0)+IF($C$48+$G$23>BG15,$G$27*$G$30,0))*BL15,0)","v":21784},null,31889,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BO15-BQ15","v":31889},null,null,{"$f":"BV14+1","v":2018},4043,2073,{"$f":"AT15","v":3654},{"$f":"SUM(BW15:BY15)","v":9770},null,{"$f":"BA15","v":0},0,{"$f":"SUM(CB15:CC15)","v":0},null,{"$f":"BZ15-CD15","v":9770}]
[null,null,null,null,null,null,null,null,null,5,null,2019,{"$f":"ROUND(IF($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$30,0),0)","v":1418},{"$f":"ROUND($C$17*(1+$C$18)^J15,3)","v":2.95},4183,0,0,4183,14.2,{"$f":"ROUND($C$20*(1+$C$21)^J15,0)","v":148},{"$f":"ROUND(S16*T16,0)","v":2102},6285,2.246,2070,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},2070,4215,null,2019,4183,2102,{"$f":"+AF16+AE16","v":6285},null,0,0,0,null,6285,null,null,2019,4183,2102,2.7E-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$30,0))*AS16,0)","v":3795},0.39200000000000002,556,null,null,10636,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,10636,null,null,2019,{"$f":"ROUND(H12,0)","v":0},1418,7.3760000000000003,{"$f":"ROUND(BI16*BJ16,0)","v":10459},0.161,{"$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$30,0))*BL16,0)","v":22628},null,33087,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,33087,null,null,2019,4183,2102,3795,10080,null,0,0,0,null,{"$f":"BZ16-CD16","v":10080}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":2.5710000000000002},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$D$35","v":0},null,null,null,6,null,2020,{"$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$30,0),0)","v":1418},3.0539999999999998,4331,0,0,4331,14.2,149,2116,6447,2.3250000000000002,2143,0,0,2143,4304,null,2020,4331,2116,6447,null,0,0,0,null,6447,null,null,2020,4331,2116,2.8000000000000001E-2,3935,0.40100000000000002,569,null,null,10951,null,0,0,0,10951,null,null,2020,0,1418,7.6340000000000003,10825,0.16700000000000001,{"$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$30,0))*BL17,0)","v":23471},null,34296,null,{"$f":"+BB17","v":0},null,34296,null,null,2020,4331,2116,3935,10382,null,0,0,0,null,10382]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$38","v":0},null,null,null,7,null,2021,1418,3.16,4481,0,0,4481,14.2,151,2144,6625,2.4060000000000001,2218,0,0,2218,4407,null,2021,4481,2144,6625,null,0,0,0,null,6625,null,null,2021,4481,2144,2.9000000000000001E-2,4076,0.41,581,null,null,11282,null,0,0,0,11282,null,null,2021,0,1418,7.9009999999999998,11204,0.17199999999999999,24174,null,35378,null,0,null,35378,null,null,2021,4481,2144,4076,10701,null,0,0,0,null,10701,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,8,null,2022,1418,3.2709999999999999,4638,0,0,4638,14.2,152,2158,6796,2.4900000000000002,2295,0,0,2295,4501,null,2022,4638,2158,6796,null,0,0,0,null,6796,null,null,2022,4638,2158,0.03,4216,0.42,596,null,null,11608,null,0,0,0,11608,null,null,2022,0,1418,8.1769999999999996,11595,0.17799999999999999,25017,null,36612,null,0,null,36612,null,null,2022,4638,2158,4216,11012,null,0,0,0,null,11012]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":141.94999999999999},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$D$41","v":0},null,null,null,9,null,2023,1418,3.3860000000000001,4801,0,0,4801,14.2,154,2187,6988,2.577,2375,0,0,2375,4613,null,2023,4801,2187,6988,null,0,0,0,null,6988,null,null,2023,4801,2187,3.1E-2,4357,0.42899999999999999,608,null,null,11953,null,0,0,0,11953,null,null,2023,0,1418,8.4640000000000004,12002,0.185,26001,null,38003,null,0,null,38003,null,null,2023,4801,2187,4357,11345,null,0,0,0,null,11345]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$44","v":0},null,null,null,10,null,2024,1418,3.504,4969,0,0,4969,14.2,155,2201,7170,2.6669999999999998,2458,0,0,2458,4712,null,2024,4969,2201,7170,null,0,0,0,null,7170,null,null,2024,4969,2201,3.2000000000000001E-2,4497,0.439,623,null,null,12290,null,0,0,0,12290,null,null,2024,0,1418,8.76,12422,0.191,26844,null,39266,null,0,null,39266,null,null,2024,4969,2201,4497,11667,null,0,0,0,null,11667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,1418,3.6269999999999998,5143,0,0,5143,14.2,157,2229,7372,2.7610000000000001,2545,0,0,2545,4827,null,2025,5143,2229,7372,null,0,0,0,null,7372,null,null,2025,5143,2229,3.3000000000000002E-2,4638,0.44900000000000001,637,null,null,12647,null,0,0,0,12647,null,null,2025,0,1418,9.0660000000000007,12856,0.19800000000000001,27828,null,40684,null,0,null,40684,null,null,2025,5143,2229,4638,12010,null,0,0,0,null,12010,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":4}]
["5) Peak Reduction Factor = ",null,{"$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,12,null,2026,1418,3.754,5323,0,0,5323,14.2,158,2244,7567,2.8570000000000002,2633,0,0,2633,4934,null,2026,5323,2244,7567,null,0,0,0,null,7567,null,null,2026,5323,2244,3.5000000000000003E-2,4919,0.46,652,null,null,13138,null,0,0,0,13138,null,null,2026,0,1418,9.3840000000000003,13307,0.20499999999999999,28812,null,42119,null,0,null,42119,null,null,2026,5323,2244,4919,12486,null,0,0,0,null,12486,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":5}]
[null,null,null,null,null,null,null,null,null,13,null,2027,1418,3.8849999999999998,5509,0,0,5509,14.2,160,2272,7781,2.9569999999999999,2725,0,0,2725,5056,null,2027,5509,2272,7781,null,0,0,0,null,7781,null,null,2027,5509,2272,3.5999999999999997E-2,5060,0.47,666,null,null,13507,null,0,0,0,13507,null,null,2027,0,1418,9.7119999999999997,13772,0.21199999999999999,29795,null,43567,null,0,null,43567,null,null,2027,5509,2272,5060,12841,null,0,0,0,null,12841,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":6}]
["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":7.3849999999999998},null,null,null,14,null,2028,1418,4.0209999999999999,5702,0,0,5702,14.2,162,2300,8002,3.0609999999999999,2821,0,0,2821,5181,null,2028,5702,2300,8002,null,0,0,0,null,8002,null,null,2028,5702,2300,3.6999999999999998E-2,5200,0.48099999999999998,682,null,null,13884,null,0,0,0,13884,null,null,2028,0,1418,10.052,14254,0.219,30779,null,45033,null,0,null,45033,null,null,2028,5702,2300,5200,13202,null,0,0,0,null,13202]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,15,null,2029,1418,4.1619999999999999,5902,0,0,5902,14.2,163,2315,8217,3.1680000000000001,2920,0,0,2920,5297,null,2029,5902,2315,8217,null,0,0,0,null,8217,null,null,2029,5902,2315,3.7999999999999999E-2,5341,0.49199999999999999,698,null,null,14256,null,0,0,0,14256,null,null,2029,0,1418,10.404,14753,0.22700000000000001,31903,null,46656,null,0,null,46656,null,null,2029,5902,2315,5341,13558,null,0,0,0,null,13558]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H10","v":732},null,null,null,16,null,2030,1418,4.3070000000000004,6107,0,0,6107,14.2,165,2343,8450,3.2789999999999999,3022,0,0,3022,5428,null,2030,6107,2343,8450,null,0,0,0,null,8450,null,null,2030,6107,2343,0.04,5622,0.504,715,null,null,14787,null,0,0,0,14787,null,null,2030,0,1418,10.768000000000001,15269,0.23499999999999999,33028,null,48297,null,0,null,48297,null,null,2030,6107,2343,5622,14072,null,0,0,0,null,14072]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":2.1739999999999999E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,17,null,2031,1418,4.4580000000000002,6321,0,0,6321,14.2,166,2357,8678,3.3940000000000001,3128,0,0,3128,5550,null,2031,6321,2357,8678,null,0,0,0,null,8678,null,null,2031,6321,2357,4.1000000000000002E-2,5762,0.51500000000000001,730,null,null,15170,null,0,0,0,15170,null,null,2031,0,1418,11.145,15804,0.24299999999999999,34152,null,49956,null,0,null,49956,null,null,2031,6321,2357,5762,14440,null,0,0,0,null,14440]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":3.5000000000000003E-2},null,null,null,null,null,null,18,null,2032,1418,4.6139999999999999,6543,0,0,6543,14.2,168,2386,8929,3.5129999999999999,3238,0,0,3238,5691,null,2032,6543,2386,8929,null,0,0,0,null,8929,null,null,2032,6543,2386,4.2999999999999997E-2,6043,0.52700000000000002,747,null,null,15719,null,0,0,0,15719,null,null,2032,0,1418,11.535,16357,0.252,35417,null,51774,null,0,null,51774,null,null,2032,6543,2386,6043,14972,null,0,0,0,null,14972]
[null,null,null,null,"23) Number of Participants =",{"$f":"+'Total Program Inputs'!C10","v":192},null,null,null,19,null,2033,1418,4.7759999999999998,6772,0,0,6772,14.2,170,2414,9186,3.6349999999999998,3350,0,0,3350,5836,null,2033,6772,2414,9186,null,0,0,0,null,9186,null,null,2033,6772,2414,4.3999999999999997E-2,6184,0.53900000000000003,764,null,null,16134,null,0,0,0,16134,null,null,2033,0,1418,11.939,16930,0.26,36541,null,53471,null,0,null,53471,null,null,2033,6772,2414,6184,15370,null,0,0,0,null,15370,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":7}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":5.0999999999999997E-2},null,null,null,null,null,null,20,null,2034,1418,4.9429999999999996,7009,0,0,7009,14.2,171,2428,9437,3.7629999999999999,3468,0,0,3468,5969,null,2034,7009,2428,9437,null,0,0,0,null,9437,null,null,2034,7009,2428,4.5999999999999999E-2,6465,0.55200000000000005,783,null,null,16685,null,0,0,0,16685,null,null,2034,0,1418,12.356999999999999,17522,0.27,37947,null,55469,null,0,null,55469,null,null,2034,7009,2428,6465,15902,null,0,0,0,null,15902,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":8}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!E10","v":1418},null,null,null,21,null,2035,1418,5.1159999999999997,7254,0,0,7254,14.2,173,2457,9711,3.8940000000000001,3589,0,0,3589,6122,null,2035,7254,2457,9711,null,0,0,0,null,9711,null,null,2035,7254,2457,4.7E-2,6606,0.56399999999999995,800,null,null,17117,null,0,0,0,17117,null,null,2035,0,1418,12.789,18135,0.27900000000000003,39212,null,57347,null,0,null,57347,null,null,2035,7254,2457,6606,16317,null,0,0,0,null,16317,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":9}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":0.35},null,null,null,null,null,null,22,null,2036,1418,5.2949999999999999,7508,0,0,7508,14.2,175,2485,9993,4.0309999999999997,3715,0,0,3715,6278,null,2036,7508,2485,9993,null,0,0,0,null,9993,null,null,2036,7508,2485,4.9000000000000002E-2,6887,0.57699999999999996,818,null,null,17698,null,0,0,0,17698,null,null,2036,0,1418,13.237,18770,0.28899999999999998,40617,null,59387,null,0,null,59387,null,null,2036,7508,2485,6887,16880,null,0,0,0,null,16880]
["     Escalation Rate =",null,{"$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,23,null,2037,0,5.48,0,0,0,0,0,177,0,0,4.1719999999999997,0,0,0,0,0,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,5.0999999999999997E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,13.7,0,0.29899999999999999,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":10}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$24","v":0},null,"26) Distribution Delivery Charge",{"$f":"+'Gas Input Table Summary'!$D$58","v":1.891},null,null,null,null,"Total = ",null,{"$f":"SUM(M14:M34)","v":28360},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V34)","v":155412},null,null,null,null,{"$f":"SUM(AA14:AA34)","v":115612},{"$f":"SUM(AB14:AB34)","v":39800},"Total =",null,null,null,{"$f":"SUM(AG14:AG34)","v":155412},null,null,null,{"$f":"SUM(AK14:AK34)","v":60966},null,{"$f":"SUM(AM14:AM34)","v":94446},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY14:AY34)","v":269483},null,null,null,{"$f":"SUM(BC14:BC34)","v":61350},{"$f":"SUM(BD14:BD34)","v":208133},null,"Total = ",null,null,{"$f":"SUM(BI14:BI34)","v":28360},null,null,null,null,null,{"$f":"SUM(BO14:BO34)","v":930736},null,{"$f":"SUM(BQ14:BQ34)","v":57984},null,{"$f":"SUM(BS14:BS34)","v":872752},null,null,null,null,null,"Total = ",{"$f":"SUM(BZ14:BZ34)","v":256183},null,null,null,{"$f":"SUM(CD14:CD34)","v":61350},null,{"$f":"SUM(CF14:CF34)","v":194833}]
["    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$41,V15:V34),0)","v":81455},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA34),0)","v":89185},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB34),0)","v":-7730},null,null,null,"NPV =",{"$f":"ROUND(AG14+NPV($C$41,AG15:AG34),0)","v":81455},null,null,null,{"$f":"ROUND(AK14+NPV($C$41,AK15:AK34),0)","v":60966},null,{"$f":"+AG37-AK37","v":20489},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AY14+NPV($C$43,AY15:AY34),0)","v":190427},null,null,null,{"$f":"ROUND(BC14+NPV($C$43,BC15:BC34),0)","v":61350},{"$f":"AY37-BC37","v":129077},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BO14+NPV($C$39,BO15:BO34),0)","v":425509},null,{"$f":"ROUND(BQ14+NPV($C$39,BQ15:BQ34),0)","v":57984},null,{"$f":"ROUND(BS14+NPV($C$39,BS15:BS34),0)","v":367525},null,null,null,null,null,"NPV = ",{"$f":"ROUND(BZ14+NPV($C$41,BZ15:BZ34),0)","v":133390},null,null,null,{"$f":"ROUND(CD14+NPV($C$41,CD15:CD34),0)","v":61350},null,{"$f":"ROUND(CF14+NPV($C$41,CF15:CF34),0)","v":72040},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":11}]
[null,null,null,null,"27) Effective Income Tax Rate =",{"$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":-7730},null,null,null,null,null,null,null,null,null," ",null,null,null,null,"Total NPV =",null,null,{"$f":"AM37","v":20489},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BD37","v":129077},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BS37","v":367525},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CF37","v":72040}]
[null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V37/AA37,2)","v":0.91},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AG37/AK37,2)","v":1.34},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AY37/BC37,2)","v":3.1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BO37/BQ37,20)","v":7.3383864514348804},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BZ37/CD37,2)","v":2.17},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":12}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$27","v":7.2160000000000002E-2},null,"Test Results","NPV","B/C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":13}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N39","v":-7730},{"$f":"N40","v":0.91},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":14}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":3.56E-2},null,"Utility Cost Test",{"$f":"AF39","v":20489},{"$f":"AF40","v":1.34},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Worksheet Calculations",null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":15}]
[null,null,null,null,"Societal Test",{"$f":"AR39","v":129077},{"$f":"AR40","v":3.1},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)"]
["14) General Input Data Year =",null,{"$f":"+'Total Program'!C45","v":2014},null,"Participant Test",{"$f":"BI39","v":367525},{"$f":"BI40","v":7.3383864514348804},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",{"$f":"BX39","v":72040},{"$f":"BX40","v":2.17},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,2017,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":16}]
[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":17}]
[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":18}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":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:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:","Residential 95+% AFUE Furnace - Replacement",null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Residential 95+% AFUE Furnace - Replacement"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Residential 95+% AFUE Furnace - Replacement"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Residential 95+% AFUE Furnace - Replacement"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Residential 95+% AFUE Furnace - Replacement"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Residential 95+% AFUE Furnace - Replacement"}]
