{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Total Program Inputs","Database Inputs","Gas Input Table Summary","Gas Costs","T bill","Summary of Ratios","Total Program","Res .95+% Res Furnace - NEW","Res .95+% Res Furnace - Replace","Programmable Tstats - Tier 1","Programmable Tstats - Tier 2","Residential Energy Assessments","Comm 95+% Furnace - NEW","Comm 95+% Furnace - Replace","Comm Custom"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":2,"defined_names":1167,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Total Program Inputs","index":0,"n_rows":32,"n_cols":19,"rows_kept":32,"cut":false,"hidden":false,"merged":[[0,0,0,14],[1,0,1,14],[2,0,2,14],[3,0,3,14]]}
["MONTANA-DAKOTA UTILITIES CO."]
["GAS UTILITY - SOUTH DAKOTA"]
["DSM SUMMARY"]
["2020 ACTUAL"]
[]
["Incentive Year:",null,2020]
[]
[null,null,null,null,null,null,null,null,"Incentive",null,"Admin",null,"Admin",null,"Total"]
[null,null,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,null,null,242,null,1087,null,72600,null,{"$f":"+ROUND(I11/$I$27,4)","v":0.41649999999999998},null,{"$f":"+ROUND(K11*$E$32,0)","v":5087},null,{"$f":"+I11+M11","v":77687},null,300,null,{"$f":"ROUND(+G11/E11,1)","v":4.5}]
["High Efficiency Furnace - 95%+ (replacement)",null,null,null,264,null,4909,null,79200,null,{"$f":"+ROUND(I12/$I$27,4)","v":0.45429999999999998},null,{"$f":"+ROUND(K12*$E$32,0)","v":5548},null,84748,null,300,null,{"$f":"ROUND(+G12/E12,1)","v":18.600000000000001}]
["Programmable Thermostats - Tier 1",null,null,null,82,null,173,null,1230,null,{"$f":"+ROUND(I13/$I$27,4)","v":7.1000000000000004E-3},null,{"$f":"+ROUND(K13*$E$32,0)","v":87},null,{"$f":"+I13+M13","v":1317},null,15,null,2.1]
["Programmable Thermostats - Tier 2",null,null,null,172,null,912,null,10316,null,{"$f":"+ROUND(I14/$I$27,4)","v":5.9200000000000003E-2},null,{"$f":"+ROUND(K14*$E$32,0)","v":723},null,11039,null,60,null,{"$f":"ROUND(+G14/E14,1)","v":5.3}]
["Total Residential",null,null,null,{"$f":"SUM(E11:E14)","v":760},null,{"$f":"SUM(G11:G14)","v":7081},null,{"$f":"SUM(I11:I14)","v":163346},null,{"$f":"SUM(K11:K14)","v":0.93710000000000004},null,{"$f":"SUM(M11:M14)","v":11445},null,{"$f":"SUM(O11:O14)","v":174791}]
[]
["Commmercial & Industrial"]
["High Efficiency Furnace - 95%+ (new)",null,null,null,7,null,34,null,2100,null,{"$f":"+ROUND(I18/$I$27,4)","v":1.2E-2},null,{"$f":"+ROUNDDOWN(K18*$E$32,0)","v":146},null,{"$f":"+I18+M18","v":2246},null,300,null,{"$f":"ROUND(+G18/E18,1)","v":4.9000000000000004}]
["High Efficiency Furnace - 95%+ (replacement)",null,null,null,17,null,340,null,5100,null,{"$f":"+ROUND(I19/$I$27,4)","v":2.93E-2},null,{"$f":"+ROUND(K19*$E$32,0)","v":358},null,5458,null,300,null,{"$f":"ROUND(+G19/E19,1)","v":20}]
["Custom",null,null,null,2,null,689,null,3285,null,1.8800000000000001E-2,null,{"$f":"+ROUND(K20*$E$32,0)","v":230},null,3515,null,{"$f":"+I20","v":3285},null,{"$f":"ROUND(+G20/E20,1)","v":344.5}]
["Total Commercial and Industrial",null,null,null,{"$f":"SUM(E18:E20)","v":26},null,{"$f":"SUM(G18:G20)","v":1063},null,{"$f":"SUM(I18:I20)","v":10485},null,{"$f":"SUM(K18:K20)","v":6.0100000000000001E-2},null,{"$f":"SUM(M18:M20)","v":734},null,{"$f":"SUM(O18:O20)","v":11219}]
[]
["  Subtotal",null,null,null,{"$f":"+E21+E15","v":786},null,{"$f":"+G21+G15","v":8144},null,{"$f":"+I21+I15","v":173831},null,{"$f":"+K21+K15","v":0.99720000000000009},null,{"$f":"+M21+M15","v":12179},null,{"$f":"+O21+O15","v":186010}]
[]
["Energy Audits",null,null,null,3,null,0,null,484,null,{"$f":"+ROUND(I25/$I$27,4)","v":2.8E-3},null,{"$f":"+ROUND(K25*$E$32,0)","v":34},null,{"$f":"+I25+M25","v":518}]
[]
["Total South Dakota",null,null,null,{"$f":"+E25+E23","v":789},null,{"$f":"+G25+G23","v":8144},null,{"$f":"+I25+I23","v":174315},null,{"$f":"+K25+K23","v":1},null,{"$f":"+M25+M23","v":12213},null,{"$f":"+O25+O23","v":186528}]
[]
[]
["1/  Administration expense allocated on incentive and program costs. "]
[]
["Admin costs",null,null,null,{"$f":"7179+5034","v":12213}]

{"sheet":"Database Inputs","index":1,"n_rows":20,"n_cols":22,"rows_kept":20,"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,null,null,null,null,"Average",null,null,null,null,"Year 1","Total"]
[null,null,"# of",null,null,"Average","Average","Non-Energy",null,null,null,"Avg","Total","Operating/","Admin &"]
[null,"Customer","Particip","Project","Baseline","High","dk Saved","Benefits","Cost ","Cost High","Increm","Incentive","Admin ","Marketing","Promo",null,null,"Total","Total","Total"]
["2018 - 2020 Program Years","Class",{"$f":"+'Total Program Inputs'!C6","v":2020},"Life","Efficiency","Efficiency","/ part","/ Part","Std Equip","Eff Equip","Cost","/ Part","Costs","Costs","Cost Yr. 1","Technical Notes","Participation Notes","Incentives","Incentives","Incentives"]
["Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1","Year 2","Year 3"]
["Furnace Tier 2 - 95%+ AFUE - New","Res",{"$f":"+'Total Program Inputs'!E11","v":242},20,90,95,{"$f":"+'Total Program Inputs'!S11","v":4.5},720,1380,2000,333,300,{"$f":"+'Res .95+% Res Furnace - NEW'!$F$11","v":5087},0,{"$f":"+'Total Program Inputs'!M11","v":5087},"75,000 btuh Average","Past program History",{"$f":"ROUND(L10*C10,0)","v":72600},{"$f":"ROUND(#REF!*L10,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(L10*#REF!,0)","v":{"$error":"#REF!"}},null,"75,000 btuh Avg., Incremental Cost from Market Research by Pam Albers"]
["Furnace Tier 2 - 95%+ AFUE - Replacement","Res",{"$f":"+'Total Program Inputs'!E12","v":264},20,80,95,{"$f":"+'Total Program Inputs'!S12","v":18.600000000000001},720,880,2000,1167,300,{"$f":"+'Res .95+% Res Furnace - Replace'!$F$11","v":5548},0,{"$f":"+'Total Program Inputs'!M12","v":5548},"75,000 btuh Average","Past program History",{"$f":"ROUND(L11*C11,0)","v":79200},{"$f":"ROUND(#REF!*L11,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(L11*#REF!,0)","v":{"$error":"#REF!"}},null,"75,000 btuh Avg., Incremental Cost from Market Research by Pam Albers"]
["Programmable Thermostats - Tier 1","Res",{"$f":"+'Total Program Inputs'!E13","v":82},10,"NA","NA",{"$f":"+'Total Program Inputs'!S13","v":2.1},0,"NA","NA",30,15,{"$f":"'Programmable Tstats - Tier 1'!$F$11","v":87},0,{"$f":"+'Total Program Inputs'!M13","v":87},"1 showerhead, 1kitchen, 2 faucet","assume 50% app rate",{"$f":"ROUND(L12*C12,0)","v":1230},{"$f":"ROUND(#REF!*L12,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(L12*#REF!,0)","v":{"$error":"#REF!"}}]
["Programmable Thermostats - Tier 2","Res",{"$f":"+'Total Program Inputs'!E14","v":172},10,"NA","NA",{"$f":"+'Total Program Inputs'!S14","v":5.3},41,null,null,110,60,null,null,{"$f":"+'Total Program Inputs'!M14","v":723},null,null,null,{"$f":"ROUND(#REF!*L13,0)","v":{"$error":"#REF!"}}]
["Residential Energy Assessments","Res",{"$f":"+'Total Program Inputs'!E25","v":3},0,"NA","NA",0,0,null,null,500,450,null,null,{"$f":"+'Total Program Inputs'!M25","v":34},null,null,null,{"$f":"ROUND(#REF!*L14,0)","v":{"$error":"#REF!"}}]
["Commercial"]
["Furnace Tier 2 - 95%+ AFUE - New","Comm",{"$f":"+'Total Program Inputs'!E18","v":7},20,90,95,{"$f":"+'Total Program Inputs'!S18","v":4.9000000000000004},720,880,2000,333,300,{"$f":"+'Comm 95+% Furnace - NEW'!$F$11","v":146},0,{"$f":"+'Total Program Inputs'!M18","v":146},"75,000 btuh Average","Market Information",{"$f":"ROUND(L16*C16,0)","v":2100},{"$f":"ROUND(#REF!*L16,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(L16*#REF!,0)","v":{"$error":"#REF!"}},null,"75,000 btuh Avg., Incremental Cost from Market Research by Pam Albers"]
["Furnace Tier 2 - 95%+ AFUE - Replacement","Comm",{"$f":"+'Total Program Inputs'!E19","v":17},20,80,95,{"$f":"+'Total Program Inputs'!S19","v":20},720,880,2000,1167,300,{"$f":"+'Comm 95+% Furnace - Replace'!$F$11","v":358},0,{"$f":"+'Total Program Inputs'!M19","v":358},"75,000 btuh Average","Market Information",{"$f":"ROUND(L17*C17,0)","v":5100},{"$f":"ROUND(#REF!*L17,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(L17*#REF!,0)","v":{"$error":"#REF!"}},null,"75,000 btuh Avg., Incremental Cost from Market Research by Pam Albers"]
["Custom Efficiency","Comm",{"$f":"+'Total Program Inputs'!E20","v":2},15,"NA","NA",0,0,"NA","NA",15000,3000,{"$f":"+'Comm Custom'!F11","v":230},0,{"$f":"+'Total Program Inputs'!M20","v":230},null,null,{"$f":"ROUND(L18*C18,0)","v":6000},{"$f":"ROUND(#REF!*L18,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(L18*#REF!,0)","v":{"$error":"#REF!"}}]
["Totals",{"$f":"SUM(C19:C19)","v":789},{"$f":"SUM(C10:C18)","v":789},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Incentives"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Education/info"]

{"sheet":"Gas Input Table Summary","index":2,"n_rows":59,"n_cols":6,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
["Montana-Dakota Utilities Co."]