["Program Years:",{"$f":"+'Res .95+% Res Furnace - NEW'!B6","v":"2017 Actual"}]
[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,2017,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$7","v":6.21},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!K11","v":4224},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'!G11","v":72300},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$9","v":0.13546},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":76524}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$47-$C$45","v":3},null,{"$f":"$C$47","v":2017},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":3170},{"$f":"ROUND($C$17*(1),3)","v":2.5710000000000002},{"$f":"ROUND(M14*N14,0)","v":8150},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":8150},{"$f":"ROUND(M14*$C$23,1)","v":31.7},{"$f":"ROUND($C$20*(1),0)","v":142},{"$f":"ROUND(S14*T14,0)","v":4501},{"$f":"ROUND(+U14+R14,0)","v":12651},{"$f":"ROUND($F$36*(1+$C$11)^J14,3)","v":2.097},{"$f":"ROUND((1-$F$38)*(W14*M14),0)","v":4321},{"$f":"ROUND($F$11,0)","v":4224},{"$f":"ROUND($F$12,0)","v":72300},{"$f":"SUM(X14:Z14)","v":80845},{"$f":"V14-AA14","v":-68194},null,null,{"$f":"$C$47","v":2017},{"$f":"+R14","v":8150},{"$f":"+U14","v":4501},{"$f":"+AG14+AF14","v":12651},null,{"$f":"ROUND(Y14,0)","v":4224},{"$f":"ROUND(Z14,0)","v":72300},{"$f":"SUM(AJ14:AK14)","v":76524},null,{"$f":"+AH14-AL14","v":-63873},null,null,{"$f":"$C$47","v":2017},{"$f":"AF14","v":8150},{"$f":"+AG14","v":4501},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.5000000000000001E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":4410},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":0.375},{"$f":"ROUND(AV14*M14,0)","v":1189},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":18250},null,{"$f":"ROUND($F$13,0)","v":76524},{"$f":"ROUND((F15*F30)-Z14,0)","v":84350},{"$f":"BB14+BC14","v":160874},{"$f":"AZ14-BD14","v":-142624},null,null,{"$f":"$C$47","v":2017},{"$f":"+F12","v":72300},{"$f":"+M14","v":3170},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":6.8849999999999998},{"$f":"ROUND(BJ14*BK14,0)","v":21825},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.15},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":26462},null,{"$f":"BI14+BL14+BN14+BO14","v":120587},null,{"$f":"ROUND(F15*F30,0)","v":156650},null,{"$f":"BP14-BR14","v":-36063},null,null,{"$f":"$C$47","v":2017},{"$f":"$R14","v":8150},{"$f":"U14","v":4501},{"$f":"AU14","v":4410},{"$f":"SUM(BX14:BZ14)","v":17061},null,{"$f":"BB14","v":76524},{"$f":"BC14","v":84350},{"$f":"SUM(CC14:CD14)","v":160874},null,{"$f":"CA14-CE14","v":-143813}]
["   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":4},null,{"$f":"L14+1","v":2018},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":3170},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":2.851},9038,0,{"$f":"ROUND(M15*P15,0)","v":0},9038,31.7,{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":146},{"$f":"ROUND(S15*T15,0)","v":4628},{"$f":"ROUND(+U15+R15,0)","v":13666},2.17,4471,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},4471,9195,null,null,{"$f":"AE14+1","v":2018},9038,4628,{"$f":"+AG15+AF15","v":13666},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,13666,null,null,{"$f":"AQ14+1","v":2018},9038,4628,2.5999999999999999E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":4587},0.38300000000000001,1214,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":19467},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},19467,null,null,{"$f":"BH14+1","v":2018},{"$f":"+G12","v":0},3170,7.1260000000000003,{"$f":"ROUND(BJ15*BK15,0)","v":22589},0.155,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":27344},null,49933,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":49933},null,null,{"$f":"BW14+1","v":2018},9038,{"$f":"U15","v":4628},{"$f":"AU15","v":4587},{"$f":"SUM(BX15:BZ15)","v":18253},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":18253}]
[null,null,null,null,null,null,null,null,null,5,null,2019,{"$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$30,0),0)","v":3170},{"$f":"ROUND($C$17*(1+$C$18)^J15,3)","v":2.95},9352,0,0,9352,31.7,{"$f":"ROUND($C$20*(1+$C$21)^J15,0)","v":148},{"$f":"ROUND(S16*T16,0)","v":4692},14044,2.246,4628,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},4628,9416,null,null,2019,9352,4692,{"$f":"+AG16+AF16","v":14044},null,0,0,0,null,14044,null,null,2019,9352,4692,2.7E-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$30,0))*AT16,0)","v":4763},0.39200000000000002,1243,null,null,20050,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,20050,null,null,2019,{"$f":"ROUND(H12,0)","v":0},3170,7.3760000000000003,{"$f":"ROUND(BJ16*BK16,0)","v":23382},0.161,{"$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$30,0))*BM16,0)","v":28402},null,51784,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,51784,null,null,2019,9352,4692,4763,18807,null,0,0,0,null,{"$f":"CA16-CE16","v":18807}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":2.5710000000000002},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$D$35","v":0},null,null,null,6,null,2020,{"$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$30,0),0)","v":3170},3.0539999999999998,9681,0,0,9681,31.7,149,4723,14404,2.3250000000000002,4791,0,0,4791,9613,null,null,2020,9681,4723,14404,null,0,0,0,null,14404,null,null,2020,9681,4723,2.8000000000000001E-2,{"$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$30,0))*AT17,0)","v":4940},0.40100000000000002,1271,null,null,20615,null,0,0,0,20615,null,null,2020,0,3170,7.6340000000000003,24200,0.16700000000000001,{"$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$30,0))*BM17,0)","v":29461},null,53661,null,{"$f":"+BC17","v":0},null,53661,null,null,2020,9681,4723,4940,19344,null,0,0,0,null,19344]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$38","v":0},null,null,null,7,null,2021,3170,3.16,10017,0,0,10017,31.7,151,4787,14804,2.4060000000000001,4958,0,0,4958,9846,null,null,2021,10017,4787,14804,null,0,0,0,null,14804,null,null,2021,10017,4787,2.9000000000000001E-2,5116,0.41,1300,null,null,21220,null,0,0,0,21220,null,null,2021,0,3170,7.9009999999999998,25046,0.17199999999999999,30343,null,55389,null,0,null,55389,null,null,2021,10017,4787,5116,19920,null,0,0,0,null,19920,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,8,null,2022,3170,3.2709999999999999,10369,0,0,10369,31.7,152,4818,15187,2.4900000000000002,5131,0,0,5131,10056,null,null,2022,10369,4818,15187,null,0,0,0,null,15187,null,null,2022,10369,4818,0.03,5292,0.42,1331,null,null,21810,null,0,0,0,21810,null,null,2022,0,3170,8.1769999999999996,25921,0.17799999999999999,31401,null,57322,null,0,null,57322,null,null,2022,10369,4818,5292,20479,null,0,0,0,null,20479]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":141.94999999999999},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$D$41","v":0},null,null,null,9,null,2023,3170,3.3860000000000001,10734,0,0,10734,31.7,154,4882,15616,2.577,5310,0,0,5310,10306,null,null,2023,10734,4882,15616,null,0,0,0,null,15616,null,null,2023,10734,4882,3.1E-2,5469,0.42899999999999999,1360,null,null,22445,null,0,0,0,22445,null,null,2023,0,3170,8.4640000000000004,26831,0.185,32636,null,59467,null,0,null,59467,null,null,2023,10734,4882,5469,21085,null,0,0,0,null,21085]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$44","v":0},null,null,null,10,null,2024,3170,3.504,11108,0,0,11108,31.7,155,4914,16022,2.6669999999999998,5495,0,0,5495,10527,null,null,2024,11108,4914,16022,null,0,0,0,null,16022,null,null,2024,11108,4914,3.2000000000000001E-2,5645,0.439,1392,null,null,23059,null,0,0,0,23059,null,null,2024,0,3170,8.76,27769,0.191,33695,null,61464,null,0,null,61464,null,null,2024,11108,4914,5645,21667,null,0,0,0,null,21667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,3170,3.6269999999999998,11498,0,0,11498,31.7,157,4977,16475,2.7610000000000001,5689,0,0,5689,10786,null,null,2025,11498,4977,16475,null,0,0,0,null,16475,null,null,2025,11498,4977,3.3000000000000002E-2,5822,0.44900000000000001,1423,null,null,23720,null,0,0,0,23720,null,null,2025,0,3170,9.0660000000000007,28739,0.19800000000000001,34930,null,63669,null,0,null,63669,null,null,2025,11498,4977,5822,22297,null,0,0,0,null,22297,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":4}]
["5) Peak Reduction Factor = ",null,{"$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,12,null,2026,3170,3.754,11900,0,0,11900,31.7,158,5009,16909,2.8570000000000002,5887,0,0,5887,11022,null,null,2026,11900,5009,16909,null,0,0,0,null,16909,null,null,2026,11900,5009,3.5000000000000003E-2,6174,0.46,1458,null,null,24541,null,0,0,0,24541,null,null,2026,0,3170,9.3840000000000003,29747,0.20499999999999999,36164,null,65911,null,0,null,65911,null,null,2026,11900,5009,6174,23083,null,0,0,0,null,23083,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":5}]
[null,null,null,null,null,null,null,null,null,13,null,2027,3170,3.8849999999999998,12315,0,0,12315,31.7,160,5072,17387,2.9569999999999999,6093,0,0,6093,11294,null,null,2027,12315,5072,17387,null,0,0,0,null,17387,null,null,2027,12315,5072,3.5999999999999997E-2,6351,0.47,1490,null,null,25228,null,0,0,0,25228,null,null,2027,0,3170,9.7119999999999997,30787,0.21199999999999999,37399,null,68186,null,0,null,68186,null,null,2027,12315,5072,6351,23738,null,0,0,0,null,23738,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":6}]
["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":13.154},null,null,null,14,null,2028,3170,4.0209999999999999,12747,0,0,12747,31.7,162,5135,17882,3.0609999999999999,6307,0,0,6307,11575,null,null,2028,12747,5135,17882,null,0,0,0,null,17882,null,null,2028,12747,5135,3.6999999999999998E-2,6527,0.48099999999999998,1525,null,null,25934,null,0,0,0,25934,null,null,2028,0,3170,10.052,31865,0.219,38634,null,70499,null,0,null,70499,null,null,2028,12747,5135,6527,24409,null,0,0,0,null,24409]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,15,null,2029,3170,4.1619999999999999,13194,0,0,13194,31.7,163,5167,18361,3.1680000000000001,6528,0,0,6528,11833,null,null,2029,13194,5167,18361,null,0,0,0,null,18361,null,null,2029,13194,5167,3.7999999999999999E-2,6704,0.49199999999999999,1560,null,null,26625,null,0,0,0,26625,null,null,2029,0,3170,10.404,32981,0.22700000000000001,40046,null,73027,null,0,null,73027,null,null,2029,13194,5167,6704,25065,null,0,0,0,null,25065]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H11","v":732},null,null,null,16,null,2030,3170,4.3070000000000004,13653,0,0,13653,31.7,165,5231,18884,3.2789999999999999,6756,0,0,6756,12128,null,null,2030,13653,5231,18884,null,0,0,0,null,18884,null,null,2030,13653,5231,0.04,7056,0.504,1598,null,null,27538,null,0,0,0,27538,null,null,2030,0,3170,10.768000000000001,34135,0.23499999999999999,41457,null,75592,null,0,null,75592,null,null,2030,13653,5231,7056,25940,null,0,0,0,null,25940]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":2.1739999999999999E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,17,null,2031,3170,4.4580000000000002,14132,0,0,14132,31.7,166,5262,19394,3.3940000000000001,6993,0,0,6993,12401,null,null,2031,14132,5262,19394,null,0,0,0,null,19394,null,null,2031,14132,5262,4.1000000000000002E-2,7233,0.51500000000000001,1633,null,null,28260,null,0,0,0,28260,null,null,2031,0,3170,11.145,35330,0.24299999999999999,42868,null,78198,null,0,null,78198,null,null,2031,14132,5262,7233,26627,null,0,0,0,null,26627]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":3.5000000000000003E-2},null,null,null,null,null,null,18,null,2032,3170,4.6139999999999999,14626,0,0,14626,31.7,168,5326,19952,3.5129999999999999,7239,0,0,7239,12713,null,null,2032,14626,5326,19952,null,0,0,0,null,19952,null,null,2032,14626,5326,4.2999999999999997E-2,7586,0.52700000000000002,1671,null,null,29209,null,0,0,0,29209,null,null,2032,0,3170,11.535,36566,0.252,44456,null,81022,null,0,null,81022,null,null,2032,14626,5326,7586,27538,null,0,0,0,null,27538]
[null,null,null,null,"23) Number of Participants =",{"$f":"+'Total Program Inputs'!C11","v":241},null,null,null,19,null,2033,3170,4.7759999999999998,15140,0,0,15140,31.7,170,5389,20529,3.6349999999999998,7490,0,0,7490,13039,null,null,2033,15140,5389,20529,null,0,0,0,null,20529,null,null,2033,15140,5389,4.3999999999999997E-2,7762,0.53900000000000003,1709,null,null,30000,null,0,0,0,30000,null,null,2033,0,3170,11.939,37847,0.26,45867,null,83714,null,0,null,83714,null,null,2033,15140,5389,7762,28291,null,0,0,0,null,28291,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":7}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":5.0999999999999997E-2},null,null,null,null,null,null,20,null,2034,3170,4.9429999999999996,15669,0,0,15669,31.7,171,5421,21090,3.7629999999999999,7754,0,0,7754,13336,null,null,2034,15669,5421,21090,null,0,0,0,null,21090,null,null,2034,15669,5421,4.5999999999999999E-2,8115,0.55200000000000005,1750,null,null,30955,null,0,0,0,30955,null,null,2034,0,3170,12.356999999999999,39172,0.27,47631,null,86803,null,0,null,86803,null,null,2034,15669,5421,8115,29205,null,0,0,0,null,29205,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":8}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!E11","v":3170},null,null,null,21,null,2035,3170,5.1159999999999997,16218,0,0,16218,31.7,173,5484,21702,3.8940000000000001,8024,0,0,8024,13678,null,null,2035,16218,5484,21702,null,0,0,0,null,21702,null,null,2035,16218,5484,4.7E-2,8291,0.56399999999999995,1788,null,null,31781,null,0,0,0,31781,null,null,2035,0,3170,12.789,40541,0.27900000000000003,49219,null,89760,null,0,null,89760,null,null,2035,16218,5484,8291,29993,null,0,0,0,null,29993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":9}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":0.35},null,null,null,null,null,null,22,null,2036,3170,5.2949999999999999,16785,0,0,16785,31.7,175,5548,22333,4.0309999999999997,8306,0,0,8306,14027,null,null,2036,16785,5548,22333,null,0,0,0,null,22333,null,null,2036,16785,5548,4.9000000000000002E-2,8644,0.57699999999999996,1829,null,null,32806,null,0,0,0,32806,null,null,2036,0,3170,13.237,41961,0.28899999999999998,50983,null,92944,null,0,null,92944,null,null,2036,16785,5548,8644,30977,null,0,0,0,null,30977]
["     Escalation Rate =",null,{"$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,23,null,2037,0,5.48,0,0,0,0,0,177,0,0,4.1719999999999997,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,5.0999999999999997E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,13.7,0,0.29899999999999999,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":10}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$24","v":0},null,"26) Distribution Delivery Charge",{"$f":"+'Gas Input Table Summary'!D58","v":1.891},null,null,null,null,"Total = ",null,{"$f":"SUM(M14:M34)","v":63400},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V34)","v":347292},null,null,null,null,{"$f":"SUM(AA14:AA34)","v":198695},{"$f":"SUM(AB14:AB34)","v":148597},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH34)","v":347292},null,null,null,{"$f":"SUM(AL14:AL34)","v":76524},null,{"$f":"SUM(AN14:AN34)","v":270768},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ34)","v":503513},null,null,null,{"$f":"SUM(BD14:BD34)","v":160874},{"$f":"SUM(BE14:BE34)","v":342639},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ34)","v":63400},null,null,null,null,null,{"$f":"SUM(BP14:BP34)","v":1438932},null,{"$f":"SUM(BR14:BR34)","v":156650},null,{"$f":"SUM(BT14:BT34)","v":1282282},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA34)","v":473779},null,null,null,{"$f":"SUM(CE14:CE34)","v":160874},null,{"$f":"SUM(CG14:CG34)","v":312905}]