["2020 Input Data Summary"]
["South Dakota Natural Gas Conservation Model"]
[]
[]
["Input No.","Input Data Description","Information Source ","SD Res.","SD Comm."]
[1,"Retail Rate ($/dk)","Projected average 2021 Cost of Gas plus February 2021 Distribution Delivery Charge.",{"$f":"+'Gas Costs'!C11","v":6.0880000000000001},{"$f":"+'Gas Costs'!E11","v":5.1819999999999995},"Retail and Demand calculation - Annual PGA"]
[null,"Escalation Rate",null,3.5000000000000003E-2,3.5000000000000003E-2,"x"]
[2,"Non-Gas Fuel Retail ($/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)",{"$f":"+'Gas Costs'!G39","v":0.12422999999999999},{"$f":"+'Gas Costs'!G52","v":0.12049},"Electric Rate Compsion File and took the information off that as the base and then verified with Black Hills website"]
[null,"Escalation Rate",null,3.5000000000000003E-2,3.5000000000000003E-2,"x"]
[null,"Non-Gas Fuel Units (ie. kWh, Gallons, etc)",null,"Kwh","Kwh"]
[3,"Commodity Cost ($/dk)","Estimated gas costs using projected 2020 winter gas costs February 2021 pipeline commodity ",{"$f":"+'Gas Costs'!E16","v":2.516},{"$f":"+D12","v":2.516},"Retail and Demand calculation - Annual PGA"]
[null,"Escalation Rate",null,3.5000000000000003E-2,3.5000000000000003E-2,"x"]
[4,"Demand Cost ($/dk/Yr)","Annual cost of firm capacity on  pipeline",{"$f":"+'Gas Costs'!C23","v":148.86000000000001},{"$f":"+D14","v":148.86000000000001},"Retail and Demand calculation - Annual PGA"]
[null,"Escalation Rate",null,0.01,0.01,"x"]
[5,"Peak Reduction Factor","Estimated average peak day reduction factor caused by implementing the measure (s)",0.01,0.01]
[6,"Variable O&M ($/dk)","Estimated variable O&M that will be avoided due the implementing the measure",0,0,"x"]
[null,"Escalation Rate",null,0,0,"x"]
[7,"Non-Gas Fuel Cost ($/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)",{"$f":"+'Gas Costs'!C55","v":2.7380000000000002E-2},{"$f":"+D19","v":2.7380000000000002E-2},"Black Hills Fuel & Purchased power adjustment per website, Sheet 12 of Section No 3C of Black Hills Power SD Electric Rate Book"]
[null,"Escalation Rate",null,3.5000000000000003E-2,3.5000000000000003E-2]
[8,"Non-Gas Fuel Loss Factor","Non-Gas fuel loss factor (for analysis purposes, used Montana-Dakota Utilities 12 month average ending November 2019 line loss factor)",6.7000000000000004E-2,{"$f":"+D21","v":6.7000000000000004E-2},"x"]
[9,"Gas Environmental Damage Factor","Per Minnesota CIP triennium 2017 - 2019",0.38,0.38,"Use MN"]
[null,"Escalation Rate",null,2.1600000000000001E-2,2.1600000000000001E-2,"Use MN"]
[10,"Non Gas Fuel Environmental Damage Factor ","Not Applicable",0,0]
[null,"Escalation Rate",null,0,0]
[11,"Participant Discount Rate","Federal Reserve Consumer Credit Interest Rate 12 Months ended December 31, 2018",0.1032,{"$f":"+D26","v":0.1032}]
[12,"Utility Discount Rate","Montana-Dakota's authorized average cost of capital ",7.2160000000000002E-2,7.2160000000000002E-2,"Authorized per Docket NO. EL 15-024"]
[13,"Societal Discount Rate","Equal to the 30 year T-Bill rate average for Twelve Months Ending December 31, 2020",{"$f":"'T bill'!B69/100","v":2.4700000000000003E-2},{"$f":"D28","v":2.4700000000000003E-2}]
[14,"General Input Data Year =","Year data was input",{"$f":"'Total Program Inputs'!C6","v":2020},{"$f":"'Total Program Inputs'!C6","v":2020}]
[15,"Project Analysis Year","Year(s) program will be implemented",{"$f":"'Total Program Inputs'!C6","v":2020},{"$f":"'Total Program Inputs'!C6","v":2020}]
[null,null,null,{"$f":"D30+1","v":2021},2021]
[null,null,null,2022,2022]
[16,"Utility Project Costs","Total direct cost to the utility caused by implementing the program(s) "]
[17,"Direct Participant Costs ($/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 $/Part) Yr. 1","Participant non energy savings if applicable caused by implementing the measure (Not Applicable)",0,0]
[null,"Yr. 2",null,0,0]
[null,"Yr. 3",null,0,0]
[null,"Escalation Rate Yr. 1",null,0,0]
[null,"Escalation Rate Yr. 2",null,0,0]
[null,"Escalation Rate Yr. 3",null,0,0]
[20,"Project Life (Years)","Based on the estimated useful life of the energy saving equipment (20 years maximum)"]
[21,"Avg. Dk/Part. Saved","Avg energy reduction (Dk) caused by the program(s)"]
[22,"Avg Non-Gas Fuel Units/Part. Saved Yr. 1","Average non-gas fuel units saved or added due to implementing the measure (for analysis purposes, used Kwh)"]
[null,"Yr. 2",null,0,0]
[null,"Yr. 3",null,0,0]
["22a","Avg Additional Non-Gas Fuel Units/ Part. Used Yr. 1",null,0,0]
[null,"Yr. 2",null,0,0]
[null,"Yr. 3",null,0,0]
[23,"Number of Participants","Total number of expected participants is the program(s)"]
[24,"Total Annual Dk Saved","Total Dk saved from the program in the year implemented"]
[25,"Incentive/Participant","Incentive provided to the participant"]
[26,"Distribution Delivery Charge","Weighted Average of Montana-Dakota's Distribution Delivery Charge ",{"$f":"+'Gas Costs'!C10","v":1.8360000000000001},{"$f":"+'Gas Costs'!E10","v":0.93}]
[27,"Effective Fed & State Income Tax Rate","Montana-Dakota's effective tax rate",0.21,0.21]

{"sheet":"Gas Costs","index":3,"n_rows":58,"n_cols":8,"rows_kept":58,"cut":false,"hidden":false,"merged":[[5,2,5,4],[0,0,0,7],[1,0,1,7],[2,0,2,7]]}
["MONTANA-DAKOTA UTILITIES CO."]
["GAS UTILITY - SOUTH DAKOTA"]
["PROJECTED COST OF GAS - 2020"]
[]
[]
[null,null,"South Dakota"]
[null,null,"Residential",null,"Firm General"]
["Retail Rate"]
["Average cost of gas   1/",null,4.2519999999999998,null,{"$f":"+C9","v":4.2519999999999998}]
["Margin",null,1.8360000000000001,null,0.93,"2/"]
["Total Retail Rate",null,{"$f":"SUM(C9:C10)","v":6.0880000000000001},null,{"$f":"SUM(E9:E10)","v":5.1819999999999995}]
[]
[]
["Gas Commodity",null,16164038]
["Non-gas commodity",null,847024]
["  Total",null,{"$f":"SUM(C14:C15)","v":17011062},null,{"$f":"ROUND(+C16/C18/0.99,3)","v":2.516},"per dk adj. for losses"]
[]
["Dk deliveries",null,6830575]
[]
["Demand Cost (Avoided Capacity) ($/dk/yr)"]
["Total Demand Charges (February 2021 PGA)",null,12460586]
[" Capacity requirements  3/",null,83708]
["Demand Costs",null,{"$f":"+ROUND(C21/C22,2)","v":148.86000000000001}]
[]
[]
["1/  Based on February 2021 PGA adjusted to reflect the projected annual 2021 gas commodity cost."]
["2/  Meters rated < 500 cubic feet."]
["3/  FT-1, FT-1 negotiated contract and T-FTG-1 capacity."]
[]
[]
["Electric - Black Hills Power"]
["Residential"]
["Base Rate","2020-01-01",12,null,12,null,0,"4/"]
["Energy Charge"]
["   All Kwh",null,12000,null,8.8270000000000001E-2,null,{"$f":"C35*E35","v":1059.24}]
["Cost Adjustment",null,12000,null,3.5959999999999999E-2,null,{"$f":"C36*E36","v":431.52}]
["   Total Bill ",null,null,null,null,null,{"$f":"SUM(G33:G36)","v":1490.76}]
[]
["   Average Realization",null,null,null,null,null,{"$f":"ROUND(G37/C35,5)","v":0.12422999999999999}]
[]
["Commercial (Small general service)"]
["Base Rate",null,12,null,15,null,0,"4/"]
["Energy Charge"]
["   First 3000 Kwh",null,3000,null,7.6999999999999999E-2,null,{"$f":"C44*E44","v":231}]
["   Over 3,000 Kwh",null,69000,null,6.0260000000000001E-2,null,4157.9400000000005]
["Cost Adjustment",null,{"$f":"SUM(C44:C45)","v":72000},null,3.7960000000000001E-2,null,2733.12]
["Demand Charge"]
["   First 50 KW",null,50,null,8,null,400]
["   Over 50 KW",null,150,null,7.69,null,1153.5]
["   Total Bill ",null,null,null,null,null,{"$f":"SUM(G42:G49)","v":8675.5600000000013}]
[]
["   Average Realization",null,null,null,null,null,{"$f":"ROUND(G50/C46,5)","v":0.12049}]
[]
["Cost of Fuel"]
["Base",null,2.7380000000000002E-2]
[]
["4/  Base charge not included for conservation calculations as it has no relation to savings"]
["     on consumption."]