["    Escalation Rate =",null,{"$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$41,V15:V34),0)","v":182020},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA34),0)","v":139611},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB34),0)","v":42408},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH34),0)","v":182020},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL34),0)","v":76524},null,{"$f":"+AH37-AL37","v":105496},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ34),0)","v":356189},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD34),0)","v":160874},{"$f":"AZ37-BD37","v":195315},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP34),0)","v":648165},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR34),0)","v":156650},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT34),0)","v":491515},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA34),0)","v":247208},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE34),0)","v":160874},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG34),0)","v":86334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":11}]
[null,null,null,null,"27) Effective Income Tax Rate =",{"$f":"+'Gas Input Table Summary'!D59","v":0.35},null,null,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":42408},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN37","v":105496},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE37","v":195315},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT37","v":491515},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG37","v":86334}]
[null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V37/AA37,2)","v":1.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH37/AL37,2)","v":2.38},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ37/BD37,2)","v":2.21},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP37/BR37,20)","v":4.1376635812320499},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":"$J23","v":12}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$27","v":7.2160000000000002E-2},null,"Test Results","NPV","B/C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":13}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N39","v":42408},{"$f":"N40","v":1.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":14}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG39","v":105496},{"$f":"AG40","v":2.38},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Worksheet Calculations",null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":15}]
[null,null,null,null,"Societal Test",{"$f":"AS39","v":195315},{"$f":"AS40","v":2.21},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)"]
["14) General Input Data Year =",null,{"$f":"+'Res .95+% Res Furnace - NEW'!C45","v":2014},null,"Participant Test",{"$f":"BJ39","v":491515},{"$f":"BJ40","v":4.1376635812320499},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",{"$f":"BY39","v":86334},{"$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,{"$f":"+'Res .95+% Res Furnace - NEW'!C47","v":2017},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
[null,null,null,null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (E) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":16}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":17}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":18}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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'!A12","v":"Programmable Thermostats"},null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Programmable Thermostats"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Programmable Thermostats"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Programmable Thermostats"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Programmable Thermostats"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Programmable Thermostats"}]
["Program Years:",{"$f":"+'Res .95+% Res Furnace - Replace'!B6","v":"2017 Actual"}]
[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,2017,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$7","v":6.21},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!K12","v":253},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":4340},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$9","v":0.13546},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":4593}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$47-$C$45","v":3},null,{"$f":"$C$47","v":2017},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":629},{"$f":"ROUND($C$17*(1),3)","v":2.5710000000000002},{"$f":"ROUND(M14*N14,0)","v":1617},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":1617},{"$f":"ROUND(M14*$C$23,1)","v":6.3},{"$f":"ROUND($C$20*(1),0)","v":142},{"$f":"ROUND(S14*T14,0)","v":895},{"$f":"ROUND(+U14+R14,0)","v":2512},{"$f":"ROUND($F$36*(1+$C$11)^J14,3)","v":2.097},{"$f":"ROUND((1-$F$38)*(W14*M14),0)","v":857},{"$f":"ROUND($F$11,0)","v":253},{"$f":"ROUND($F$12,0)","v":4340},{"$f":"SUM(X14:Z14)","v":5450},{"$f":"V14-AA14","v":-2938},null,null,{"$f":"$C$47","v":2017},{"$f":"+R14","v":1617},{"$f":"+U14","v":895},{"$f":"+AG14+AF14","v":2512},null,{"$f":"ROUND(Y14,0)","v":253},{"$f":"ROUND(Z14,0)","v":4340},{"$f":"SUM(AJ14:AK14)","v":4593},null,{"$f":"+AH14-AL14","v":-2081},null,null,{"$f":"$C$47","v":2017},{"$f":"AF14","v":1617},{"$f":"+AG14","v":895},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.5000000000000001E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":0.375},{"$f":"ROUND(AV14*M14,0)","v":236},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":2748},null,{"$f":"ROUND($F$13,0)","v":4593},{"$f":"ROUND((F15*F30)-Z14,0)","v":8680},{"$f":"BB14+BC14","v":13273},{"$f":"AZ14-BD14","v":-10525},null,null,{"$f":"$C$47","v":2017},{"$f":"+F12","v":4340},{"$f":"+M14","v":629},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":6.8849999999999998},{"$f":"ROUND(BJ14*BK14,0)","v":4331},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.15},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":8671},null,{"$f":"ROUND(F15*F30,0)","v":13020},null,{"$f":"BP14-BR14","v":-4349},null,null,{"$f":"$C$47","v":2017},{"$f":"$R14","v":1617},{"$f":"U14","v":895},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":2512},null,{"$f":"BB14","v":4593},{"$f":"BC14","v":8680},{"$f":"SUM(CC14:CD14)","v":13273},null,{"$f":"CA14-CE14","v":-10761}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$D$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!K12,0)","v":60},null,null,null,{"$f":"J14+1","v":4},null,{"$f":"L14+1","v":2018},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":629},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":2.851},1793,0,{"$f":"ROUND(M15*P15,0)","v":0},1793,6.3,{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":146},{"$f":"ROUND(S15*T15,0)","v":920},{"$f":"ROUND(+U15+R15,0)","v":2713},2.17,887,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},887,1826,null,null,{"$f":"AE14+1","v":2018},1793,920,{"$f":"+AG15+AF15","v":2713},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,2713,null,null,{"$f":"AQ14+1","v":2018},1793,920,2.5999999999999999E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.38300000000000001,241,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":2954},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},2954,null,null,{"$f":"BH14+1","v":2018},{"$f":"+G12","v":0},629,7.1260000000000003,{"$f":"ROUND(BJ15*BK15,0)","v":4482},0.155,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,4482,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":4482},null,null,{"$f":"BW14+1","v":2018},1793,{"$f":"U15","v":920},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":2713},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":2713}]
[null,null,null,null,null,null,null,null,null,5,null,2019,{"$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$30,0),0)","v":629},{"$f":"ROUND($C$17*(1+$C$18)^J15,3)","v":2.95},1856,0,0,1856,6.3,{"$f":"ROUND($C$20*(1+$C$21)^J15,0)","v":148},{"$f":"ROUND(S16*T16,0)","v":932},2788,2.246,918,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},918,1870,null,null,2019,1856,932,{"$f":"+AG16+AF16","v":2788},null,0,0,0,null,2788,null,null,2019,1856,932,2.7E-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$30,0))*AT16,0)","v":0},0.39200000000000002,247,null,null,3035,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,3035,null,null,2019,{"$f":"ROUND(H12,0)","v":0},629,7.3760000000000003,{"$f":"ROUND(BJ16*BK16,0)","v":4640},0.161,{"$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$30,0))*BM16,0)","v":0},null,4640,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,4640,null,null,2019,1856,932,0,2788,null,0,0,0,null,{"$f":"CA16-CE16","v":2788}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":2.5710000000000002},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!D35","v":0},null,null,null,6,null,2020,{"$f":"ROUND(IF($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$30,0),0)","v":629},3.0539999999999998,1921,0,0,1921,6.3,149,939,2860,2.3250000000000002,951,0,0,951,1909,null,null,2020,1921,939,2860,null,0,0,0,null,2860,null,null,2020,1921,939,2.8000000000000001E-2,{"$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$30,0))*AT17,0)","v":0},0.40100000000000002,252,null,null,3112,null,0,0,0,3112,null,null,2020,0,629,7.6340000000000003,4802,0.16700000000000001,{"$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$30,0))*BM17,0)","v":0},null,4802,null,{"$f":"+BC17","v":0},null,4802,null,null,2020,1921,939,0,2860,null,0,0,0,null,2860]
["     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,7,null,2021,629,3.16,1988,0,0,1988,6.3,151,951,2939,2.4060000000000001,984,0,0,984,1955,null,null,2021,1988,951,2939,null,0,0,0,null,2939,null,null,2021,1988,951,2.9000000000000001E-2,0,0.41,258,null,null,3197,null,0,0,0,3197,null,null,2021,0,629,7.9009999999999998,4970,0.17199999999999999,0,null,4970,null,0,null,4970,null,null,2021,1988,951,0,2939,null,0,0,0,null,2939,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,8,null,2022,629,3.2709999999999999,2057,0,0,2057,6.3,152,958,3015,2.4900000000000002,1018,0,0,1018,1997,null,null,2022,2057,958,3015,null,0,0,0,null,3015,null,null,2022,2057,958,0.03,0,0.42,264,null,null,3279,null,0,0,0,3279,null,null,2022,0,629,8.1769999999999996,5143,0.17799999999999999,0,null,5143,null,0,null,5143,null,null,2022,2057,958,0,3015,null,0,0,0,null,3015]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":141.94999999999999},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!D41","v":0},null,null,null,9,null,2023,629,3.3860000000000001,2130,0,0,2130,6.3,154,970,3100,2.577,1054,0,0,1054,2046,null,null,2023,2130,970,3100,null,0,0,0,null,3100,null,null,2023,2130,970,3.1E-2,0,0.42899999999999999,270,null,null,3370,null,0,0,0,3370,null,null,2023,0,629,8.4640000000000004,5324,0.185,0,null,5324,null,0,null,5324,null,null,2023,2130,970,0,3100,null,0,0,0,null,3100]
["     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,10,null,2024,629,3.504,2204,0,0,2204,6.3,155,977,3181,2.6669999999999998,1090,0,0,1090,2091,null,null,2024,2204,977,3181,null,0,0,0,null,3181,null,null,2024,2204,977,3.2000000000000001E-2,0,0.439,276,null,null,3457,null,0,0,0,3457,null,null,2024,0,629,8.76,5510,0.191,0,null,5510,null,0,null,5510,null,null,2024,2204,977,0,3181,null,0,0,0,null,3181,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,629,3.6269999999999998,2281,0,0,2281,6.3,157,989,3270,2.7610000000000001,1129,0,0,1129,2141,null,null,2025,2281,989,3270,null,0,0,0,null,3270,null,null,2025,2281,989,3.3000000000000002E-2,0,0.44900000000000001,282,null,null,3552,null,0,0,0,3552,null,null,2025,0,629,9.0660000000000007,5703,0.19800000000000001,0,null,5703,null,0,null,5703,null,null,2025,2281,989,0,3270,null,0,0,0,null,3270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":4}]
["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,12,null,2026,629,3.754,2361,0,0,2361,6.3,158,995,3356,2.8570000000000002,1168,0,0,1168,2188,null,null,2026,2361,995,3356,null,0,0,0,null,3356,null,null,2026,2361,995,3.5000000000000003E-2,0,0.46,289,null,null,3645,null,0,0,0,3645,null,null,2026,0,629,9.3840000000000003,5903,0.20499999999999999,0,null,5903,null,0,null,5903,null,null,2026,2361,995,0,3356,null,0,0,0,null,3356,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":5}]
[null,null,null,null,null,null,null,null,null,13,null,2027,0,3.8849999999999998,0,0,0,0,0,160,0,0,2.9569999999999999,0,0,0,0,0,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,2027,0,0,9.7119999999999997,0,0.21199999999999999,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,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":6}]
["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":2.899},null,null,null,14,null,2028,0,4.0209999999999999,0,0,0,0,0,162,0,0,3.0609999999999999,0,0,0,0,0,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,2028,0,0,10.052,0,0.219,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,15,null,2029,0,4.1619999999999999,0,0,0,0,0,163,0,0,3.1680000000000001,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.7999999999999999E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,10.404,0,0.22700000000000001,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H12","v":0},null,null,null,16,null,2030,0,4.3070000000000004,0,0,0,0,0,165,0,0,3.2789999999999999,0,0,0,0,0,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,2030,0,0,10.768000000000001,0,0.23499999999999999,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":2.1739999999999999E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,17,null,2031,0,4.4580000000000002,0,0,0,0,0,166,0,0,3.3940000000000001,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,4.1000000000000002E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,11.145,0,0.24299999999999999,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":3.5000000000000003E-2},null,null,null,null,null,null,18,null,2032,0,4.6139999999999999,0,0,0,0,0,168,0,0,3.5129999999999999,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,4.2999999999999997E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,11.535,0,0.252,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"+'Total Program Inputs'!C12","v":217},null,null,null,19,null,2033,0,4.7759999999999998,0,0,0,0,0,170,0,0,3.6349999999999998,0,0,0,0,0,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,2033,0,0,11.939,0,0.26,0,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,{"$f":"$J18","v":7}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":5.0999999999999997E-2},null,null,null,null,null,null,20,null,2034,0,4.9429999999999996,0,0,0,0,0,171,0,0,3.7629999999999999,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.5999999999999999E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,12.356999999999999,0,0.27,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":8}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!E12","v":629},null,null,null,21,null,2035,0,5.1159999999999997,0,0,0,0,0,173,0,0,3.8940000000000001,0,0,0,0,0,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,2035,0,0,12.789,0,0.27900000000000003,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":9}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":0.35},null,null,null,null,null,null,22,null,2036,0,5.2949999999999999,0,0,0,0,0,175,0,0,4.0309999999999997,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.9000000000000002E-2,0,0.57699999999999996,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,13.237,0,0.28899999999999998,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"+ROUND(F12/F30,0)","v":20},null,null,null,23,null,2037,0,5.48,0,0,0,0,0,177,0,0,4.1719999999999997,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,5.0999999999999997E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,13.7,0,0.29899999999999999,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":10}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$24","v":0},null,"26) Distribution Delivery Charge",{"$f":"+'Gas Input Table Summary'!D58","v":1.891},null,null,null,null,"Total = ",null,{"$f":"SUM(M14:M34)","v":6290},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V34)","v":29734},null,null,null,null,{"$f":"SUM(AA14:AA34)","v":14649},{"$f":"SUM(AB14:AB34)","v":15085},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH34)","v":29734},null,null,null,{"$f":"SUM(AL14:AL34)","v":4593},null,{"$f":"SUM(AN14:AN34)","v":25141},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ34)","v":32349},null,null,null,{"$f":"SUM(BD14:BD34)","v":13273},{"$f":"SUM(BE14:BE34)","v":19076},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ34)","v":6290},null,null,null,null,null,{"$f":"SUM(BP14:BP34)","v":55148},null,{"$f":"SUM(BR14:BR34)","v":13020},null,{"$f":"SUM(BT14:BT34)","v":42128},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA34)","v":29734},null,null,null,{"$f":"SUM(CE14:CE34)","v":13273},null,{"$f":"SUM(CG14:CG34)","v":16461}]
["    Escalation Rate =",null,{"$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$41,V15:V34),0)","v":21800},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA34),0)","v":11944},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB34),0)","v":9856},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH34),0)","v":21800},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL34),0)","v":4593},null,{"$f":"+AH37-AL37","v":17207},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ34),0)","v":27548},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD34),0)","v":13273},{"$f":"AZ37-BD37","v":14275},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP34),0)","v":37773},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR34),0)","v":13020},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT34),0)","v":24753},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA34),0)","v":21800},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE34),0)","v":13273},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG34),0)","v":8527},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":11}]
[null,null,null,null,"27) Effective Income Tax Rate =",{"$f":"+'Gas Input Table Summary'!D59","v":0.35},null,null,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":9856},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN37","v":17207},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE37","v":14275},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT37","v":24753},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG37","v":8527}]
[null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V37/AA37,2)","v":1.83},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH37/AL37,2)","v":4.75},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ37/BD37,2)","v":2.08},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP37/BR37,20)","v":2.9011520737327201},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA37/CE37,2)","v":1.64},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":12}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$27","v":7.2160000000000002E-2},null,"Test Results","NPV","B/C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":13}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N39","v":9856},{"$f":"N40","v":1.83},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":14}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG39","v":17207},{"$f":"AG40","v":4.75},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Worksheet Calculations",null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":15}]
[null,null,null,null,"Societal Test",{"$f":"AS39","v":14275},{"$f":"AS40","v":2.08},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)"]
["14) General Input Data Year =",null,{"$f":"+'Res .95+% Res Furnace - NEW'!C45","v":2014},null,"Participant Test",{"$f":"BJ39","v":24753},{"$f":"BJ40","v":2.9011520737327201},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",{"$f":"BY39","v":8527},{"$f":"BY40","v":1.64},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,{"$f":"+'Res .95+% Res Furnace - NEW'!C47","v":2017},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
[null,null,null,null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (E) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":16}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":17}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":18}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"Energy Audits","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:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:","Energy Audit",null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Energy Audit"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Energy Audit"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Energy Audit"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Energy Audit"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Energy Audit"}]
["Program Years:",{"$f":"+'Res .95+% Res Furnace - Replace'!B6","v":"2017 Actual"}]
[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,2017,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$7","v":6.21},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!K23","v":540},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","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Program Costs =",{"$f":"+'Total Program Inputs'!G23","v":9228},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$9","v":0.13546},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":9768}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$47-$C$45","v":3},null,{"$f":"$C$47","v":2017},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1),3)","v":2.5710000000000002},{"$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($F$36*(1+$C$11)^J14,3)","v":2.097},{"$f":"ROUND((1-$F$38)*(W14*M14),0)","v":0},{"$f":"ROUND($F$11,0)","v":540},{"$f":"ROUND($F$12,0)","v":9228},{"$f":"SUM(X14:Z14)","v":9768},{"$f":"V14-AA14","v":-9768},null,null,{"$f":"$C$47","v":2017},{"$f":"+R14","v":0},{"$f":"+U14","v":0},{"$f":"+AG14+AF14","v":0},null,{"$f":"ROUND(Y14,0)","v":540},{"$f":"ROUND(Z14,0)","v":9228},{"$f":"SUM(AJ14:AK14)","v":9768},null,{"$f":"+AH14-AL14","v":-9768},null,null,{"$f":"$C$47","v":2017},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.5000000000000001E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":0.375},{"$f":"ROUND(AV14*M14,0)","v":0},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":0},null,{"$f":"ROUND($F$13,0)","v":9768},{"$f":"ROUND((F15*F30),0)","v":1350},{"$f":"BB14+BC14","v":11118},{"$f":"AZ14-BD14","v":-11118},null,null,{"$f":"$C$47","v":2017},0,{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":6.8849999999999998},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.15},{"$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,{"$f":"ROUND(F15*F30,0)","v":1350},null,{"$f":"BP14-BR14","v":-1350},null,null,{"$f":"$C$47","v":2017},{"$f":"$R14","v":0},{"$f":"U14","v":0},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":0},null,{"$f":"BB14","v":9768},{"$f":"BC14","v":1350},{"$f":"SUM(CC14:CD14)","v":11118},null,{"$f":"CA14-CE14","v":-11118}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$D$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"+'Database Inputs'!K13","v":50},null,null,null,{"$f":"J14+1","v":4},null,{"$f":"L14+1","v":2018},{"$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$18)^J14,3)","v":2.851},0,0,{"$f":"ROUND(M15*P15,0)","v":0},0,0,{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":146},{"$f":"ROUND(S15*T15,0)","v":0},{"$f":"ROUND(+U15+R15,0)","v":0},2.17,0,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},0,0,null,null,{"$f":"AE14+1","v":2018},0,0,{"$f":"+AG15+AF15","v":0},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,0,null,null,{"$f":"AQ14+1","v":2018},0,0,2.5999999999999999E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.38300000000000001,0,null,null,{"$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,{"$f":"BH14+1","v":2018},{"$f":"+G12","v":0},0,7.1260000000000003,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.155,{"$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,{"$f":"BW14+1","v":2018},0,{"$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,{"$f":"CA15-CE15","v":0}]
[null,null,null,null,null,null,null,null,null,5,null,2019,{"$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$18)^J15,3)","v":2.95},0,0,0,0,0,{"$f":"ROUND($C$20*(1+$C$21)^J15,0)","v":148},{"$f":"ROUND(S16*T16,0)","v":0},0,2.246,0,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},0,0,null,null,2019,0,0,{"$f":"+AG16+AF16","v":0},null,0,0,0,null,0,null,null,2019,0,0,2.7E-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$30,0))*AT16,0)","v":0},0.39200000000000002,0,null,null,0,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,0,null,null,2019,{"$f":"ROUND(H12,0)","v":0},0,7.3760000000000003,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.161,{"$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$30,0)","v":0},null,0,null,null,2019,0,0,0,0,null,0,0,0,null,{"$f":"CA16-CE16","v":0}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":2.5710000000000002},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!D35","v":0},null,null,null,6,null,2020,{"$f":"ROUND(IF($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$30,0),0)","v":0},3.0539999999999998,0,0,0,0,0,149,0,0,2.3250000000000002,0,0,0,0,0,null,null,2020,0,0,0,null,0,0,0,null,0,null,null,2020,0,0,2.8000000000000001E-2,{"$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$30,0))*AT17,0)","v":0},0.40100000000000002,0,null,null,0,null,0,0,0,0,null,null,2020,0,0,7.6340000000000003,0,0.16700000000000001,{"$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,2020,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!D38","v":0},null,null,null,7,null,2021,0,3.16,0,0,0,0,0,151,0,0,2.4060000000000001,0,0,0,0,0,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,2021,0,0,7.9009999999999998,0,0.17199999999999999,0,null,0,null,0,null,0,null,null,2021,0,0,0,0,null,0,0,0,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,8,null,2022,0,3.2709999999999999,0,0,0,0,0,152,0,0,2.4900000000000002,0,0,0,0,0,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,2022,0,0,8.1769999999999996,0,0.17799999999999999,0,null,0,null,0,null,0,null,null,2022,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":141.94999999999999},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!D41","v":0},null,null,null,9,null,2023,0,3.3860000000000001,0,0,0,0,0,154,0,0,2.577,0,0,0,0,0,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,2023,0,0,8.4640000000000004,0,0.185,0,null,0,null,0,null,0,null,null,2023,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!D44","v":0},null,null,null,10,null,2024,0,3.504,0,0,0,0,0,155,0,0,2.6669999999999998,0,0,0,0,0,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,2024,0,0,8.76,0,0.191,0,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,{"$f":"$J14","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,0,3.6269999999999998,0,0,0,0,0,157,0,0,2.7610000000000001,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.3000000000000002E-2,0,0.44900000000000001,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,9.0660000000000007,0,0.19800000000000001,0,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,{"$f":"$J15","v":4}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$D$16","v":0.01},null,"20) Project Life (Years) =",null,null,null,null,12,null,2026,0,3.754,0,0,0,0,0,158,0,0,2.8570000000000002,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.5000000000000003E-2,0,0.46,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,9.3840000000000003,0,0.20499999999999999,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":5}]
[null,null,null,null,null,null,null,null,null,13,null,2027,0,3.8849999999999998,0,0,0,0,0,160,0,0,2.9569999999999999,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.5999999999999997E-2,0,0.47,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,9.7119999999999997,0,0.21199999999999999,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":6}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$17","v":0},null,"21) Avg. Dk/Part. Saved =",null,null,null,null,14,null,2028,0,4.0209999999999999,0,0,0,0,0,162,0,0,3.0609999999999999,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.6999999999999998E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,10.052,0,0.219,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,15,null,2029,0,4.1619999999999999,0,0,0,0,0,163,0,0,3.1680000000000001,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.7999999999999999E-2,0,0.49199999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,10.404,0,0.22700000000000001,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",0,null,null,null,16,null,2030,0,4.3070000000000004,0,0,0,0,0,165,0,0,3.2789999999999999,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,0.04,0,0.504,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,10.768000000000001,0,0.23499999999999999,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":2.1739999999999999E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,17,null,2031,0,4.4580000000000002,0,0,0,0,0,166,0,0,3.3940000000000001,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,4.1000000000000002E-2,0,0.51500000000000001,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,11.145,0,0.24299999999999999,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":3.5000000000000003E-2},null,null,null,null,null,null,18,null,2032,0,4.6139999999999999,0,0,0,0,0,168,0,0,3.5129999999999999,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,4.2999999999999997E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,11.535,0,0.252,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"+'Total Program Inputs'!C23","v":27},null,null,null,19,null,2033,0,4.7759999999999998,0,0,0,0,0,170,0,0,3.6349999999999998,0,0,0,0,0,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,2033,0,0,11.939,0,0.26,0,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,{"$f":"$J18","v":7}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":5.0999999999999997E-2},null,null,null,null,null,null,20,null,2034,0,4.9429999999999996,0,0,0,0,0,171,0,0,3.7629999999999999,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.5999999999999999E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,12.356999999999999,0,0.27,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":8}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!E23","v":0},null,null,null,21,null,2035,0,5.1159999999999997,0,0,0,0,0,173,0,0,3.8940000000000001,0,0,0,0,0,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,2035,0,0,12.789,0,0.27900000000000003,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":9}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":0.35},null,null,null,null,null,null,22,null,2036,0,5.2949999999999999,0,0,0,0,0,175,0,0,4.0309999999999997,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.9000000000000002E-2,0,0.57699999999999996,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,13.237,0,0.28899999999999998,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"+ROUND(F12/F30,0)","v":342},null,null,null,23,null,2037,0,5.48,0,0,0,0,0,177,0,0,4.1719999999999997,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,5.0999999999999997E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,13.7,0,0.29899999999999999,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":10}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$24","v":0},null,"26) Distribution Delivery Charge",{"$f":"+'Gas Input Table Summary'!D58","v":1.891},null,null,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,{"$f":"SUM(AA14:AA34)","v":9768},{"$f":"SUM(AB14:AB34)","v":-9768},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH34)","v":0},null,null,null,{"$f":"SUM(AL14:AL34)","v":9768},null,{"$f":"SUM(AN14:AN34)","v":-9768},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ34)","v":0},null,null,null,{"$f":"SUM(BD14:BD34)","v":11118},{"$f":"SUM(BE14:BE34)","v":-11118},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ34)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP34)","v":0},null,{"$f":"SUM(BR14:BR34)","v":1350},null,{"$f":"SUM(BT14:BT34)","v":-1350},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA34)","v":0},null,null,null,{"$f":"SUM(CE14:CE34)","v":11118},null,{"$f":"SUM(CG14:CG34)","v":-11118}]