{"sheet":"T bill","index":4,"n_rows":69,"n_cols":2,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[]
["Website Hyperlink:","https://www.federalreserve.gov/datadownload/Choose.aspx?rel=H15"]
[]
["Then follow instructions to \"build your package\""]
[]
["Download Page","H.15 Selected Interest Rates for Nov 09, 2016"]
["Series Description","3-month Treasury bill secondary market rate   discount basis"]
["Unit:","Percent:_Per_Year"]
["Multiplier:",1]
["Currency:","NA"]
["Unique Identifier:","H15/H15/RIFSGFSM03_N.A"]
["Time Period","RIFSGFSM03_N.A"]
["1966",4.8600000000000003]
["1967",4.29]
["1968",5.34]
["1969",6.67]
["1970",6.39]
["1971",4.33]
["1972",4.0599999999999996]
["1973",7.04]
["1974",7.85]
["1975",5.79]
["1976",4.9800000000000004]
["1977",5.26]
["1978",7.18]
["1979",10.050000000000001]
["1980",11.39]
["1981",14.04]
["1982",10.6]
["1983",8.6199999999999992]
["1984",9.5399999999999991]
["1985",7.47]
["1986",5.97]
["1987",5.78]
["1988",6.67]
["1989",8.11]
["1990",7.5]
["1991",5.38]
["1992",3.43]
["1993",3]
["1994",4.25]
["1995",5.49]
["1996",5.01]
["1997",5.0599999999999996]
["1998",4.78]
["1999",4.6399999999999997]
["2000",5.82]
["2001",3.4]
["2002",1.61]
["2003",1.01]
["2004",1.37]
["2005",3.15]
["2006",4.7300000000000004]
["2007",4.3600000000000003]
["2008",1.37]
["2009",0.15]
["2010",0.14000000000000001]
["2011",0.05]
["2012",0.09]
["2013",0.06]
["2014",0.03]
["2015",0.05]
[2016,0.32]
[2017,0.93]
[2018,1.94]
[2019,2.06]
[2020,0.37]
[]
["30 Year Average",{"$f":"ROUND(AVERAGE(B38:B67),2)","v":2.4700000000000002}]

{"sheet":"Summary of Ratios","index":5,"n_rows":51,"n_cols":7,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
["Montana-Dakota Utilities Co."]
["South Dakota Gas DSM Program Summary"]
[]
["`"]
[]
[null,"Customer",null,null,null,null,"Total Resource"]
["Program","Class","RIM","Utility","Societal","Participant","Cost"]
["Total Portfolio",null,{"$f":"'Total Program'!G42","v":1.23},{"$f":"'Total Program'!G43","v":2.2200000000000002},{"$f":"'Total Program'!G44","v":1.91},{"$f":"'Total Program'!G45","v":2.7336195668112899},{"$f":"'Total Program'!G46","v":1.22}]
[]
["Education and Outreach"]
[]
["Furnace (92-94%)","Residential",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Furnace (95+%) - New","Residential",{"$f":"'Res .95+% Res Furnace - NEW'!G42","v":0.59},{"$f":"'Res .95+% Res Furnace - NEW'!G43","v":0.77},{"$f":"'Res .95+% Res Furnace - NEW'!G44","v":2.44},{"$f":"'Res .95+% Res Furnace - NEW'!G45","v":4.99},{"$f":"'Res .95+% Res Furnace - NEW'!G46","v":1.56}]
["Furnace (95+%) - Replacement","Residential",{"$f":"'Res .95+% Res Furnace - Replace'!G42","v":1.42},{"$f":"'Res .95+% Res Furnace - Replace'!G43","v":3.16},{"$f":"'Res .95+% Res Furnace - Replace'!G44","v":1.78},{"$f":"'Res .95+% Res Furnace - Replace'!G45","v":2.2799999999999998},{"$f":"'Res .95+% Res Furnace - Replace'!G46","v":1.1100000000000001}]
["Boiler (85%)","Residential",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Boiler (90%)","Residential"]
["Furnace Tune-Up","Residential",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Water Heating (.62 EF)","Residential",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Water Heating (.67 EF)","Residential",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Attic Insulation","Residential"]
["Retrofit Bundle","Residential",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["New Home Bundle","Residential"]
[{"$f":"'Database Inputs'!#REF!","v":{"$error":"#REF!"}},"Residential",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'Database Inputs'!A12","v":"Programmable Thermostats - Tier 1"},"Residential",{"$f":"'Programmable Tstats - Tier 1'!G42","v":1.64},{"$f":"+'Programmable Tstats - Tier 1'!AG42","v":4.32},{"$f":"'Programmable Tstats - Tier 1'!G44","v":2.97},{"$f":"'Programmable Tstats - Tier 1'!G45","v":3.77},{"$f":"'Programmable Tstats - Tier 1'!G46","v":2.2400000000000002}]
[{"$f":"'Database Inputs'!A13","v":"Programmable Thermostats - Tier 2"},"Residential",{"$f":"'Programmable Tstats - Tier 2'!G42","v":1.35},{"$f":"'Programmable Tstats - Tier 2'!G43","v":2.73},{"$f":"'Programmable Tstats - Tier 2'!G44","v":2.15},{"$f":"'Programmable Tstats - Tier 2'!G45","v":3.14},{"$f":"'Programmable Tstats - Tier 2'!G46","v":1.63}]
[{"$f":"'Database Inputs'!A14","v":"Residential Energy Assessments"},"Residential",{"$f":"'Residential Energy Assessments'!G42","v":0},{"$f":"'Residential Energy Assessments'!G43","v":0},{"$f":"'Residential Energy Assessments'!G44","v":0},{"$f":"'Residential Energy Assessments'!G45","v":0.32},{"$f":"'Residential Energy Assessments'!G46","v":0}]
[{"$f":"'Database Inputs'!#REF!","v":{"$error":"#REF!"}},"Residential",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
["Furnace (92-94%)","Commercial",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Furnace (95+%) - New","Commercial",{"$f":"'Comm 95+% Furnace - NEW'!G42","v":0.68},{"$f":"'Comm 95+% Furnace - NEW'!G43","v":0.8},{"$f":"'Comm 95+% Furnace - NEW'!G44","v":2.4900000000000002},{"$f":"'Comm 95+% Furnace - NEW'!G45","v":4.82},{"$f":"'Comm 95+% Furnace - NEW'!G46","v":1.59}]
["Furnace (95+%) - Replacement","Commercial",{"$f":"'Comm 95+% Furnace - Replace'!G42","v":2.04},{"$f":"'Comm 95+% Furnace - Replace'!G43","v":3.4},{"$f":"'Comm 95+% Furnace - Replace'!G44","v":1.89},{"$f":"'Comm 95+% Furnace - Replace'!G45","v":2.16},{"$f":"'Comm 95+% Furnace - Replace'!G46","v":1.18}]
["Hot Water Boiler (85%)"]
[{"$f":"'Database Inputs'!#REF!","v":{"$error":"#REF!"}},"Commercial",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'Database Inputs'!#REF!","v":{"$error":"#REF!"}},"Commercial",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'Database Inputs'!#REF!","v":{"$error":"#REF!"}},"Commercial",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Hot Water Boiler (90%)"]
[{"$f":"'Database Inputs'!#REF!","v":{"$error":"#REF!"}},"Commercial",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'Database Inputs'!#REF!","v":{"$error":"#REF!"}},"Commercial",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'Database Inputs'!#REF!","v":{"$error":"#REF!"}},"Commercial",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["LP & HP Steam Boilers"]
[{"$f":"'Database Inputs'!#REF!","v":{"$error":"#REF!"}},"Commercial",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'Database Inputs'!#REF!","v":{"$error":"#REF!"}},"Commercial",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'Database Inputs'!#REF!","v":{"$error":"#REF!"}},"Commercial",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Water Heating (.64EF)","Commercial",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Water Heating (Storage 88% Cond)","Commercial",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'Database Inputs'!#REF!","v":{"$error":"#REF!"}},"Commercial",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'Database Inputs'!#REF!","v":{"$error":"#REF!"}},"Commercial",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'Database Inputs'!#REF!","v":{"$error":"#REF!"}},"Commercial",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'Database Inputs'!#REF!","v":{"$error":"#REF!"}},"Commercial",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'Database Inputs'!#REF!","v":{"$error":"#REF!"}},"Commercial",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Custom Efficiency","Commercial",{"$f":"'Comm Custom'!G42","v":3.26},{"$f":"'Comm Custom'!G43","v":8.83},{"$f":"'Comm Custom'!G44","v":1.51},{"$f":"'Comm Custom'!G45","v":1.3},{"$f":"'Comm Custom'!G46","v":1.03}]

{"sheet":"Total Program","index":6,"n_rows":59,"n_cols":106,"rows_kept":59,"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$5","v":"Total South Dakota Program"}]
["Program Years:",{"$f":"+'Total Program Inputs'!C6","v":2020}]
[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,{"$f":"+'Total Program Inputs'!C6","v":2020},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Dmd","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/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 = 1/",{"$f":"+'Res .95+% Res Furnace - NEW'!F11+'Res .95+% Res Furnace - Replace'!F11+'Programmable Tstats - Tier 1'!F11+'Programmable Tstats - Tier 2'!F11+'Residential Energy Assessments'!F11+'Comm 95+% Furnace - NEW'!F11+'Comm 95+% Furnace - Replace'!F11+'Comm Custom'!F11","v":12213},null,null,null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction"," '/ Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/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 =",{"$f":"+'Res .95+% Res Furnace - NEW'!F12+'Res .95+% Res Furnace - Replace'!F12+'Programmable Tstats - Tier 1'!F12+'Programmable Tstats - Tier 2'!F12+'Residential Energy Assessments'!F12+'Comm 95+% Furnace - NEW'!F12+'Comm 95+% Furnace - Replace'!F12+'Comm Custom'!F12","v":174315},null,null,null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,null,null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":186528}]
["    Escalation Rate =",null,null,null,null,null,null,null,null,{"$f":"$C$47-$C$45","v":0},null,{"$f":"$C$47","v":2020},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M14+'Res .95+% Res Furnace - Replace'!M14+'Programmable Tstats - Tier 1'!M14+'Programmable Tstats - Tier 2'!M14+'Residential Energy Assessments'!M14+'Comm 95+% Furnace - NEW'!M14+'Comm 95+% Furnace - Replace'!M14+'Comm Custom'!M14,0)","v":8144},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O14+'Res .95+% Res Furnace - Replace'!O14+'Programmable Tstats - Tier 1'!O14+'Programmable Tstats - Tier 2'!O14+'Residential Energy Assessments'!O14+'Comm 95+% Furnace - NEW'!O14+'Comm 95+% Furnace - Replace'!O14+'Comm Custom'!O14,0)","v":20491},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q14+'Res .95+% Res Furnace - Replace'!Q14+'Programmable Tstats - Tier 1'!Q14+'Programmable Tstats - Tier 2'!Q14+'Residential Energy Assessments'!Q14+'Comm 95+% Furnace - NEW'!Q14+'Comm 95+% Furnace - Replace'!Q14+'Comm Custom'!Q14,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R14+'Res .95+% Res Furnace - Replace'!R14+'Programmable Tstats - Tier 1'!R14+'Programmable Tstats - Tier 2'!R14+'Residential Energy Assessments'!R14+'Comm 95+% Furnace - NEW'!R14+'Comm 95+% Furnace - Replace'!R14+'Comm Custom'!R14,0)","v":20491},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S14+'Res .95+% Res Furnace - Replace'!S14+'Programmable Tstats - Tier 1'!S14+'Programmable Tstats - Tier 2'!S14+'Residential Energy Assessments'!S14+'Comm 95+% Furnace - NEW'!S14+'Comm 95+% Furnace - Replace'!S14+'Comm Custom'!S14,0)","v":81},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U14+'Res .95+% Res Furnace - Replace'!U14+'Programmable Tstats - Tier 1'!U14+'Programmable Tstats - Tier 2'!U14+'Residential Energy Assessments'!U14+'Comm 95+% Furnace - NEW'!U14+'Comm 95+% Furnace - Replace'!U14+'Comm Custom'!U14,0)","v":12129},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V14+'Res .95+% Res Furnace - Replace'!V14+'Programmable Tstats - Tier 1'!V14+'Programmable Tstats - Tier 2'!V14+'Residential Energy Assessments'!V14+'Comm 95+% Furnace - NEW'!V14+'Comm 95+% Furnace - Replace'!V14+'Comm Custom'!V14,0)","v":32620},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X14+'Res .95+% Res Furnace - Replace'!X14+'Programmable Tstats - Tier 1'!X14+'Programmable Tstats - Tier 2'!X14+'Residential Energy Assessments'!X14+'Comm 95+% Furnace - NEW'!X14+'Comm 95+% Furnace - Replace'!X14+'Comm Custom'!X14,0)","v":11052},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y14+'Res .95+% Res Furnace - Replace'!Y14+'Programmable Tstats - Tier 1'!Y14+'Programmable Tstats - Tier 2'!Y14+'Residential Energy Assessments'!Y14+'Comm 95+% Furnace - NEW'!Y14+'Comm 95+% Furnace - Replace'!Y14+'Comm Custom'!Y14,0)","v":12213},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z14+'Res .95+% Res Furnace - Replace'!Z14+'Programmable Tstats - Tier 1'!Z14+'Programmable Tstats - Tier 2'!Z14+'Residential Energy Assessments'!Z14+'Comm 95+% Furnace - NEW'!Z14+'Comm 95+% Furnace - Replace'!Z14+'Comm Custom'!Z14,0)","v":174315},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA14+'Res .95+% Res Furnace - Replace'!AA14+'Programmable Tstats - Tier 1'!AA14+'Programmable Tstats - Tier 2'!AA14+'Residential Energy Assessments'!AA14+'Comm 95+% Furnace - NEW'!AA14+'Comm 95+% Furnace - Replace'!AA14+'Comm Custom'!AA14,0)","v":197580},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB14+'Res .95+% Res Furnace - Replace'!AB14+'Programmable Tstats - Tier 1'!AB14+'Programmable Tstats - Tier 2'!AB14+'Residential Energy Assessments'!AB14+'Comm 95+% Furnace - NEW'!AB14+'Comm 95+% Furnace - Replace'!AB14+'Comm Custom'!AB14,0)","v":-164960},null,null,{"$f":"$C$47","v":2020},{"$f":"+R14","v":20491},{"$f":"+U14","v":12129},{"$f":"+AG14+AF14","v":32620},null,{"$f":"ROUND(Y14,0)","v":12213},{"$f":"ROUND(Z14,0)","v":174315},{"$f":"SUM(AJ14:AK14)","v":186528},null,{"$f":"+AH14-AL14","v":-153908},null,null,{"$f":"$C$47","v":2020},{"$f":"AF14","v":20491},{"$f":"+AG14","v":12129},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU14+'Res .95+% Res Furnace - Replace'!AU14+'Programmable Tstats - Tier 1'!AU14+'Programmable Tstats - Tier 2'!AU14+'Residential Energy Assessments'!AU14+'Comm 95+% Furnace - NEW'!AU14+'Comm 95+% Furnace - Replace'!AU14+'Comm Custom'!AU14,0)","v":11271},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW14+'Res .95+% Res Furnace - Replace'!AW14+'Programmable Tstats - Tier 1'!AW14+'Programmable Tstats - Tier 2'!AW14+'Residential Energy Assessments'!AW14+'Comm 95+% Furnace - NEW'!AW14+'Comm 95+% Furnace - Replace'!AW14+'Comm Custom'!AW14,0)","v":3095},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":46986},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB14+'Res .95+% Res Furnace - Replace'!BB14+'Programmable Tstats - Tier 1'!BB14+'Programmable Tstats - Tier 2'!BB14+'Residential Energy Assessments'!BB14+'Comm 95+% Furnace - NEW'!BB14+'Comm 95+% Furnace - Replace'!BB14+'Comm Custom'!BB14,0)","v":186528},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC14+'Res .95+% Res Furnace - Replace'!BC14+'Programmable Tstats - Tier 1'!BC14+'Programmable Tstats - Tier 2'!BC14+'Residential Energy Assessments'!BC14+'Comm 95+% Furnace - NEW'!BC14+'Comm 95+% Furnace - Replace'!BC14+'Comm Custom'!BC14,0)","v":289409},{"$f":"BB14+BC14","v":475937},{"$f":"AZ14-BD14","v":-428951},null,null,{"$f":"$C$47","v":2020},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI14+'Res .95+% Res Furnace - Replace'!BI14+'Programmable Tstats - Tier 1'!BI14+'Programmable Tstats - Tier 2'!BI14+'Residential Energy Assessments'!BI14+'Comm 95+% Furnace - NEW'!BI14+'Comm 95+% Furnace - Replace'!BI14+'Comm Custom'!BI14,0)","v":174315},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ14+'Res .95+% Res Furnace - Replace'!BJ14+'Programmable Tstats - Tier 1'!BJ14+'Programmable Tstats - Tier 2'!BJ14+'Residential Energy Assessments'!BJ14+'Comm 95+% Furnace - NEW'!BJ14+'Comm 95+% Furnace - Replace'!BJ14+'Comm Custom'!BJ14,0)","v":8144},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL14+'Res .95+% Res Furnace - Replace'!BL14+'Programmable Tstats - Tier 1'!BL14+'Programmable Tstats - Tier 2'!BL14+'Residential Energy Assessments'!BL14+'Comm 95+% Furnace - NEW'!BL14+'Comm 95+% Furnace - Replace'!BL14+'Comm Custom'!BL14,0)","v":48617},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN14+'Res .95+% Res Furnace - Replace'!BN14+'Programmable Tstats - Tier 1'!BN14+'Programmable Tstats - Tier 2'!BN14+'Residential Energy Assessments'!BN14+'Comm 95+% Furnace - NEW'!BN14+'Comm 95+% Furnace - Replace'!BN14+'Comm Custom'!BN14,0)","v":48124},null,{"$f":"BI14+BL14+BN14+BO14","v":271056},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR14+'Res .95+% Res Furnace - Replace'!BR14+'Programmable Tstats - Tier 1'!BR14+'Programmable Tstats - Tier 2'!BR14+'Residential Energy Assessments'!BR14+'Comm 95+% Furnace - NEW'!BR14+'Comm 95+% Furnace - Replace'!BR14+'Comm Custom'!BR14,0)","v":463724},null,{"$f":"BP14-BR14","v":-192668},null,null,{"$f":"$C$47","v":2020},{"$f":"$R14","v":20491},{"$f":"U14","v":12129},{"$f":"AU14","v":11271},{"$f":"SUM(BX14:BZ14)","v":43891},null,{"$f":"BB14","v":186528},{"$f":"BC14","v":289409},{"$f":"SUM(CC14:CD14)","v":475937},null,{"$f":"CA14-CE14","v":-432046}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,null,null,"17) Direct Participant Costs ($/Part.) =",null,null,null,null,{"$f":"J14+1","v":1},null,{"$f":"L14+1","v":2021},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M15+'Res .95+% Res Furnace - Replace'!M15+'Programmable Tstats - Tier 1'!M15+'Programmable Tstats - Tier 2'!M15+'Residential Energy Assessments'!M15+'Comm 95+% Furnace - NEW'!M15+'Comm 95+% Furnace - Replace'!M15+'Comm Custom'!M15,0)","v":8144},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O15+'Res .95+% Res Furnace - Replace'!O15+'Programmable Tstats - Tier 1'!O15+'Programmable Tstats - Tier 2'!O15+'Residential Energy Assessments'!O15+'Comm 95+% Furnace - NEW'!O15+'Comm 95+% Furnace - Replace'!O15+'Comm Custom'!O15,0)","v":21207},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q15+'Res .95+% Res Furnace - Replace'!Q15+'Programmable Tstats - Tier 1'!Q15+'Programmable Tstats - Tier 2'!Q15+'Residential Energy Assessments'!Q15+'Comm 95+% Furnace - NEW'!Q15+'Comm 95+% Furnace - Replace'!Q15+'Comm Custom'!Q15,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R15+'Res .95+% Res Furnace - Replace'!R15+'Programmable Tstats - Tier 1'!R15+'Programmable Tstats - Tier 2'!R15+'Residential Energy Assessments'!R15+'Comm 95+% Furnace - NEW'!R15+'Comm 95+% Furnace - Replace'!R15+'Comm Custom'!R15,0)","v":21207},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S15+'Res .95+% Res Furnace - Replace'!S15+'Programmable Tstats - Tier 1'!S15+'Programmable Tstats - Tier 2'!S15+'Residential Energy Assessments'!S15+'Comm 95+% Furnace - NEW'!S15+'Comm 95+% Furnace - Replace'!S15+'Comm Custom'!S15,0)","v":81},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U15+'Res .95+% Res Furnace - Replace'!U15+'Programmable Tstats - Tier 1'!U15+'Programmable Tstats - Tier 2'!U15+'Residential Energy Assessments'!U15+'Comm 95+% Furnace - NEW'!U15+'Comm 95+% Furnace - Replace'!U15+'Comm Custom'!U15,0)","v":12210},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V15+'Res .95+% Res Furnace - Replace'!V15+'Programmable Tstats - Tier 1'!V15+'Programmable Tstats - Tier 2'!V15+'Residential Energy Assessments'!V15+'Comm 