["    Escalation Rate =",null,{"$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$41,V15:V34),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA34),0)","v":9768},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB34),0)","v":-9768},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH34),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL34),0)","v":9768},null,{"$f":"+AH37-AL37","v":-9768},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$43,BD15:BD34),0)","v":11118},{"$f":"AZ37-BD37","v":-11118},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$39,BR15:BR34),0)","v":1350},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT34),0)","v":-1350},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA34),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE34),0)","v":11118},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG34),0)","v":-11118},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":11}]
[null,null,null,null,"27) Effective Income Tax Rate =",{"$f":"+'Gas Input Table Summary'!D59","v":0.35},null,null,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":-9768},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN37","v":-9768},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE37","v":-11118},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT37","v":-1350},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG37","v":-11118}]
[null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V37/AA37,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH37/AL37,2)","v":0},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ37/BD37,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP37/BR37,20)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA37/CE37,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":12}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$27","v":7.2160000000000002E-2},null,"Test Results","NPV","B/C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":13}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N39","v":-9768},{"$f":"N40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":14}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG39","v":-9768},{"$f":"AG40","v":0},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Worksheet Calculations",null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":15}]
[null,null,null,null,"Societal Test",{"$f":"AS39","v":-11118},{"$f":"AS40","v":0},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)"]
["14) General Input Data Year =",null,{"$f":"+'Res .95+% Res Furnace - NEW'!C45","v":2014},null,"Participant Test",{"$f":"BJ39","v":-1350},{"$f":"BJ40","v":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",{"$f":"BY39","v":-11118},{"$f":"BY40","v":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,{"$f":"+'Res .95+% Res Furnace - NEW'!C47","v":2017},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
[null,null,null,null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (E) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":16}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":17}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":18}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":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:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:","Commercial 95+% AFUE Furnace - New",null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial 95+% AFUE Furnace - New"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial 95+% AFUE Furnace - New"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Commercial 95+% AFUE Furnace - New"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial 95+% AFUE Furnace - New"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial 95+% AFUE Furnace - New"}]
["Program Years:",{"$f":"+'Programmable Thermostats'!B6","v":"2017 Actual"}]
[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,2017,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$7","v":5.2989999999999995},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!K16","v":35},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'!G16","v":600},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$9","v":0.12698000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":635}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$47-$C$45","v":3},null,{"$f":"$C$47","v":2017},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":24},{"$f":"ROUND($C$17*(1),3)","v":2.5710000000000002},{"$f":"ROUND(M14*N14,0)","v":62},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":62},{"$f":"ROUND(M14*$C$23,1)","v":0.2},{"$f":"ROUND($C$20*(1),0)","v":142},{"$f":"ROUND(S14*T14,0)","v":28},{"$f":"ROUND(+U14+R14,0)","v":90},{"$f":"ROUND($F$36*(1+$C$11)^J14,3)","v":1.087},{"$f":"ROUND((1-$F$38)*(W14*M14),0)","v":17},{"$f":"ROUND($F$11,0)","v":35},{"$f":"ROUND($F$12,0)","v":600},{"$f":"SUM(X14:Z14)","v":652},{"$f":"V14-AA14","v":-562},null,null,{"$f":"$C$47","v":2017},{"$f":"+R14","v":62},{"$f":"+U14","v":28},{"$f":"+AG14+AF14","v":90},null,{"$f":"ROUND(Y14,0)","v":35},{"$f":"ROUND(Z14,0)","v":600},{"$f":"SUM(AJ14:AK14)","v":635},null,{"$f":"+AH14-AL14","v":-545},null,null,{"$f":"$C$47","v":2017},{"$f":"AF14","v":62},{"$f":"+AG14","v":28},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.5000000000000001E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":37},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":0.375},{"$f":"ROUND(AV14*M14,0)","v":9},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":136},null,{"$f":"ROUND($F$13,0)","v":635},{"$f":"ROUND((F15*F30)-Z14,0)","v":4},{"$f":"BB14+BC14","v":639},{"$f":"AZ14-BD14","v":-503},null,null,{"$f":"$C$47","v":2017},{"$f":"+F12","v":600},{"$f":"+M14","v":24},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":5.875},{"$f":"ROUND(BJ14*BK14,0)","v":141},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.14099999999999999},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":206},null,{"$f":"BI14+BL14+BN14+BO14","v":947},null,{"$f":"ROUND(F15*F30,0)","v":604},null,{"$f":"BP14-BR14","v":343},null,null,{"$f":"$C$47","v":2017},{"$f":"$R14","v":62},{"$f":"U14","v":28},{"$f":"AU14","v":37},{"$f":"SUM(BX14:BZ14)","v":127},null,{"$f":"BB14","v":635},{"$f":"BC14","v":4},{"$f":"SUM(CC14:CD14)","v":639},null,{"$f":"CA14-CE14","v":-512}]
["   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":4},null,{"$f":"L14+1","v":2018},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":24},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":2.851},68,0,{"$f":"ROUND(M15*P15,0)","v":0},68,0.2,{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":146},{"$f":"ROUND(S15*T15,0)","v":29},{"$f":"ROUND(+U15+R15,0)","v":97},1.125,18,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},18,79,null,null,{"$f":"AE14+1","v":2018},68,29,{"$f":"+AG15+AF15","v":97},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,97,null,null,{"$f":"AQ14+1","v":2018},68,29,2.5999999999999999E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":38},0.38300000000000001,9,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":144},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},144,null,null,{"$f":"BH14+1","v":2018},{"$f":"+G12","v":0},24,6.0810000000000004,{"$f":"ROUND(BJ15*BK15,0)","v":146},0.14599999999999999,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":214},null,360,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":360},null,null,{"$f":"BW14+1","v":2018},68,{"$f":"U15","v":29},{"$f":"AU15","v":38},{"$f":"SUM(BX15:BZ15)","v":135},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":135}]
[null,null,null,null,null,null,null,null,null,5,null,2019,{"$f":"ROUND(IF($C$47+$F$23>L16,$F$25*$F$30,0)+IF($C$48+$G$23>L16,$G$25*$G$30,0)+IF($C$49+$H$23>L16,$H$25*$H$30,0),0)","v":24},{"$f":"ROUND($C$17*(1+$C$18)^J15,3)","v":2.95},71,0,0,71,0.2,{"$f":"ROUND($C$20*(1+$C$21)^J15,0)","v":148},{"$f":"ROUND(S16*T16,0)","v":30},101,1.1639999999999999,18,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},18,83,null,null,2019,71,30,{"$f":"+AG16+AF16","v":101},null,0,0,0,null,101,null,null,2019,71,30,2.7E-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$30,0))*AT16,0)","v":40},0.39200000000000002,9,null,null,150,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,150,null,null,2019,{"$f":"ROUND(H12,0)","v":0},24,6.2939999999999996,{"$f":"ROUND(BJ16*BK16,0)","v":151},0.151,{"$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$30,0))*BM16,0)","v":221},null,372,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,372,null,null,2019,71,30,40,141,null,0,0,0,null,{"$f":"CA16-CE16","v":141}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$12","v":2.5710000000000002},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$E$35","v":0},null,null,null,6,null,2020,{"$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$30,0),0)","v":24},3.0539999999999998,73,0,0,73,0.2,149,30,103,1.2050000000000001,19,0,0,19,84,null,null,2020,73,30,103,null,0,0,0,null,103,null,null,2020,73,30,2.8000000000000001E-2,{"$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$30,0))*AT17,0)","v":41},0.40100000000000002,10,null,null,154,null,0,0,0,154,null,null,2020,0,24,6.5140000000000002,156,0.156,{"$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$30,0))*BM17,0)","v":228},null,384,null,{"$f":"+BC17","v":0},null,384,null,null,2020,73,30,41,144,null,0,0,0,null,144]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$38","v":0},null,null,null,7,null,2021,24,3.16,76,0,0,76,0.2,151,30,106,1.2470000000000001,19,0,0,19,87,null,null,2021,76,30,106,null,0,0,0,null,106,null,null,2021,76,30,2.9000000000000001E-2,42,0.41,10,null,null,158,null,0,0,0,158,null,null,2021,0,24,6.742,162,0.16200000000000001,237,null,399,null,0,null,399,null,null,2021,76,30,42,148,null,0,0,0,null,148,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,8,null,2022,24,3.2709999999999999,79,0,0,79,0.2,152,30,109,1.29,20,0,0,20,89,null,null,2022,79,30,109,null,0,0,0,null,109,null,null,2022,79,30,0.03,44,0.42,10,null,null,163,null,0,0,0,163,null,null,2022,0,24,6.9779999999999998,167,0.16700000000000001,244,null,411,null,0,null,411,null,null,2022,79,30,44,153,null,0,0,0,null,153]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$E$14","v":141.94999999999999},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$E$41","v":0},null,null,null,9,null,2023,24,3.3860000000000001,81,0,0,81,0.2,154,31,112,1.3360000000000001,21,0,0,21,91,null,null,2023,81,31,112,null,0,0,0,null,112,null,null,2023,81,31,3.1E-2,45,0.42899999999999999,10,null,null,167,null,0,0,0,167,null,null,2023,0,24,7.2220000000000004,173,0.17299999999999999,253,null,426,null,0,null,426,null,null,2023,81,31,45,157,null,0,0,0,null,157]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$44","v":0},null,null,null,10,null,2024,24,3.504,84,0,0,84,0.2,155,31,115,1.3819999999999999,22,0,0,22,93,null,null,2024,84,31,115,null,0,0,0,null,115,null,null,2024,84,31,3.2000000000000001E-2,47,0.439,11,null,null,173,null,0,0,0,173,null,null,2024,0,24,7.4749999999999996,179,0.17899999999999999,262,null,441,null,0,null,441,null,null,2024,84,31,47,162,null,0,0,0,null,162,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,24,3.6269999999999998,87,0,0,87,0.2,157,31,118,1.431,22,0,0,22,96,null,null,2025,87,31,118,null,0,0,0,null,118,null,null,2025,87,31,3.3000000000000002E-2,48,0.44900000000000001,11,null,null,177,null,0,0,0,177,null,null,2025,0,24,7.7359999999999998,186,0.185,271,null,457,null,0,null,457,null,null,2025,87,31,48,166,null,0,0,0,null,166,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":4}]
["5) Peak Reduction Factor = ",null,{"$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,12,null,2026,24,3.754,90,0,0,90,0.2,158,32,122,1.4810000000000001,23,0,0,23,99,null,null,2026,90,32,122,null,0,0,0,null,122,null,null,2026,90,32,3.5000000000000003E-2,51,0.46,11,null,null,184,null,0,0,0,184,null,null,2026,0,24,8.0069999999999997,192,0.192,281,null,473,null,0,null,473,null,null,2026,90,32,51,173,null,0,0,0,null,173,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":5}]
[null,null,null,null,null,null,null,null,null,13,null,2027,24,3.8849999999999998,93,0,0,93,0.2,160,32,125,1.5329999999999999,24,0,0,24,101,null,null,2027,93,32,125,null,0,0,0,null,125,null,null,2027,93,32,3.5999999999999997E-2,53,0.47,11,null,null,189,null,0,0,0,189,null,null,2027,0,24,8.2870000000000008,199,0.19900000000000001,291,null,490,null,0,null,490,null,null,2027,93,32,53,178,null,0,0,0,null,178,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":6}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"+'Total Program Inputs'!Q16","v":12},null,null,null,14,null,2028,24,4.0209999999999999,97,0,0,97,0.2,162,32,129,1.5860000000000001,25,0,0,25,104,null,null,2028,97,32,129,null,0,0,0,null,129,null,null,2028,97,32,3.6999999999999998E-2,54,0.48099999999999998,12,null,null,195,null,0,0,0,195,null,null,2028,0,24,8.577,206,0.20599999999999999,302,null,508,null,0,null,508,null,null,2028,97,32,54,183,null,0,0,0,null,183]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$18","v":0},null,null,null,null,null,null,15,null,2029,24,4.1619999999999999,100,0,0,100,0.2,163,33,133,1.6419999999999999,26,0,0,26,107,null,null,2029,100,33,133,null,0,0,0,null,133,null,null,2029,100,33,3.7999999999999999E-2,56,0.49199999999999999,12,null,null,201,null,0,0,0,201,null,null,2029,0,24,8.8780000000000001,213,0.21299999999999999,312,null,525,null,0,null,525,null,null,2029,100,33,56,189,null,0,0,0,null,189]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H16","v":732},null,null,null,16,null,2030,24,4.3070000000000004,103,0,0,103,0.2,165,33,136,1.6990000000000001,27,0,0,27,109,null,null,2030,103,33,136,null,0,0,0,null,136,null,null,2030,103,33,0.04,59,0.504,12,null,null,207,null,0,0,0,207,null,null,2030,0,24,9.1880000000000006,221,0.22,322,null,543,null,0,null,543,null,null,2030,103,33,59,195,null,0,0,0,null,195]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$19","v":2.1739999999999999E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,17,null,2031,24,4.4580000000000002,107,0,0,107,0.2,166,33,140,1.7589999999999999,27,0,0,27,113,null,null,2031,107,33,140,null,0,0,0,null,140,null,null,2031,107,33,4.1000000000000002E-2,60,0.51500000000000001,12,null,null,212,null,0,0,0,212,null,null,2031,0,24,9.51,228,0.22800000000000001,334,null,562,null,0,null,562,null,null,2031,107,33,60,200,null,0,0,0,null,200]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$20","v":3.5000000000000003E-2},null,null,null,null,null,null,18,null,2032,24,4.6139999999999999,111,0,0,111,0.2,168,34,145,1.82,28,0,0,28,117,null,null,2032,111,34,145,null,0,0,0,null,145,null,null,2032,111,34,4.2999999999999997E-2,63,0.52700000000000002,13,null,null,221,null,0,0,0,221,null,null,2032,0,24,9.843,236,0.23599999999999999,346,null,582,null,0,null,582,null,null,2032,111,34,63,208,null,0,0,0,null,208]
[null,null,null,null,"23) Number of Participants =",{"$f":"+'Total Program Inputs'!C16","v":2},null,null,null,19,null,2033,24,4.7759999999999998,115,0,0,115,0.2,170,34,149,1.8839999999999999,29,0,0,29,120,null,null,2033,115,34,149,null,0,0,0,null,149,null,null,2033,115,34,4.3999999999999997E-2,64,0.53900000000000003,13,null,null,226,null,0,0,0,226,null,null,2033,0,24,10.186999999999999,244,0.24399999999999999,357,null,601,null,0,null,601,null,null,2033,115,34,64,213,null,0,0,0,null,213,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":7}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$E$21","v":5.0999999999999997E-2},null,null,null,null,null,null,20,null,2034,24,4.9429999999999996,119,0,0,119,0.2,171,34,153,1.95,30,0,0,30,123,null,null,2034,119,34,153,null,0,0,0,null,153,null,null,2034,119,34,4.5999999999999999E-2,67,0.55200000000000005,13,null,null,233,null,0,0,0,233,null,null,2034,0,24,10.544,253,0.253,370,null,623,null,0,null,623,null,null,2034,119,34,67,220,null,0,0,0,null,220,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":8}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!E16","v":24},null,null,null,21,null,2035,24,5.1159999999999997,123,0,0,123,0.2,173,35,158,2.0179999999999998,31,0,0,31,127,null,null,2035,123,35,158,null,0,0,0,null,158,null,null,2035,123,35,4.7E-2,69,0.56399999999999995,14,null,null,241,null,0,0,0,241,null,null,2035,0,24,10.913,262,0.26200000000000001,384,null,646,null,0,null,646,null,null,2035,123,35,69,227,null,0,0,0,null,227,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":9}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$22","v":0.35},null,null,null,null,null,null,22,null,2036,24,5.2949999999999999,127,0,0,127,0.2,175,35,162,2.089,33,0,0,33,129,null,null,2036,127,35,162,null,0,0,0,null,162,null,null,2036,127,35,4.9000000000000002E-2,72,0.57699999999999996,14,null,null,248,null,0,0,0,248,null,null,2036,0,24,11.295,271,0.27100000000000002,397,null,668,null,0,null,668,null,null,2036,127,35,72,234,null,0,0,0,null,234]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$23","v":2.3E-2},null,"25) Incentive/Participant =",0,null,null,null,23,null,2037,0,5.48,0,0,0,0,0,177,0,0,2.1619999999999999,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,5.0999999999999997E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,11.69,0,0.28000000000000003,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":10}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$24","v":0},null,"26) Distribution Delivery Charge",{"$f":"+'Gas Input Table Summary'!E58","v":0.98},null,null,null,null,"Total = ",null,{"$f":"SUM(M14:M34)","v":480},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V34)","v":2503},null,null,null,null,{"$f":"SUM(AA14:AA34)","v":1114},{"$f":"SUM(AB14:AB34)","v":1389},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH34)","v":2503},null,null,null,{"$f":"SUM(AL14:AL34)","v":635},null,{"$f":"SUM(AN14:AN34)","v":1868},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ34)","v":3779},null,null,null,{"$f":"SUM(BD14:BD34)","v":639},{"$f":"SUM(BE14:BE34)","v":3140},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ34)","v":480},null,null,null,null,null,{"$f":"SUM(BP14:BP34)","v":10418},null,{"$f":"SUM(BR14:BR34)","v":604},null,{"$f":"SUM(BT14:BT34)","v":9814},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA34)","v":3553},null,null,null,{"$f":"SUM(CE14:CE34)","v":639},null,{"$f":"SUM(CG14:CG34)","v":2914}]
["    Escalation Rate =",null,{"$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$41,V15:V34),0)","v":1309},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA34),0)","v":883},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB34),0)","v":426},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH34),0)","v":1309},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL34),0)","v":635},null,{"$f":"+AH37-AL37","v":674},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ34),0)","v":2670},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD34),0)","v":639},{"$f":"AZ37-BD37","v":2031},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP34),0)","v":4737},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR34),0)","v":604},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT34),0)","v":4133},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA34),0)","v":1850},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE34),0)","v":639},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG34),0)","v":1211},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":11}]
[null,null,null,null,"27) Effective Income Tax Rate =",{"$f":"+'Gas Input Table Summary'!E59","v":0.35},null,null,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":426},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN37","v":674},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE37","v":2031},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT37","v":4133},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG37","v":1211}]
[null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V37/AA37,2)","v":1.48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH37/AL37,2)","v":2.06},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ37/BD37,2)","v":4.18},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP37/BR37,20)","v":7.8427152317880804},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA37/CE37,2)","v":2.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":12}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$27","v":7.2160000000000002E-2},null,"Test Results","NPV","B/C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":13}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N39","v":426},{"$f":"N40","v":1.48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":14}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$28","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG39","v":674},{"$f":"AG40","v":2.06},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Worksheet Calculations",null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":15}]
[null,null,null,null,"Societal Test",{"$f":"AS39","v":2031},{"$f":"AS40","v":4.18},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)"]
["14) General Input Data Year =",null,{"$f":"+'Res .95+% Res Furnace - NEW'!C45","v":2014},null,"Participant Test",{"$f":"BJ39","v":4133},{"$f":"BJ40","v":7.8427152317880804},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",{"$f":"BY39","v":1211},{"$f":"BY40","v":2.9},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,{"$f":"+'Res .95+% Res Furnace - NEW'!C47","v":2017},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
[null,null,null,null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (E) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":16}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":17}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":18}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":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:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:","Commercial 95+% AFUE Furnace - Replacement",null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial 95+% AFUE Furnace - Replacement"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial 95+% AFUE Furnace - Replacement"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Commercial 95+% AFUE Furnace - Replacement"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial 95+% AFUE Furnace - Replacement"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial 95+% AFUE Furnace - Replacement"}]
["Program Years:",{"$f":"+'Comm 95+ Furnace - New'!B6","v":"2017 Actual"}]
[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,2017,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$7","v":5.2989999999999995},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!K17","v":193},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":3300},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$9","v":0.12698000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":3493}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$47-$C$45","v":3},null,{"$f":"$C$47","v":2017},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":257},{"$f":"ROUND($C$17*(1),3)","v":2.5710000000000002},{"$f":"ROUND(M14*N14,0)","v":661},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":661},{"$f":"ROUND(M14*$C$23,1)","v":2.6},{"$f":"ROUND($C$20*(1),0)","v":142},{"$f":"ROUND(S14*T14,0)","v":369},{"$f":"ROUND(+U14+R14,0)","v":1030},{"$f":"ROUND($F$36*(1+$C$11)^J14,3)","v":1.087},{"$f":"ROUND((1-$F$38)*(W14*M14),0)","v":182},{"$f":"ROUND($F$11,0)","v":193},{"$f":"ROUND($F$12,0)","v":3300},{"$f":"SUM(X14:Z14)","v":3675},{"$f":"V14-AA14","v":-2645},null,null,{"$f":"$C$47","v":2017},{"$f":"+R14","v":661},{"$f":"+U14","v":369},{"$f":"+AG14+AF14","v":1030},null,{"$f":"ROUND(Y14,0)","v":193},{"$f":"ROUND(Z14,0)","v":3300},{"$f":"SUM(AJ14:AK14)","v":3493},null,{"$f":"+AH14-AL14","v":-2463},null,null,{"$f":"$C$47","v":2017},{"$f":"AF14","v":661},{"$f":"+AG14","v":369},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.5000000000000001E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":201},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":0.375},{"$f":"ROUND(AV14*M14,0)","v":96},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":1327},null,{"$f":"ROUND($F$13,0)","v":3493},{"$f":"ROUND((F15*F30)-Z14,0)","v":3850},{"$f":"BB14+BC14","v":7343},{"$f":"AZ14-BD14","v":-6016},null,null,{"$f":"$C$47","v":2017},{"$f":"+F12","v":3300},{"$f":"+M14","v":257},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":5.875},{"$f":"ROUND(BJ14*BK14,0)","v":1510},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.14099999999999999},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":1135},null,{"$f":"BI14+BL14+BN14+BO14","v":5945},null,{"$f":"ROUND(F15*F30,0)","v":7150},null,{"$f":"BP14-BR14","v":-1205},null,null,{"$f":"$C$47","v":2017},{"$f":"$R14","v":661},{"$f":"U14","v":369},{"$f":"AU14","v":201},{"$f":"SUM(BX14:BZ14)","v":1231},null,{"$f":"BB14","v":3493},{"$f":"BC14","v":3850},{"$f":"SUM(CC14:CD14)","v":7343},null,{"$f":"CA14-CE14","v":-6112}]
["   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":4},null,{"$f":"L14+1","v":2018},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":257},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":2.851},733,0,{"$f":"ROUND(M15*P15,0)","v":0},733,2.6,{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":146},{"$f":"ROUND(S15*T15,0)","v":380},{"$f":"ROUND(+U15+R15,0)","v":1113},1.125,188,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},188,925,null,null,{"$f":"AE14+1","v":2018},733,380,{"$f":"+AG15+AF15","v":1113},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,1113,null,null,{"$f":"AQ14+1","v":2018},733,380,2.5999999999999999E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":209},0.38300000000000001,98,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":1420},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},1420,null,null,{"$f":"BH14+1","v":2018},{"$f":"+G12","v":0},257,6.0810000000000004,{"$f":"ROUND(BJ15*BK15,0)","v":1563},0.14599999999999999,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":1176},null,2739,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":2739},null,null,{"$f":"BW14+1","v":2018},733,{"$f":"U15","v":380},{"$f":"AU15","v":209},{"$f":"SUM(BX15:BZ15)","v":1322},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":1322}]
[null,null,null,null,null,null,null,null,null,5,null,2019,{"$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$30,0),0)","v":257},{"$f":"ROUND($C$17*(1+$C$18)^J15,3)","v":2.95},758,0,0,758,2.6,{"$f":"ROUND($C$20*(1+$C$21)^J15,0)","v":148},{"$f":"ROUND(S16*T16,0)","v":385},1143,1.1639999999999999,194,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},194,949,null,null,2019,758,385,{"$f":"+AG16+AF16","v":1143},null,0,0,0,null,1143,null,null,2019,758,385,2.7E-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$30,0))*AT16,0)","v":217},0.39200000000000002,101,null,null,1461,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,1461,null,null,2019,{"$f":"ROUND(H12,0)","v":0},257,6.2939999999999996,{"$f":"ROUND(BJ16*BK16,0)","v":1618},0.151,{"$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$30,0))*BM16,0)","v":1216},null,2834,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,2834,null,null,2019,758,385,217,1360,null,0,0,0,null,{"$f":"CA16-CE16","v":1360}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$12","v":2.5710000000000002},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$E$35","v":0},null,null,null,6,null,2020,{"$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$30,0),0)","v":257},3.0539999999999998,785,0,0,785,2.6,149,387,1172,1.2050000000000001,201,0,0,201,971,null,null,2020,785,387,1172,null,0,0,0,null,1172,null,null,2020,785,387,2.8000000000000001E-2,{"$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$30,0))*AT17,0)","v":225},0.40100000000000002,103,null,null,1500,null,0,0,0,1500,null,null,2020,0,257,6.5140000000000002,1674,0.156,{"$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$30,0))*BM17,0)","v":1256},null,2930,null,{"$f":"+BC17","v":0},null,2930,null,null,2020,785,387,225,1397,null,0,0,0,null,1397]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$38","v":0},null,null,null,7,null,2021,257,3.16,812,0,0,812,2.6,151,393,1205,1.2470000000000001,208,0,0,208,997,null,null,2021,812,393,1205,null,0,0,0,null,1205,null,null,2021,812,393,2.9000000000000001E-2,234,0.41,105,null,null,1544,null,0,0,0,1544,null,null,2021,0,257,6.742,1733,0.16200000000000001,1304,null,3037,null,0,null,3037,null,null,2021,812,393,234,1439,null,0,0,0,null,1439,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,8,null,2022,257,3.2709999999999999,841,0,0,841,2.6,152,395,1236,1.29,215,0,0,215,1021,null,null,2022,841,395,1236,null,0,0,0,null,1236,null,null,2022,841,395,0.03,242,0.42,108,null,null,1586,null,0,0,0,1586,null,null,2022,0,257,6.9779999999999998,1793,0.16700000000000001,1345,null,3138,null,0,null,3138,null,null,2022,841,395,242,1478,null,0,0,0,null,1478]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$E$14","v":141.94999999999999},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$E$41","v":0},null,null,null,9,null,2023,257,3.3860000000000001,870,0,0,870,2.6,154,400,1270,1.3360000000000001,223,0,0,223,1047,null,null,2023,870,400,1270,null,0,0,0,null,1270,null,null,2023,870,400,3.1E-2,250,0.42899999999999999,110,null,null,1630,null,0,0,0,1630,null,null,2023,0,257,7.2220000000000004,1856,0.17299999999999999,1393,null,3249,null,0,null,3249,null,null,2023,870,400,250,1520,null,0,0,0,null,1520]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$44","v":0},null,null,null,10,null,2024,257,3.504,901,0,0,901,2.6,155,403,1304,1.3819999999999999,231,0,0,231,1073,null,null,2024,901,403,1304,null,0,0,0,null,1304,null,null,2024,901,403,3.2000000000000001E-2,258,0.439,113,null,null,1675,null,0,0,0,1675,null,null,2024,0,257,7.4749999999999996,1921,0.17899999999999999,1441,null,3362,null,0,null,3362,null,null,2024,901,403,258,1562,null,0,0,0,null,1562,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,257,3.6269999999999998,932,0,0,932,2.6,157,408,1340,1.431,239,0,0,239,1101,null,null,2025,932,408,1340,null,0,0,0,null,1340,null,null,2025,932,408,3.3000000000000002E-2,266,0.44900000000000001,115,null,null,1721,null,0,0,0,1721,null,null,2025,0,257,7.7359999999999998,1988,0.185,1490,null,3478,null,0,null,3478,null,null,2025,932,408,266,1606,null,0,0,0,null,1606,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":4}]