95+% Furnace - NEW'!V15+'Comm 95+% Furnace - Replace'!V15+'Comm Custom'!V15,0)","v":33417},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X15+'Res .95+% Res Furnace - Replace'!X15+'Programmable Tstats - Tier 1'!X15+'Programmable Tstats - Tier 2'!X15+'Residential Energy Assessments'!X15+'Comm 95+% Furnace - NEW'!X15+'Comm 95+% Furnace - Replace'!X15+'Comm Custom'!X15,0)","v":11438},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y15+'Res .95+% Res Furnace - Replace'!Y15+'Programmable Tstats - Tier 1'!Y15+'Programmable Tstats - Tier 2'!Y15+'Residential Energy Assessments'!Y15+'Comm 95+% Furnace - NEW'!Y15+'Comm 95+% Furnace - Replace'!Y15+'Comm Custom'!Y15,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z15+'Res .95+% Res Furnace - Replace'!Z15+'Programmable Tstats - Tier 1'!Z15+'Programmable Tstats - Tier 2'!Z15+'Residential Energy Assessments'!Z15+'Comm 95+% Furnace - NEW'!Z15+'Comm 95+% Furnace - Replace'!Z15+'Comm Custom'!Z15,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA15+'Res .95+% Res Furnace - Replace'!AA15+'Programmable Tstats - Tier 1'!AA15+'Programmable Tstats - Tier 2'!AA15+'Residential Energy Assessments'!AA15+'Comm 95+% Furnace - NEW'!AA15+'Comm 95+% Furnace - Replace'!AA15+'Comm Custom'!AA15,0)","v":11438},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB15+'Res .95+% Res Furnace - Replace'!AB15+'Programmable Tstats - Tier 1'!AB15+'Programmable Tstats - Tier 2'!AB15+'Residential Energy Assessments'!AB15+'Comm 95+% Furnace - NEW'!AB15+'Comm 95+% Furnace - Replace'!AB15+'Comm Custom'!AB15,0)","v":21979},null,null,{"$f":"AE14+1","v":2021},21207,12210,{"$f":"+AG15+AF15","v":33417},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,{"$f":"+AH15-AL15","v":33417},null,null,{"$f":"AQ14+1","v":2021},21207,12210,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU15+'Res .95+% Res Furnace - Replace'!AU15+'Programmable Tstats - Tier 1'!AU15+'Programmable Tstats - Tier 2'!AU15+'Residential Energy Assessments'!AU15+'Comm 95+% Furnace - NEW'!AU15+'Comm 95+% Furnace - Replace'!AU15+'Comm Custom'!AU15,0)","v":11659},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW15+'Res .95+% Res Furnace - Replace'!AW15+'Programmable Tstats - Tier 1'!AW15+'Programmable Tstats - Tier 2'!AW15+'Residential Energy Assessments'!AW15+'Comm 95+% Furnace - NEW'!AW15+'Comm 95+% Furnace - Replace'!AW15+'Comm Custom'!AW15,0)","v":3160},null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":48236},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB15+'Res .95+% Res Furnace - Replace'!BB15+'Programmable Tstats - Tier 1'!BB15+'Programmable Tstats - Tier 2'!BB15+'Residential Energy Assessments'!BB15+'Comm 95+% Furnace - NEW'!BB15+'Comm 95+% Furnace - Replace'!BB15+'Comm Custom'!BB15,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC15+'Res .95+% Res Furnace - Replace'!BC15+'Programmable Tstats - Tier 1'!BC15+'Programmable Tstats - Tier 2'!BC15+'Residential Energy Assessments'!BC15+'Comm 95+% Furnace - NEW'!BC15+'Comm 95+% Furnace - Replace'!BC15+'Comm Custom'!BC15,0)","v":0},{"$f":"BB15+BC15","v":0},48236,null,null,{"$f":"BH14+1","v":2021},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI15+'Res .95+% Res Furnace - Replace'!BI15+'Programmable Tstats - Tier 1'!BI15+'Programmable Tstats - Tier 2'!BI15+'Residential Energy Assessments'!BI15+'Comm 95+% Furnace - NEW'!BI15+'Comm 95+% Furnace - Replace'!BI15+'Comm Custom'!BI15,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ15+'Res .95+% Res Furnace - Replace'!BJ15+'Programmable Tstats - Tier 1'!BJ15+'Programmable Tstats - Tier 2'!BJ15+'Residential Energy Assessments'!BJ15+'Comm 95+% Furnace - NEW'!BJ15+'Comm 95+% Furnace - Replace'!BJ15+'Comm Custom'!BJ15,0)","v":8144},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL15+'Res .95+% Res Furnace - Replace'!BL15+'Programmable Tstats - Tier 1'!BL15+'Programmable Tstats - Tier 2'!BL15+'Residential Energy Assessments'!BL15+'Comm 95+% Furnace - NEW'!BL15+'Comm 95+% Furnace - Replace'!BL15+'Comm Custom'!BL15,0)","v":50318},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN15+'Res .95+% Res Furnace - Replace'!BN15+'Programmable Tstats - Tier 1'!BN15+'Programmable Tstats - Tier 2'!BN15+'Residential Energy Assessments'!BN15+'Comm 95+% Furnace - NEW'!BN15+'Comm 95+% Furnace - Replace'!BN15+'Comm Custom'!BN15,0)","v":50067},null,100385,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR15+'Res .95+% Res Furnace - Replace'!BR15+'Programmable Tstats - Tier 1'!BR15+'Programmable Tstats - Tier 2'!BR15+'Residential Energy Assessments'!BR15+'Comm 95+% Furnace - NEW'!BR15+'Comm 95+% Furnace - Replace'!BR15+'Comm Custom'!BR15,0)","v":0},null,{"$f":"BP15-BR15","v":100385},null,null,{"$f":"BW14+1","v":2021},{"$f":"$R15","v":21207},{"$f":"U15","v":12210},{"$f":"AU15","v":11659},{"$f":"SUM(BX15:BZ15)","v":45076},null,{"$f":"BB15","v":0},{"$f":"BC15","v":0},{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":45076}]
[null,null,null,null,null,null,null,null,null,2,null,2022,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M16+'Res .95+% Res Furnace - Replace'!M16+'Programmable Tstats - Tier 1'!M16+'Programmable Tstats - Tier 2'!M16+'Residential Energy Assessments'!M16+'Comm 95+% Furnace - NEW'!M16+'Comm 95+% Furnace - Replace'!M16+'Comm Custom'!M16,0)","v":8144},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O16+'Res .95+% Res Furnace - Replace'!O16+'Programmable Tstats - Tier 1'!O16+'Programmable Tstats - Tier 2'!O16+'Residential Energy Assessments'!O16+'Comm 95+% Furnace - NEW'!O16+'Comm 95+% Furnace - Replace'!O16+'Comm Custom'!O16,0)","v":21948},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q16+'Res .95+% Res Furnace - Replace'!Q16+'Programmable Tstats - Tier 1'!Q16+'Programmable Tstats - Tier 2'!Q16+'Residential Energy Assessments'!Q16+'Comm 95+% Furnace - NEW'!Q16+'Comm 95+% Furnace - Replace'!Q16+'Comm Custom'!Q16,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R16+'Res .95+% Res Furnace - Replace'!R16+'Programmable Tstats - Tier 1'!R16+'Programmable Tstats - Tier 2'!R16+'Residential Energy Assessments'!R16+'Comm 95+% Furnace - NEW'!R16+'Comm 95+% Furnace - Replace'!R16+'Comm Custom'!R16,0)","v":21948},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S16+'Res .95+% Res Furnace - Replace'!S16+'Programmable Tstats - Tier 1'!S16+'Programmable Tstats - Tier 2'!S16+'Residential Energy Assessments'!S16+'Comm 95+% Furnace - NEW'!S16+'Comm 95+% Furnace - Replace'!S16+'Comm Custom'!S16,0)","v":81},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U16+'Res .95+% Res Furnace - Replace'!U16+'Programmable Tstats - Tier 1'!U16+'Programmable Tstats - Tier 2'!U16+'Residential Energy Assessments'!U16+'Comm 95+% Furnace - NEW'!U16+'Comm 95+% Furnace - Replace'!U16+'Comm Custom'!U16,0)","v":12373},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V16+'Res .95+% Res Furnace - Replace'!V16+'Programmable Tstats - Tier 1'!V16+'Programmable Tstats - Tier 2'!V16+'Residential Energy Assessments'!V16+'Comm 95+% Furnace - NEW'!V16+'Comm 95+% Furnace - Replace'!V16+'Comm Custom'!V16,0)","v":34321},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X16+'Res .95+% Res Furnace - Replace'!X16+'Programmable Tstats - Tier 1'!X16+'Programmable Tstats - Tier 2'!X16+'Residential Energy Assessments'!X16+'Comm 95+% Furnace - NEW'!X16+'Comm 95+% Furnace - Replace'!X16+'Comm Custom'!X16,0)","v":11840},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y16+'Res .95+% Res Furnace - Replace'!Y16+'Programmable Tstats - Tier 1'!Y16+'Programmable Tstats - Tier 2'!Y16+'Residential Energy Assessments'!Y16+'Comm 95+% Furnace - NEW'!Y16+'Comm 95+% Furnace - Replace'!Y16+'Comm Custom'!Y16,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z16+'Res .95+% Res Furnace - Replace'!Z16+'Programmable Tstats - Tier 1'!Z16+'Programmable Tstats - Tier 2'!Z16+'Residential Energy Assessments'!Z16+'Comm 95+% Furnace - NEW'!Z16+'Comm 95+% Furnace - Replace'!Z16+'Comm Custom'!Z16,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA16+'Res .95+% Res Furnace - Replace'!AA16+'Programmable Tstats - Tier 1'!AA16+'Programmable Tstats - Tier 2'!AA16+'Residential Energy Assessments'!AA16+'Comm 95+% Furnace - NEW'!AA16+'Comm 95+% Furnace - Replace'!AA16+'Comm Custom'!AA16,0)","v":11840},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB16+'Res .95+% Res Furnace - Replace'!AB16+'Programmable Tstats - Tier 1'!AB16+'Programmable Tstats - Tier 2'!AB16+'Residential Energy Assessments'!AB16+'Comm 95+% Furnace - NEW'!AB16+'Comm 95+% Furnace - Replace'!AB16+'Comm Custom'!AB16,0)","v":22481},null,null,2022,21948,12373,{"$f":"+AG16+AF16","v":34321},null,0,0,0,null,34321,null,null,2022,21948,12373,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU16+'Res .95+% Res Furnace - Replace'!AU16+'Programmable Tstats - Tier 1'!AU16+'Programmable Tstats - Tier 2'!AU16+'Residential Energy Assessments'!AU16+'Comm 95+% Furnace - NEW'!AU16+'Comm 95+% Furnace - Replace'!AU16+'Comm Custom'!AU16,0)","v":12047},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW16+'Res .95+% Res Furnace - Replace'!AW16+'Programmable Tstats - Tier 1'!AW16+'Programmable Tstats - Tier 2'!AW16+'Residential Energy Assessments'!AW16+'Comm 95+% Furnace - NEW'!AW16+'Comm 95+% Furnace - Replace'!AW16+'Comm Custom'!AW16,0)","v":3234},null,null,49602,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB16+'Res .95+% Res Furnace - Replace'!BB16+'Programmable Tstats - Tier 1'!BB16+'Programmable Tstats - Tier 2'!BB16+'Residential Energy Assessments'!BB16+'Comm 95+% Furnace - NEW'!BB16+'Comm 95+% Furnace - Replace'!BB16+'Comm Custom'!BB16,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC16+'Res .95+% Res Furnace - Replace'!BC16+'Programmable Tstats - Tier 1'!BC16+'Programmable Tstats - Tier 2'!BC16+'Residential Energy Assessments'!BC16+'Comm 95+% Furnace - NEW'!BC16+'Comm 95+% Furnace - Replace'!BC16+'Comm Custom'!BC16,0)","v":0},0,49602,null,null,2022,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI16+'Res .95+% Res Furnace - Replace'!BI16+'Programmable Tstats - Tier 1'!BI16+'Programmable Tstats - Tier 2'!BI16+'Residential Energy Assessments'!BI16+'Comm 95+% Furnace - NEW'!BI16+'Comm 95+% Furnace - Replace'!BI16+'Comm Custom'!BI16,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ16+'Res .95+% Res Furnace - Replace'!BJ16+'Programmable Tstats - Tier 1'!BJ16+'Programmable Tstats - Tier 2'!BJ16+'Residential Energy Assessments'!BJ16+'Comm 95+% Furnace - NEW'!BJ16+'Comm 95+% Furnace - Replace'!BJ16+'Comm Custom'!BJ16,0)","v":8144},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL16+'Res .95+% Res Furnace - Replace'!BL16+'Programmable Tstats - Tier 1'!BL16+'Programmable Tstats - Tier 2'!BL16+'Residential Energy Assessments'!BL16+'Comm 95+% Furnace - NEW'!BL16+'Comm 95+% Furnace - Replace'!BL16+'Comm Custom'!BL16,0)","v":52082},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN16+'Res .95+% Res Furnace - Replace'!BN16+'Programmable Tstats - Tier 1'!BN16+'Programmable Tstats - Tier 2'!BN16+'Residential Energy Assessments'!BN16+'Comm 95+% Furnace - NEW'!BN16+'Comm 95+% Furnace - Replace'!BN16+'Comm Custom'!BN16,0)","v":51622},null,103704,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR16+'Res .95+% Res Furnace - Replace'!BR16+'Programmable Tstats - Tier 1'!BR16+'Programmable Tstats - Tier 2'!BR16+'Residential Energy Assessments'!BR16+'Comm 95+% Furnace - NEW'!BR16+'Comm 95+% Furnace - Replace'!BR16+'Comm Custom'!BR16,0)","v":0},null,103704,null,null,2022,21948,{"$f":"U16","v":12373},12047,46368,null,{"$f":"BB16","v":0},0,{"$f":"SUM(CC16:CD16)","v":0},null,46368]
["3) Commodity Cost ($/Dk) =",null,null,null,"18) Participant Non-Energy Costs (Annual $/Part.) =",null,null,null,null,3,null,2023,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M17+'Res .95+% Res Furnace - Replace'!M17+'Programmable Tstats - Tier 1'!M17+'Programmable Tstats - Tier 2'!M17+'Residential Energy Assessments'!M17+'Comm 95+% Furnace - NEW'!M17+'Comm 95+% Furnace - Replace'!M17+'Comm Custom'!M17,0)","v":8144},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O17+'Res .95+% Res Furnace - Replace'!O17+'Programmable Tstats - Tier 1'!O17+'Programmable Tstats - Tier 2'!O17+'Residential Energy Assessments'!O17+'Comm 95+% Furnace - NEW'!O17+'Comm 95+% Furnace - Replace'!O17+'Comm Custom'!O17,0)","v":22722},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q17+'Res .95+% Res Furnace - Replace'!Q17+'Programmable Tstats - Tier 1'!Q17+'Programmable Tstats - Tier 2'!Q17+'Residential Energy Assessments'!Q17+'Comm 95+% Furnace - NEW'!Q17+'Comm 95+% Furnace - Replace'!Q17+'Comm Custom'!Q17,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R17+'Res .95+% Res Furnace - Replace'!R17+'Programmable Tstats - Tier 1'!R17+'Programmable Tstats - Tier 2'!R17+'Residential Energy Assessments'!R17+'Comm 95+% Furnace - NEW'!R17+'Comm 95+% Furnace - Replace'!R17+'Comm Custom'!R17,0)","v":22722},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S17+'Res .95+% Res Furnace - Replace'!S17+'Programmable Tstats - Tier 1'!S17+'Programmable Tstats - Tier 2'!S17+'Residential Energy Assessments'!S17+'Comm 95+% Furnace - NEW'!S17+'Comm 95+% Furnace - Replace'!S17+'Comm Custom'!S17,0)","v":81},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U17+'Res .95+% Res Furnace - Replace'!U17+'Programmable Tstats - Tier 1'!U17+'Programmable Tstats - Tier 2'!U17+'Residential Energy Assessments'!U17+'Comm 95+% Furnace - NEW'!U17+'Comm 95+% Furnace - Replace'!U17+'Comm Custom'!U17,0)","v":12454},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V17+'Res .95+% Res Furnace - Replace'!V17+'Programmable Tstats - Tier 1'!V17+'Programmable Tstats - Tier 2'!V17+'Residential Energy Assessments'!V17+'Comm 95+% Furnace - NEW'!V17+'Comm 95+% Furnace - Replace'!V17+'Comm Custom'!V17,0)","v":35176},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X17+'Res .95+% Res Furnace - Replace'!X17+'Programmable Tstats - Tier 1'!X17+'Programmable Tstats - Tier 2'!X17+'Residential Energy Assessments'!X17+'Comm 95+% Furnace - NEW'!X17+'Comm 95+% Furnace - Replace'!X17+'Comm Custom'!X17,0)","v":12255},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y17+'Res .95+% Res Furnace - Replace'!Y17+'Programmable Tstats - Tier 1'!Y17+'Programmable Tstats - Tier 2'!Y17+'Residential Energy Assessments'!Y17+'Comm 95+% Furnace - NEW'!Y17+'Comm 95+% Furnace - Replace'!Y17+'Comm Custom'!Y17,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z17+'Res .95+% Res Furnace - Replace'!Z17+'Programmable Tstats - Tier 1'!Z17+'Programmable Tstats - Tier 2'!Z17+'Residential Energy Assessments'!Z17+'Comm 95+% Furnace - NEW'!Z17+'Comm 95+% Furnace - Replace'!Z17+'Comm Custom'!Z17,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA17+'Res .95+% Res Furnace - Replace'!AA17+'Programmable Tstats - Tier 1'!AA17+'Programmable Tstats - Tier 2'!AA17+'Residential Energy Assessments'!AA17+'Comm 95+% Furnace - NEW'!AA17+'Comm 95+% Furnace - Replace'!AA17+'Comm Custom'!AA17,0)","v":12255},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB17+'Res .95+% Res Furnace - Replace'!AB17+'Programmable Tstats - Tier 1'!AB17+'Programmable Tstats - Tier 2'!AB17+'Residential Energy Assessments'!AB17+'Comm 95+% Furnace - NEW'!AB17+'Comm 95+% Furnace - Replace'!AB17+'Comm Custom'!AB17,0)","v":22921},null,null,2023,22722,12454,35176,null,0,0,0,null,35176,null,null,2023,22722,12454,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU17+'Res .95+% Res Furnace - Replace'!AU17+'Programmable Tstats - Tier 1'!AU17+'Programmable Tstats - Tier 2'!AU17+'Residential Energy Assessments'!AU17+'Comm 95+% Furnace - NEW'!AU17+'Comm 95+% Furnace - Replace'!AU17+'Comm Custom'!AU17,0)","v":12826},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW17+'Res .95+% Res Furnace - Replace'!AW17+'Programmable Tstats - Tier 1'!AW17+'Programmable Tstats - Tier 2'!AW17+'Residential Energy Assessments'!AW17+'Comm 95+% Furnace - NEW'!AW17+'Comm 95+% Furnace - Replace'!AW17+'Comm Custom'!AW17,0)","v":3298},null,null,51300,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB17+'Res .95+% Res Furnace - Replace'!BB17+'Programmable Tstats - Tier 1'!BB17+'Programmable Tstats - Tier 2'!BB17+'Residential Energy Assessments'!BB17+'Comm 95+% Furnace - NEW'!BB17+'Comm 95+% Furnace - Replace'!BB17+'Comm Custom'!BB17,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC17+'Res .95+% Res Furnace - Replace'!BC17+'Programmable Tstats - Tier 1'!BC17+'Programmable Tstats - Tier 2'!BC17+'Residential Energy Assessments'!BC17+'Comm 95+% Furnace - NEW'!BC17+'Comm 95+% Furnace - Replace'!BC17+'Comm Custom'!BC17,0)","v":0},0,51300,null,null,2023,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI17+'Res .95+% Res Furnace - Replace'!BI17+'Programmable Tstats - Tier 1'!BI17+'Programmable Tstats - Tier 2'!BI17+'Residential Energy Assessments'!BI17+'Comm 95+% Furnace - NEW'!BI17+'Comm 95+% Furnace - Replace'!BI17+'Comm Custom'!BI17,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ17+'Res .95+% Res Furnace - Replace'!BJ17+'Programmable Tstats - Tier 1'!BJ17+'Programmable Tstats - Tier 2'!BJ17+'Residential Energy Assessments'!BJ17+'Comm 95+% Furnace - NEW'!BJ17+'Comm 95+% Furnace - Replace'!BJ17+'Comm Custom'!BJ17,0)","v":8144},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL17+'Res .95+% Res Furnace - Replace'!BL17+'Programmable Tstats - Tier 1'!BL17+'Programmable Tstats - Tier 2'!BL17+'Residential Energy Assessments'!BL17+'Comm 95+% Furnace - NEW'!BL17+'Comm 95+% Furnace - Replace'!BL17+'Comm Custom'!BL17,0)","v":53903},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN17+'Res .95+% Res Furnace - Replace'!BN17+'Programmable Tstats - Tier 1'!BN17+'Programmable Tstats - Tier 2'!BN17+'Residential Energy Assessments'!BN17+'Comm 95+% Furnace - NEW'!BN17+'Comm 95+% Furnace - Replace'!BN17+'Comm Custom'!BN17,0)","v":53564},null,107467,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR17+'Res .95+% Res Furnace - Replace'!BR17+'Programmable Tstats - Tier 1'!BR17+'Programmable Tstats - Tier 2'!BR17+'Residential Energy Assessments'!BR17+'Comm 95+% Furnace - NEW'!BR17+'Comm 95+% Furnace - Replace'!BR17+'Comm Custom'!BR17,0)","v":0},null,107467,null,null,2023,22722,12454,12826,48002,null,0,0,{"$f":"SUM(CC17:CD17)","v":0},null,48002]