["5) Peak Reduction Factor = ",null,{"$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,12,null,2026,257,3.754,965,0,0,965,2.6,158,411,1376,1.4810000000000001,247,0,0,247,1129,null,null,2026,965,411,1376,null,0,0,0,null,1376,null,null,2026,965,411,3.5000000000000003E-2,282,0.46,118,null,null,1776,null,0,0,0,1776,null,null,2026,0,257,8.0069999999999997,2058,0.192,1546,null,3604,null,0,null,3604,null,null,2026,965,411,282,1658,null,0,0,0,null,1658,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":5}]
[null,null,null,null,null,null,null,null,null,13,null,2027,257,3.8849999999999998,998,0,0,998,2.6,160,416,1414,1.5329999999999999,256,0,0,256,1158,null,null,2027,998,416,1414,null,0,0,0,null,1414,null,null,2027,998,416,3.5999999999999997E-2,290,0.47,121,null,null,1825,null,0,0,0,1825,null,null,2027,0,257,8.2870000000000008,2130,0.19900000000000001,1602,null,3732,null,0,null,3732,null,null,2027,998,416,290,1704,null,0,0,0,null,1704,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":6}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"+ROUND(F32/F30,1)","v":23.4},null,null,null,14,null,2028,257,4.0209999999999999,1033,0,0,1033,2.6,162,421,1454,1.5860000000000001,265,0,0,265,1189,null,null,2028,1033,421,1454,null,0,0,0,null,1454,null,null,2028,1033,421,3.6999999999999998E-2,298,0.48099999999999998,124,null,null,1876,null,0,0,0,1876,null,null,2028,0,257,8.577,2204,0.20599999999999999,1659,null,3863,null,0,null,3863,null,null,2028,1033,421,298,1752,null,0,0,0,null,1752]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$18","v":0},null,null,null,null,null,null,15,null,2029,257,4.1619999999999999,1070,0,0,1070,2.6,163,424,1494,1.6419999999999999,274,0,0,274,1220,null,null,2029,1070,424,1494,null,0,0,0,null,1494,null,null,2029,1070,424,3.7999999999999999E-2,306,0.49199999999999999,126,null,null,1926,null,0,0,0,1926,null,null,2029,0,257,8.8780000000000001,2282,0.21299999999999999,1715,null,3997,null,0,null,3997,null,null,2029,1070,424,306,1800,null,0,0,0,null,1800]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H17","v":732},null,null,null,16,null,2030,257,4.3070000000000004,1107,0,0,1107,2.6,165,429,1536,1.6990000000000001,284,0,0,284,1252,null,null,2030,1107,429,1536,null,0,0,0,null,1536,null,null,2030,1107,429,0.04,322,0.504,130,null,null,1988,null,0,0,0,1988,null,null,2030,0,257,9.1880000000000006,2361,0.22,1771,null,4132,null,0,null,4132,null,null,2030,1107,429,322,1858,null,0,0,0,null,1858]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$19","v":2.1739999999999999E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,17,null,2031,257,4.4580000000000002,1146,0,0,1146,2.6,166,432,1578,1.7589999999999999,294,0,0,294,1284,null,null,2031,1146,432,1578,null,0,0,0,null,1578,null,null,2031,1146,432,4.1000000000000002E-2,330,0.51500000000000001,132,null,null,2040,null,0,0,0,2040,null,null,2031,0,257,9.51,2444,0.22800000000000001,1836,null,4280,null,0,null,4280,null,null,2031,1146,432,330,1908,null,0,0,0,null,1908]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$20","v":3.5000000000000003E-2},null,null,null,null,null,null,18,null,2032,257,4.6139999999999999,1186,0,0,1186,2.6,168,437,1623,1.82,304,0,0,304,1319,null,null,2032,1186,437,1623,null,0,0,0,null,1623,null,null,2032,1186,437,4.2999999999999997E-2,346,0.52700000000000002,135,null,null,2104,null,0,0,0,2104,null,null,2032,0,257,9.843,2530,0.23599999999999999,1900,null,4430,null,0,null,4430,null,null,2032,1186,437,346,1969,null,0,0,0,null,1969]
[null,null,null,null,"23) Number of Participants =",{"$f":"+'Total Program Inputs'!C17","v":11},null,null,null,19,null,2033,257,4.7759999999999998,1227,0,0,1227,2.6,170,442,1669,1.8839999999999999,315,0,0,315,1354,null,null,2033,1227,442,1669,null,0,0,0,null,1669,null,null,2033,1227,442,4.3999999999999997E-2,354,0.53900000000000003,139,null,null,2162,null,0,0,0,2162,null,null,2033,0,257,10.186999999999999,2618,0.24399999999999999,1965,null,4583,null,0,null,4583,null,null,2033,1227,442,354,2023,null,0,0,0,null,2023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":7}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$E$21","v":5.0999999999999997E-2},null,null,null,null,null,null,20,null,2034,257,4.9429999999999996,1270,0,0,1270,2.6,171,445,1715,1.95,326,0,0,326,1389,null,null,2034,1270,445,1715,null,0,0,0,null,1715,null,null,2034,1270,445,4.5999999999999999E-2,370,0.55200000000000005,142,null,null,2227,null,0,0,0,2227,null,null,2034,0,257,10.544,2710,0.253,2037,null,4747,null,0,null,4747,null,null,2034,1270,445,370,2085,null,0,0,0,null,2085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":8}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!E17","v":257},null,null,null,21,null,2035,257,5.1159999999999997,1315,0,0,1315,2.6,173,450,1765,2.0179999999999998,337,0,0,337,1428,null,null,2035,1315,450,1765,null,0,0,0,null,1765,null,null,2035,1315,450,4.7E-2,378,0.56399999999999995,145,null,null,2288,null,0,0,0,2288,null,null,2035,0,257,10.913,2805,0.26200000000000001,2110,null,4915,null,0,null,4915,null,null,2035,1315,450,378,2143,null,0,0,0,null,2143,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":9}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$22","v":0.35},null,null,null,null,null,null,22,null,2036,257,5.2949999999999999,1361,0,0,1361,2.6,175,455,1816,2.089,349,0,0,349,1467,null,null,2036,1361,455,1816,null,0,0,0,null,1816,null,null,2036,1361,455,4.9000000000000002E-2,395,0.57699999999999996,148,null,null,2359,null,0,0,0,2359,null,null,2036,0,257,11.295,2903,0.27100000000000002,2182,null,5085,null,0,null,5085,null,null,2036,1361,455,395,2211,null,0,0,0,null,2211]
["     Escalation Rate =",null,{"$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,23,null,2037,0,5.48,0,0,0,0,0,177,0,0,2.1619999999999999,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,5.0999999999999997E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,11.69,0,0.28000000000000003,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":10}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$24","v":0},null,"26) Distribution Delivery Charge",{"$f":"+'Gas Input Table Summary'!E58","v":0.98},null,null,null,null,"Total = ",null,{"$f":"SUM(M14:M34)","v":5140},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V34)","v":28253},null,null,null,null,{"$f":"SUM(AA14:AA34)","v":8625},{"$f":"SUM(AB14:AB34)","v":19628},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH34)","v":28253},null,null,null,{"$f":"SUM(AL14:AL34)","v":3493},null,{"$f":"SUM(AN14:AN34)","v":24760},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ34)","v":36435},null,null,null,{"$f":"SUM(BD14:BD34)","v":7343},{"$f":"SUM(BE14:BE34)","v":29092},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ34)","v":5140},null,null,null,null,null,{"$f":"SUM(BP14:BP34)","v":78080},null,{"$f":"SUM(BR14:BR34)","v":7150},null,{"$f":"SUM(BT14:BT34)","v":70930},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA34)","v":34026},null,null,null,{"$f":"SUM(CE14:CE34)","v":7343},null,{"$f":"SUM(CG14:CG34)","v":26683}]
["    Escalation Rate =",null,{"$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$41,V15:V34),0)","v":14810},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA34),0)","v":6143},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB34),0)","v":8667},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH34),0)","v":14810},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL34),0)","v":3493},null,{"$f":"+AH37-AL37","v":11317},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ34),0)","v":25797},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD34),0)","v":7343},{"$f":"AZ37-BD37","v":18454},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP34),0)","v":34814},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR34),0)","v":7150},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT34),0)","v":27664},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA34),0)","v":17785},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE34),0)","v":7343},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG34),0)","v":10442},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":11}]
[null,null,null,null,"27) Effective Income Tax Rate =",{"$f":"+'Gas Input Table Summary'!E59","v":0.35},null,null,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":8667},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN37","v":11317},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE37","v":18454},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT37","v":27664},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG37","v":10442}]
[null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V37/AA37,2)","v":2.41},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH37/AL37,2)","v":4.24},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ37/BD37,2)","v":3.51},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP37/BR37,20)","v":4.86909090909091},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA37/CE37,2)","v":2.42},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":12}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$27","v":7.2160000000000002E-2},null,"Test Results","NPV","B/C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":13}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N39","v":8667},{"$f":"N40","v":2.41},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":14}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$28","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG39","v":11317},{"$f":"AG40","v":4.24},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Worksheet Calculations",null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":15}]
[null,null,null,null,"Societal Test",{"$f":"AS39","v":18454},{"$f":"AS40","v":3.51},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)"]
["14) General Input Data Year =",null,{"$f":"+'Res .95+% Res Furnace - NEW'!C45","v":2014},null,"Participant Test",{"$f":"BJ39","v":27664},{"$f":"BJ40","v":4.86909090909091},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",{"$f":"BY39","v":10442},{"$f":"BY40","v":2.42},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,{"$f":"+'Res .95+% Res Furnace - NEW'!C47","v":2017},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
[null,null,null,null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (E) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":16}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":17}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":18}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":13,"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$5","v":"Commercial Custom Program"}]
["Program Years:",{"$f":"+'Comm 95+% Furnace - Replace'!B6","v":"2017 Actual"}]
[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,2017,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$7","v":5.2989999999999995},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!K18","v":35},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":600},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$9","v":0.12698000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":635}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$47-$C$45","v":3},null,{"$f":"$C$47","v":2017},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":1106},{"$f":"ROUND($C$17*(1),3)","v":2.5710000000000002},{"$f":"ROUND(M14*N14,0)","v":2844},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":2844},{"$f":"ROUND(M14*$C$23,1)","v":11.1},{"$f":"ROUND($C$20*(1),0)","v":142},{"$f":"ROUND(S14*T14,0)","v":1576},{"$f":"ROUND(+U14+R14,0)","v":4420},{"$f":"ROUND($F$36*(1+$C$11)^J14,3)","v":1.087},{"$f":"ROUND((1-$F$38)*(W14*M14),0)","v":781},{"$f":"ROUND($F$11,0)","v":35},{"$f":"ROUND($F$12,0)","v":600},{"$f":"SUM(X14:Z14)","v":1416},{"$f":"V14-AA14","v":3004},null,null,{"$f":"$C$47","v":2017},{"$f":"+R14","v":2844},{"$f":"+U14","v":1576},{"$f":"+AG14+AF14","v":4420},null,{"$f":"ROUND(Y14,0)","v":35},{"$f":"ROUND(Z14,0)","v":600},{"$f":"SUM(AJ14:AK14)","v":635},null,{"$f":"+AH14-AL14","v":3785},null,null,{"$f":"$C$47","v":2017},{"$f":"AF14","v":2844},{"$f":"+AG14","v":1576},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.5000000000000001E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":0.375},{"$f":"ROUND(AV14*M14,0)","v":415},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":4835},null,{"$f":"ROUND($F$13,0)","v":635},{"$f":"ROUND((F15*F30)-Z14,0)","v":2400},{"$f":"BB14+BC14","v":3035},{"$f":"AZ14-BD14","v":1800},null,null,{"$f":"$C$47","v":2017},{"$f":"+F12","v":600},{"$f":"+M14","v":1106},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":5.875},{"$f":"ROUND(BJ14*BK14,0)","v":6498},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.14099999999999999},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":7098},null,{"$f":"ROUND(F15*F30,0)","v":3000},null,{"$f":"BP14-BR14","v":4098},null,null,{"$f":"$C$47","v":2017},{"$f":"$R14","v":2844},{"$f":"U14","v":1576},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":4420},null,{"$f":"BB14","v":635},{"$f":"BC14","v":2400},{"$f":"SUM(CC14:CD14)","v":3035},null,{"$f":"CA14-CE14","v":1385}]
["   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":4},null,{"$f":"L14+1","v":2018},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":1106},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":2.851},{"$f":"ROUND(M15*N15,0)","v":3153},0,{"$f":"ROUND(M15*P15,0)","v":0},3153,11.1,{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":146},{"$f":"ROUND(S15*T15,0)","v":1621},{"$f":"ROUND(+U15+R15,0)","v":4774},1.125,809,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},809,3965,null,null,{"$f":"AE14+1","v":2018},3153,1621,{"$f":"+AG15+AF15","v":4774},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,4774,null,null,{"$f":"AQ14+1","v":2018},3153,1621,2.5999999999999999E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.38300000000000001,424,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":5198},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},{"$f":"AZ15-BD15","v":5198},null,null,{"$f":"BH14+1","v":2018},{"$f":"+G12","v":0},1106,6.0810000000000004,{"$f":"ROUND(BJ15*BK15,0)","v":6726},0.14599999999999999,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,6726,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":6726},null,null,{"$f":"BW14+1","v":2018},3153,{"$f":"U15","v":1621},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":4774},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":4774}]
[null,null,null,null,null,null,null,null,null,5,null,2019,{"$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$30,0),0)","v":1106},{"$f":"ROUND($C$17*(1+$C$18)^J15,3)","v":2.95},3263,0,0,3263,11.1,{"$f":"ROUND($C$20*(1+$C$21)^J15,0)","v":148},{"$f":"ROUND(S16*T16,0)","v":1643},4906,1.1639999999999999,837,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},837,4069,null,null,2019,3263,1643,{"$f":"+AG16+AF16","v":4906},null,0,0,0,null,4906,null,null,2019,3263,1643,2.7E-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$30,0))*AT16,0)","v":0},0.39200000000000002,434,null,null,5340,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,5340,null,null,2019,{"$f":"ROUND(H12,0)","v":0},1106,6.2939999999999996,{"$f":"ROUND(BJ16*BK16,0)","v":6961},0.151,{"$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$30,0))*BM16,0)","v":0},null,6961,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,6961,null,null,2019,3263,1643,0,4906,null,0,0,0,null,{"$f":"CA16-CE16","v":4906}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$12","v":2.5710000000000002},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$E$35","v":0},null,null,null,6,null,2020,{"$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$30,0),0)","v":1106},3.0539999999999998,3378,0,0,3378,11.1,149,1654,5032,1.2050000000000001,866,0,0,866,4166,null,null,2020,3378,1654,5032,null,0,0,0,null,5032,null,null,2020,3378,1654,2.8000000000000001E-2,{"$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$30,0))*AT17,0)","v":0},0.40100000000000002,444,null,null,5476,null,0,0,0,5476,null,null,2020,0,1106,6.5140000000000002,7204,0.156,{"$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$30,0))*BM17,0)","v":0},null,7204,null,{"$f":"+BC17","v":0},null,7204,null,null,2020,3378,1654,0,5032,null,0,0,0,null,5032]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$38","v":0},null,null,null,7,null,2021,1106,3.16,3495,0,0,3495,11.1,151,1676,5171,1.2470000000000001,896,0,0,896,4275,null,null,2021,3495,1676,5171,null,0,0,0,null,5171,null,null,2021,3495,1676,2.9000000000000001E-2,0,0.41,453,null,null,5624,null,0,0,0,5624,null,null,2021,0,1106,6.742,7457,0.16200000000000001,0,null,7457,null,0,null,7457,null,null,2021,3495,1676,0,5171,null,0,0,0,null,5171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,8,null,2022,1106,3.2709999999999999,3618,0,0,3618,11.1,152,1687,5305,1.29,927,0,0,927,4378,null,null,2022,3618,1687,5305,null,0,0,0,null,5305,null,null,2022,3618,1687,0.03,0,0.42,465,null,null,5770,null,0,0,0,5770,null,null,2022,0,1106,6.9779999999999998,7718,0.16700000000000001,0,null,7718,null,0,null,7718,null,null,2022,3618,1687,0,5305,null,0,0,0,null,5305]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$E$14","v":141.94999999999999},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$E$41","v":0},null,null,null,9,null,2023,1106,3.3860000000000001,3745,0,0,3745,11.1,154,1709,5454,1.3360000000000001,960,0,0,960,4494,null,null,2023,3745,1709,5454,null,0,0,0,null,5454,null,null,2023,3745,1709,3.1E-2,0,0.42899999999999999,474,null,null,5928,null,0,0,0,5928,null,null,2023,0,1106,7.2220000000000004,7988,0.17299999999999999,0,null,7988,null,0,null,7988,null,null,2023,3745,1709,0,5454,null,0,0,0,null,5454]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$44","v":0},null,null,null,10,null,2024,1106,3.504,3875,0,0,3875,11.1,155,1721,5596,1.3819999999999999,994,0,0,994,4602,null,null,2024,3875,1721,5596,null,0,0,0,null,5596,null,null,2024,3875,1721,3.2000000000000001E-2,0,0.439,486,null,null,6082,null,0,0,0,6082,null,null,2024,0,1106,7.4749999999999996,8267,0.17899999999999999,0,null,8267,null,0,null,8267,null,null,2024,3875,1721,0,5596,null,0,0,0,null,5596,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":3}]
[null,null,null,null,null,null,null,null,null,11,null,2025,1106,3.6269999999999998,4011,0,0,4011,11.1,157,1743,5754,1.431,1029,0,0,1029,4725,null,null,2025,4011,1743,5754,null,0,0,0,null,5754,null,null,2025,4011,1743,3.3000000000000002E-2,0,0.44900000000000001,497,null,null,6251,null,0,0,0,6251,null,null,2025,0,1106,7.7359999999999998,8556,0.185,0,null,8556,null,0,null,8556,null,null,2025,4011,1743,0,5754,null,0,0,0,null,5754,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":4}]
["5) Peak Reduction Factor = ",null,{"$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,12,null,2026,1106,3.754,4152,0,0,4152,11.1,158,1754,5906,1.4810000000000001,1065,0,0,1065,4841,null,null,2026,4152,1754,5906,null,0,0,0,null,5906,null,null,2026,4152,1754,3.5000000000000003E-2,0,0.46,509,null,null,6415,null,0,0,0,6415,null,null,2026,0,1106,8.0069999999999997,8856,0.192,0,null,8856,null,0,null,8856,null,null,2026,4152,1754,0,5906,null,0,0,0,null,5906,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":5}]
[null,null,null,null,null,null,null,null,null,13,null,2027,1106,3.8849999999999998,4297,0,0,4297,11.1,160,1776,6073,1.5329999999999999,1102,0,0,1102,4971,null,null,2027,4297,1776,6073,null,0,0,0,null,6073,null,null,2027,4297,1776,3.5999999999999997E-2,0,0.47,520,null,null,6593,null,0,0,0,6593,null,null,2027,0,1106,8.2870000000000008,9165,0.19900000000000001,0,null,9165,null,0,null,9165,null,null,2027,4297,1776,0,6073,null,0,0,0,null,6073,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":6}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"+'Database Inputs'!G18","v":1106},null,null,null,14,null,2028,1106,4.0209999999999999,4447,0,0,4447,11.1,162,1798,6245,1.5860000000000001,1140,0,0,1140,5105,null,null,2028,4447,1798,6245,null,0,0,0,null,6245,null,null,2028,4447,1798,3.6999999999999998E-2,0,0.48099999999999998,532,null,null,6777,null,0,0,0,6777,null,null,2028,0,1106,8.577,9486,0.20599999999999999,0,null,9486,null,0,null,9486,null,null,2028,4447,1798,0,6245,null,0,0,0,null,6245]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$18","v":0},null,null,null,null,null,null,15,null,2029,1106,4.1619999999999999,4603,0,0,4603,11.1,163,1809,6412,1.6419999999999999,1180,0,0,1180,5232,null,null,2029,4603,1809,6412,null,0,0,0,null,6412,null,null,2029,4603,1809,3.7999999999999999E-2,0,0.49199999999999999,544,null,null,6956,null,0,0,0,6956,null,null,2029,0,1106,8.8780000000000001,9819,0.21299999999999999,0,null,9819,null,0,null,9819,null,null,2029,4603,1809,0,6412,null,0,0,0,null,6412]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H18","v":0},null,null,null,16,null,2030,1106,4.3070000000000004,4764,0,0,4764,11.1,165,1832,6596,1.6990000000000001,1221,0,0,1221,5375,null,null,2030,4764,1832,6596,null,0,0,0,null,6596,null,null,2030,4764,1832,0.04,0,0.504,557,null,null,7153,null,0,0,0,7153,null,null,2030,0,1106,9.1880000000000006,10162,0.22,0,null,10162,null,0,null,10162,null,null,2030,4764,1832,0,6596,null,0,0,0,null,6596]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$19","v":2.1739999999999999E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,17,null,2031,1106,4.4580000000000002,4931,0,0,4931,11.1,166,1843,6774,1.7589999999999999,1265,0,0,1265,5509,null,null,2031,4931,1843,6774,null,0,0,0,null,6774,null,null,2031,4931,1843,4.1000000000000002E-2,0,0.51500000000000001,570,null,null,7344,null,0,0,0,7344,null,null,2031,0,1106,9.51,10518,0.22800000000000001,0,null,10518,null,0,null,10518,null,null,2031,4931,1843,0,6774,null,0,0,0,null,6774]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$20","v":3.5000000000000003E-2},null,null,null,null,null,null,18,null,2032,0,4.6139999999999999,0,0,0,0,0,168,0,0,1.82,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,4.2999999999999997E-2,0,0.52700000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,9.843,0,0.23599999999999999,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"+'Total Program Inputs'!C18","v":1},null,null,null,19,null,2033,0,4.7759999999999998,0,0,0,0,0,170,0,0,1.8839999999999999,0,0,0,0,0,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,2033,0,0,10.186999999999999,0,0.24399999999999999,0,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,{"$f":"$J18","v":7}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$E$21","v":5.0999999999999997E-2},null,null,null,null,null,null,20,null,2034,0,4.9429999999999996,0,0,0,0,0,171,0,0,1.95,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.5999999999999999E-2,0,0.55200000000000005,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,10.544,0,0.253,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":8}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!E18","v":1106},null,null,null,21,null,2035,0,5.1159999999999997,0,0,0,0,0,173,0,0,2.0179999999999998,0,0,0,0,0,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,2035,0,0,10.913,0,0.26200000000000001,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":9}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$22","v":0.35},null,null,null,null,null,null,22,null,2036,0,5.2949999999999999,0,0,0,0,0,175,0,0,2.089,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.9000000000000002E-2,0,0.57699999999999996,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,11.295,0,0.27100000000000002,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"+'Database Inputs'!L18","v":600},null,null,null,23,null,2037,0,5.48,0,0,0,0,0,177,0,0,2.1619999999999999,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,5.0999999999999997E-2,0,0.59,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,11.69,0,0.28000000000000003,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":10}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$24","v":0},null,"26) Distribution Delivery Charge",{"$f":"+'Gas Input Table Summary'!E58","v":0.98},null,null,null,null,"Total = ",null,{"$f":"SUM(M14:M34)","v":16590},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V34)","v":84418},null,null,null,null,{"$f":"SUM(AA14:AA34)","v":15707},{"$f":"SUM(AB14:AB34)","v":68711},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH34)","v":84418},null,null,null,{"$f":"SUM(AL14:AL34)","v":635},null,{"$f":"SUM(AN14:AN34)","v":83783},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ34)","v":91742},null,null,null,{"$f":"SUM(BD14:BD34)","v":3035},{"$f":"SUM(BE14:BE34)","v":88707},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ34)","v":16590},null,null,null,null,null,{"$f":"SUM(BP14:BP34)","v":125981},null,{"$f":"SUM(BR14:BR34)","v":3000},null,{"$f":"SUM(BT14:BT34)","v":122981},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA34)","v":84418},null,null,null,{"$f":"SUM(CE14:CE34)","v":3035},null,{"$f":"SUM(CG14:CG34)","v":81383}]
["    Escalation Rate =",null,{"$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$41,V15:V34),0)","v":52284},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA34),0)","v":9895},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB34),0)","v":42389},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH34),0)","v":52284},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL34),0)","v":635},null,{"$f":"+AH37-AL37","v":51649},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ34),0)","v":71342},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD34),0)","v":3035},{"$f":"AZ37-BD37","v":68307},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP34),0)","v":66462},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR34),0)","v":3000},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT34),0)","v":63462},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA34),0)","v":52284},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE34),0)","v":3035},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG34),0)","v":49249},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":11}]
[null,null,null,null,"27) Effective Income Tax Rate =",{"$f":"+'Gas Input Table Summary'!E59","v":0.35},null,null,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":42389},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN37","v":51649},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE37","v":68307},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT37","v":63462},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG37","v":49249}]
[null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V37/AA37,2)","v":5.28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH37/AL37,2)","v":82.34},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ37/BD37,2)","v":23.51},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP37/BR37,20)","v":22.154},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA37/CE37,2)","v":17.23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":12}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$27","v":7.2160000000000002E-2},null,"Test Results","NPV","B/C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":13}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N39","v":42389},{"$f":"N40","v":5.28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":14}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$28","v":3.56E-2},null,"Utility Cost Test",{"$f":"AG39","v":51649},{"$f":"AG40","v":82.34},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Worksheet Calculations",null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":15}]
[null,null,null,null,"Societal Test",{"$f":"AS39","v":68307},{"$f":"AS40","v":23.51},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)"]
["14) General Input Data Year =",null,{"$f":"+'Res .95+% Res Furnace - NEW'!C45","v":2014},null,"Participant Test",{"$f":"BJ39","v":63462},{"$f":"BJ40","v":22.154},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",{"$f":"BY39","v":49249},{"$f":"BY40","v":17.23},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,{"$f":"+'Res .95+% Res Furnace - NEW'!C47","v":2017},null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
[null,null,null,null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)"]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (E) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":16}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":17}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":18}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":14,"n_rows":59,"n_cols":8,"rows_kept":59,"cut":false,"hidden":false,"merged":[[4,2,4,4]]}
["Montana-Dakota Utilities Co."]
["Gas Utility - South Dakota"]
["Projected Cost of Gas - 2018"]
[]
[null,null,"South Dakota"]
[null,null,"Residential",null,"Firm General"]
["Retail Rate"]
["Average cost of gas   1/",null,4.319,null,{"$f":"+C8","v":4.319}]
["Margin",null,1.891,null,0.98,"2/"]
["Total Retail Rate",null,{"$f":"SUM(C8:C9)","v":6.21},null,{"$f":"SUM(E8:E9)","v":5.2989999999999995}]
[]
[]
["Gas Commodity",null,15378250]
["Non-gas commodity",null,1491327]
["  Total",null,{"$f":"SUM(C13:C14)","v":16869577},null,{"$f":"ROUND(+C15/C17/0.99,3)","v":2.5710000000000002},"per dk adj. for losses"]
[]
["Dk deliveries",null,6628556]
[]
["Demand Cost (Avoided Capacity) ($/dk/yr)"]
["Total Demand Charges (February 2018 PGA)",null,11475005]
[" Capacity requirements  3/",null,80840]
["Demand Costs",null,{"$f":"+ROUND(C20/C21,2)","v":141.94999999999999}]
[]
[]
["1/  Based on February 2018 PGA adjusted to reflect the projected annual 2018 gas commodity cost."]
["2/  Meters rated < 500 cubic feet."]
["3/  FT-1, FT-1 negotiated contract and T-FTG-1 capacity."]
[]
[]
["Electric - Black Hills Power"]
["Residential"]
["Base Rate","2015-04-01",12,null,9.25,null,0,"4/"]
["Energy Charge"]
["   All Kwh",null,12000,null,9.9890000000000007E-2,null,{"$f":"C34*E34","v":1198.68}]
["Cost Adjustment",null,12000,null,3.5569999999999997E-2,null,{"$f":"C35*E35","v":426.84}]
["   Total Bill ",null,null,null,null,null,{"$f":"SUM(G32:G35)","v":1625.52}]
[]
["   Average Realization",null,null,null,null,null,{"$f":"ROUND(G36/C34,5)","v":0.13546}]
[]
["Commercial (Small general service)"]
["Base Rate",null,12,null,12,null,0,"4/"]
["Energy Charge"]
["   First 3000 Kwh",null,3000,null,8.4629999999999997E-2,null,{"$f":"C43*E43","v":253.89}]
["   Over 3,000 Kwh",null,69000,null,6.7629999999999996E-2,null,4666.4699999999993]
["Cost Adjustment",null,{"$f":"SUM(C43:C44)","v":72000},null,3.6769999999999997E-2,null,2647.4399999999996]
["Demand Charge"]
["   First 50 KW",null,50,null,8.25,null,412.5]
["   Over 50 KW",null,150,null,7.75,null,1162.5]
["   Total Bill ",null,null,null,null,null,{"$f":"SUM(G41:G48)","v":9142.7999999999993}]
[]
["   Average Realization",null,null,null,null,null,{"$f":"ROUND(G49/C45,5)","v":0.12698000000000001}]
[]
["Cost of Fuel"]
["Base",null,2.1739999999999999E-2]
[]
["4/  Base charge not included for conservation calculations as it has no relation to savings"]
["     on consumption."]
[]
["Cost adjustment effective July 1, 2017"]