["     Escalation Rate =",null,null,null,"          Escalation Rate =",null,null,null,null,4,null,2024,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M18+'Res .95+% Res Furnace - Replace'!M18+'Programmable Tstats - Tier 1'!M18+'Programmable Tstats - Tier 2'!M18+'Residential Energy Assessments'!M18+'Comm 95+% Furnace - NEW'!M18+'Comm 95+% Furnace - Replace'!M18+'Comm Custom'!M18,0)","v":8144},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O18+'Res .95+% Res Furnace - Replace'!O18+'Programmable Tstats - Tier 1'!O18+'Programmable Tstats - Tier 2'!O18+'Residential Energy Assessments'!O18+'Comm 95+% Furnace - NEW'!O18+'Comm 95+% Furnace - Replace'!O18+'Comm Custom'!O18,0)","v":23511},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q18+'Res .95+% Res Furnace - Replace'!Q18+'Programmable Tstats - Tier 1'!Q18+'Programmable Tstats - Tier 2'!Q18+'Residential Energy Assessments'!Q18+'Comm 95+% Furnace - NEW'!Q18+'Comm 95+% Furnace - Replace'!Q18+'Comm Custom'!Q18,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R18+'Res .95+% Res Furnace - Replace'!R18+'Programmable Tstats - Tier 1'!R18+'Programmable Tstats - Tier 2'!R18+'Residential Energy Assessments'!R18+'Comm 95+% Furnace - NEW'!R18+'Comm 95+% Furnace - Replace'!R18+'Comm Custom'!R18,0)","v":23511},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S18+'Res .95+% Res Furnace - Replace'!S18+'Programmable Tstats - Tier 1'!S18+'Programmable Tstats - Tier 2'!S18+'Residential Energy Assessments'!S18+'Comm 95+% Furnace - NEW'!S18+'Comm 95+% Furnace - Replace'!S18+'Comm Custom'!S18,0)","v":81},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U18+'Res .95+% Res Furnace - Replace'!U18+'Programmable Tstats - Tier 1'!U18+'Programmable Tstats - Tier 2'!U18+'Residential Energy Assessments'!U18+'Comm 95+% Furnace - NEW'!U18+'Comm 95+% Furnace - Replace'!U18+'Comm Custom'!U18,0)","v":12620},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V18+'Res .95+% Res Furnace - Replace'!V18+'Programmable Tstats - Tier 1'!V18+'Programmable Tstats - Tier 2'!V18+'Residential Energy Assessments'!V18+'Comm 95+% Furnace - NEW'!V18+'Comm 95+% Furnace - Replace'!V18+'Comm Custom'!V18,0)","v":36131},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X18+'Res .95+% Res Furnace - Replace'!X18+'Programmable Tstats - Tier 1'!X18+'Programmable Tstats - Tier 2'!X18+'Residential Energy Assessments'!X18+'Comm 95+% Furnace - NEW'!X18+'Comm 95+% Furnace - Replace'!X18+'Comm Custom'!X18,0)","v":12683},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y18+'Res .95+% Res Furnace - Replace'!Y18+'Programmable Tstats - Tier 1'!Y18+'Programmable Tstats - Tier 2'!Y18+'Residential Energy Assessments'!Y18+'Comm 95+% Furnace - NEW'!Y18+'Comm 95+% Furnace - Replace'!Y18+'Comm Custom'!Y18,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z18+'Res .95+% Res Furnace - Replace'!Z18+'Programmable Tstats - Tier 1'!Z18+'Programmable Tstats - Tier 2'!Z18+'Residential Energy Assessments'!Z18+'Comm 95+% Furnace - NEW'!Z18+'Comm 95+% Furnace - Replace'!Z18+'Comm Custom'!Z18,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA18+'Res .95+% Res Furnace - Replace'!AA18+'Programmable Tstats - Tier 1'!AA18+'Programmable Tstats - Tier 2'!AA18+'Residential Energy Assessments'!AA18+'Comm 95+% Furnace - NEW'!AA18+'Comm 95+% Furnace - Replace'!AA18+'Comm Custom'!AA18,0)","v":12683},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB18+'Res .95+% Res Furnace - Replace'!AB18+'Programmable Tstats - Tier 1'!AB18+'Programmable Tstats - Tier 2'!AB18+'Residential Energy Assessments'!AB18+'Comm 95+% Furnace - NEW'!AB18+'Comm 95+% Furnace - Replace'!AB18+'Comm Custom'!AB18,0)","v":23448},null,null,2024,23511,12620,36131,null,0,0,0,null,36131,null,null,2024,23511,12620,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU18+'Res .95+% Res Furnace - Replace'!AU18+'Programmable Tstats - Tier 1'!AU18+'Programmable Tstats - Tier 2'!AU18+'Residential Energy Assessments'!AU18+'Comm 95+% Furnace - NEW'!AU18+'Comm 95+% Furnace - Replace'!AU18+'Comm Custom'!AU18,0)","v":13214},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW18+'Res .95+% Res Furnace - Replace'!AW18+'Programmable Tstats - Tier 1'!AW18+'Programmable Tstats - Tier 2'!AW18+'Residential Energy Assessments'!AW18+'Comm 95+% Furnace - NEW'!AW18+'Comm 95+% Furnace - Replace'!AW18+'Comm Custom'!AW18,0)","v":3372},null,null,52717,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB18+'Res .95+% Res Furnace - Replace'!BB18+'Programmable Tstats - Tier 1'!BB18+'Programmable Tstats - Tier 2'!BB18+'Residential Energy Assessments'!BB18+'Comm 95+% Furnace - NEW'!BB18+'Comm 95+% Furnace - Replace'!BB18+'Comm Custom'!BB18,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC18+'Res .95+% Res Furnace - Replace'!BC18+'Programmable Tstats - Tier 1'!BC18+'Programmable Tstats - Tier 2'!BC18+'Residential Energy Assessments'!BC18+'Comm 95+% Furnace - NEW'!BC18+'Comm 95+% Furnace - Replace'!BC18+'Comm Custom'!BC18,0)","v":0},0,52717,null,null,2024,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI18+'Res .95+% Res Furnace - Replace'!BI18+'Programmable Tstats - Tier 1'!BI18+'Programmable Tstats - Tier 2'!BI18+'Residential Energy Assessments'!BI18+'Comm 95+% Furnace - NEW'!BI18+'Comm 95+% Furnace - Replace'!BI18+'Comm Custom'!BI18,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ18+'Res .95+% Res Furnace - Replace'!BJ18+'Programmable Tstats - Tier 1'!BJ18+'Programmable Tstats - Tier 2'!BJ18+'Residential Energy Assessments'!BJ18+'Comm 95+% Furnace - NEW'!BJ18+'Comm 95+% Furnace - Replace'!BJ18+'Comm Custom'!BJ18,0)","v":8144},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL18+'Res .95+% Res Furnace - Replace'!BL18+'Programmable Tstats - Tier 1'!BL18+'Programmable Tstats - Tier 2'!BL18+'Residential Energy Assessments'!BL18+'Comm 95+% Furnace - NEW'!BL18+'Comm 95+% Furnace - Replace'!BL18+'Comm Custom'!BL18,0)","v":55789},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN18+'Res .95+% Res Furnace - Replace'!BN18+'Programmable Tstats - Tier 1'!BN18+'Programmable Tstats - Tier 2'!BN18+'Residential Energy Assessments'!BN18+'Comm 95+% Furnace - NEW'!BN18+'Comm 95+% Furnace - Replace'!BN18+'Comm Custom'!BN18,0)","v":55490},null,111279,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR18+'Res .95+% Res Furnace - Replace'!BR18+'Programmable Tstats - Tier 1'!BR18+'Programmable Tstats - Tier 2'!BR18+'Residential Energy Assessments'!BR18+'Comm 95+% Furnace - NEW'!BR18+'Comm 95+% Furnace - Replace'!BR18+'Comm Custom'!BR18,0)","v":0},null,111279,null,null,2024,23511,12620,13214,{"$f":"SUM(BX18:BZ18)","v":49345},null,0,0,0,null,49345,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,5,null,2025,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M19+'Res .95+% Res Furnace - Replace'!M19+'Programmable Tstats - Tier 1'!M19+'Programmable Tstats - Tier 2'!M19+'Residential Energy Assessments'!M19+'Comm 95+% Furnace - NEW'!M19+'Comm 95+% Furnace - Replace'!M19+'Comm Custom'!M19,0)","v":8144},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O19+'Res .95+% Res Furnace - Replace'!O19+'Programmable Tstats - Tier 1'!O19+'Programmable Tstats - Tier 2'!O19+'Residential Energy Assessments'!O19+'Comm 95+% Furnace - NEW'!O19+'Comm 95+% Furnace - Replace'!O19+'Comm Custom'!O19,0)","v":24335},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q19+'Res .95+% Res Furnace - Replace'!Q19+'Programmable Tstats - Tier 1'!Q19+'Programmable Tstats - Tier 2'!Q19+'Residential Energy Assessments'!Q19+'Comm 95+% Furnace - NEW'!Q19+'Comm 95+% Furnace - Replace'!Q19+'Comm Custom'!Q19,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R19+'Res .95+% Res Furnace - Replace'!R19+'Programmable Tstats - Tier 1'!R19+'Programmable Tstats - Tier 2'!R19+'Residential Energy Assessments'!R19+'Comm 95+% Furnace - NEW'!R19+'Comm 95+% Furnace - Replace'!R19+'Comm Custom'!R19,0)","v":24335},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S19+'Res .95+% Res Furnace - Replace'!S19+'Programmable Tstats - Tier 1'!S19+'Programmable Tstats - Tier 2'!S19+'Residential Energy Assessments'!S19+'Comm 95+% Furnace - NEW'!S19+'Comm 95+% Furnace - Replace'!S19+'Comm Custom'!S19,0)","v":81},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U19+'Res .95+% Res Furnace - Replace'!U19+'Programmable Tstats - Tier 1'!U19+'Programmable Tstats - Tier 2'!U19+'Residential Energy Assessments'!U19+'Comm 95+% Furnace - NEW'!U19+'Comm 95+% Furnace - Replace'!U19+'Comm Custom'!U19,0)","v":12698},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V19+'Res .95+% Res Furnace - Replace'!V19+'Programmable Tstats - Tier 1'!V19+'Programmable Tstats - Tier 2'!V19+'Residential Energy Assessments'!V19+'Comm 95+% Furnace - NEW'!V19+'Comm 95+% Furnace - Replace'!V19+'Comm Custom'!V19,0)","v":37033},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X19+'Res .95+% Res Furnace - Replace'!X19+'Programmable Tstats - Tier 1'!X19+'Programmable Tstats - Tier 2'!X19+'Residential Energy Assessments'!X19+'Comm 95+% Furnace - NEW'!X19+'Comm 95+% Furnace - Replace'!X19+'Comm Custom'!X19,0)","v":13128},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y19+'Res .95+% Res Furnace - Replace'!Y19+'Programmable Tstats - Tier 1'!Y19+'Programmable Tstats - Tier 2'!Y19+'Residential Energy Assessments'!Y19+'Comm 95+% Furnace - NEW'!Y19+'Comm 95+% Furnace - Replace'!Y19+'Comm Custom'!Y19,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z19+'Res .95+% Res Furnace - Replace'!Z19+'Programmable Tstats - Tier 1'!Z19+'Programmable Tstats - Tier 2'!Z19+'Residential Energy Assessments'!Z19+'Comm 95+% Furnace - NEW'!Z19+'Comm 95+% Furnace - Replace'!Z19+'Comm Custom'!Z19,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA19+'Res .95+% Res Furnace - Replace'!AA19+'Programmable Tstats - Tier 1'!AA19+'Programmable Tstats - Tier 2'!AA19+'Residential Energy Assessments'!AA19+'Comm 95+% Furnace - NEW'!AA19+'Comm 95+% Furnace - Replace'!AA19+'Comm Custom'!AA19,0)","v":13128},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB19+'Res .95+% Res Furnace - Replace'!AB19+'Programmable Tstats - Tier 1'!AB19+'Programmable Tstats - Tier 2'!AB19+'Residential Energy Assessments'!AB19+'Comm 95+% Furnace - NEW'!AB19+'Comm 95+% Furnace - Replace'!AB19+'Comm Custom'!AB19,0)","v":23905},null,null,2025,24335,12698,37033,null,0,0,0,null,37033,null,null,2025,24335,12698,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU19+'Res .95+% Res Furnace - Replace'!AU19+'Programmable Tstats - Tier 1'!AU19+'Programmable Tstats - Tier 2'!AU19+'Residential Energy Assessments'!AU19+'Comm 95+% Furnace - NEW'!AU19+'Comm 95+% Furnace - Replace'!AU19+'Comm Custom'!AU19,0)","v":13602},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW19+'Res .95+% Res Furnace - Replace'!AW19+'Programmable Tstats - Tier 1'!AW19+'Programmable Tstats - Tier 2'!AW19+'Residential Energy Assessments'!AW19+'Comm 95+% Furnace - NEW'!AW19+'Comm 95+% Furnace - Replace'!AW19+'Comm Custom'!AW19,0)","v":3445},null,null,54080,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB19+'Res .95+% Res Furnace - Replace'!BB19+'Programmable Tstats - Tier 1'!BB19+'Programmable Tstats - Tier 2'!BB19+'Residential Energy Assessments'!BB19+'Comm 95+% Furnace - NEW'!BB19+'Comm 95+% Furnace - Replace'!BB19+'Comm Custom'!BB19,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC19+'Res .95+% Res Furnace - Replace'!BC19+'Programmable Tstats - Tier 1'!BC19+'Programmable Tstats - Tier 2'!BC19+'Residential Energy Assessments'!BC19+'Comm 95+% Furnace - NEW'!BC19+'Comm 95+% Furnace - Replace'!BC19+'Comm Custom'!BC19,0)","v":0},0,54080,null,null,2025,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI19+'Res .95+% Res Furnace - Replace'!BI19+'Programmable Tstats - Tier 1'!BI19+'Programmable Tstats - Tier 2'!BI19+'Residential Energy Assessments'!BI19+'Comm 95+% Furnace - NEW'!BI19+'Comm 95+% Furnace - Replace'!BI19+'Comm Custom'!BI19,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ19+'Res .95+% Res Furnace - Replace'!BJ19+'Programmable Tstats - Tier 1'!BJ19+'Programmable Tstats - Tier 2'!BJ19+'Residential Energy Assessments'!BJ19+'Comm 95+% Furnace - NEW'!BJ19+'Comm 95+% Furnace - Replace'!BJ19+'Comm Custom'!BJ19,0)","v":8144},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL19+'Res .95+% Res Furnace - Replace'!BL19+'Programmable Tstats - Tier 1'!BL19+'Programmable Tstats - Tier 2'!BL19+'Residential Energy Assessments'!BL19+'Comm 95+% Furnace - NEW'!BL19+'Comm 95+% Furnace - Replace'!BL19+'Comm Custom'!BL19,0)","v":57746},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN19+'Res .95+% Res Furnace - Replace'!BN19+'Programmable Tstats - Tier 1'!BN19+'Programmable Tstats - Tier 2'!BN19+'Residential Energy Assessments'!BN19+'Comm 95+% Furnace - NEW'!BN19+'Comm 95+% Furnace - Replace'!BN19+'Comm Custom'!BN19,0)","v":57435},null,115181,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR19+'Res .95+% Res Furnace - Replace'!BR19+'Programmable Tstats - Tier 1'!BR19+'Programmable Tstats - Tier 2'!BR19+'Residential Energy Assessments'!BR19+'Comm 95+% Furnace - NEW'!BR19+'Comm 95+% Furnace - Replace'!BR19+'Comm Custom'!BR19,0)","v":0},null,115181,null,null,2025,24335,12698,13602,50635,null,0,0,0,null,50635]
["4) Demand Cost ($/Unit/Yr) =",null,null,null,"19) Participant Non-Energy Savings (Annual $/Part) =",null,null,null,null,6,null,2026,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M20+'Res .95+% Res Furnace - Replace'!M20+'Programmable Tstats - Tier 1'!M20+'Programmable Tstats - Tier 2'!M20+'Residential Energy Assessments'!M20+'Comm 95+% Furnace - NEW'!M20+'Comm 95+% Furnace - Replace'!M20+'Comm Custom'!M20,0)","v":8144},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O20+'Res .95+% Res Furnace - Replace'!O20+'Programmable Tstats - Tier 1'!O20+'Programmable Tstats - Tier 2'!O20+'Residential Energy Assessments'!O20+'Comm 95+% Furnace - NEW'!O20+'Comm 95+% Furnace - Replace'!O20+'Comm Custom'!O20,0)","v":25190},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q20+'Res .95+% Res Furnace - Replace'!Q20+'Programmable Tstats - Tier 1'!Q20+'Programmable Tstats - Tier 2'!Q20+'Residential Energy Assessments'!Q20+'Comm 95+% Furnace - NEW'!Q20+'Comm 95+% Furnace - Replace'!Q20+'Comm Custom'!Q20,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R20+'Res .95+% Res Furnace - Replace'!R20+'Programmable Tstats - Tier 1'!R20+'Programmable Tstats - Tier 2'!R20+'Residential Energy Assessments'!R20+'Comm 95+% Furnace - NEW'!R20+'Comm 95+% Furnace - Replace'!R20+'Comm Custom'!R20,0)","v":25190},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S20+'Res .95+% Res Furnace - Replace'!S20+'Programmable Tstats - Tier 1'!S20+'Programmable Tstats - Tier 2'!S20+'Residential Energy Assessments'!S20+'Comm 95+% Furnace - NEW'!S20+'Comm 95+% Furnace - Replace'!S20+'Comm Custom'!S20,0)","v":81},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U20+'Res .95+% Res Furnace - Replace'!U20+'Programmable Tstats - Tier 1'!U20+'Programmable Tstats - Tier 2'!U20+'Residential Energy Assessments'!U20+'Comm 95+% Furnace - NEW'!U20+'Comm 95+% Furnace - Replace'!U20+'Comm Custom'!U20,0)","v":12861},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V20+'Res .95+% Res Furnace - Replace'!V20+'Programmable Tstats - Tier 1'!V20+'Programmable Tstats - Tier 2'!V20+'Residential Energy Assessments'!V20+'Comm 95+% Furnace - NEW'!V20+'Comm 95+% Furnace - Replace'!V20+'Comm Custom'!V20,0)","v":38051},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X20+'Res .95+% Res Furnace - Replace'!X20+'Programmable Tstats - Tier 1'!X20+'Programmable Tstats - Tier 2'!X20+'Residential Energy Assessments'!X20+'Comm 95+% Furnace - NEW'!X20+'Comm 95+% Furnace - Replace'!X20+'Comm Custom'!X20,0)","v":13585},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y20+'Res .95+% Res Furnace - Replace'!Y20+'Programmable Tstats - Tier 1'!Y20+'Programmable Tstats - Tier 2'!Y20+'Residential Energy Assessments'!Y20+'Comm 95+% Furnace - NEW'!Y20+'Comm 95+% Furnace - Replace'!Y20+'Comm Custom'!Y20,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z20+'Res .95+% Res Furnace - Replace'!Z20+'Programmable Tstats - Tier 1'!Z20+'Programmable Tstats - Tier 2'!Z20+'Residential Energy Assessments'!Z20+'Comm 95+% Furnace - NEW'!Z20+'Comm 95+% Furnace - Replace'!Z20+'Comm Custom'!Z20,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA20+'Res .95+% Res Furnace - Replace'!AA20+'Programmable Tstats - Tier 1'!AA20+'Programmable Tstats - Tier 2'!AA20+'Residential Energy Assessments'!AA20+'Comm 95+% Furnace - NEW'!AA20+'Comm 95+% Furnace - Replace'!AA20+'Comm Custom'!AA20,0)","v":13585},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB20+'Res .95+% Res Furnace - Replace'!AB20+'Programmable Tstats - Tier 1'!AB20+'Programmable Tstats - Tier 2'!AB20+'Residential Energy Assessments'!AB20+'Comm 95+% Furnace - NEW'!AB20+'Comm 95+% Furnace - Replace'!AB20+'Comm Custom'!AB20,0)","v":24466},null,null,2026,25190,12861,38051,null,0,0,0,null,38051,null,null,2026,25190,12861,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU20+'Res .95+% Res Furnace - Replace'!AU20+'Programmable Tstats - Tier 1'!AU20+'Programmable Tstats - Tier 2'!AU20+'Residential Energy Assessments'!AU20+'Comm 95+% Furnace - NEW'!AU20+'Comm 95+% Furnace - Replace'!AU20+'Comm Custom'!AU20,0)","v":13992},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW20+'Res .95+% Res Furnace - Replace'!AW20+'Programmable Tstats - Tier 1'!AW20+'Programmable Tstats - Tier 2'!AW20+'Residential Energy Assessments'!AW20+'Comm 95+% Furnace - NEW'!AW20+'Comm 95+% Furnace - Replace'!AW20+'Comm Custom'!AW20,0)","v":3520},null,null,55563,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB20+'Res .95+% Res Furnace - Replace'!BB20+'Programmable Tstats - Tier 1'!BB20+'Programmable Tstats - Tier 2'!BB20+'Residential Energy Assessments'!BB20+'Comm 95+% Furnace - NEW'!BB20+'Comm 95+% Furnace - Replace'!BB20+'Comm Custom'!BB20,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC20+'Res .95+% Res Furnace - Replace'!BC20+'Programmable Tstats - Tier 1'!BC20+'Programmable Tstats - Tier 2'!BC20+'Residential Energy Assessments'!BC20+'Comm 95+% Furnace - NEW'!BC20+'Comm 95+% Furnace - Replace'!BC20+'Comm Custom'!BC20,0)","v":0},0,55563,null,null,2026,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI20+'Res .95+% Res Furnace - Replace'!BI20+'Programmable Tstats - Tier 1'!BI20+'Programmable Tstats - Tier 2'!BI20+'Residential Energy Assessments'!BI20+'Comm 95+% Furnace - NEW'!BI20+'Comm 95+% Furnace - Replace'!BI20+'Comm Custom'!BI20,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ20+'Res .95+% Res Furnace - Replace'!BJ20+'Programmable Tstats - Tier 1'!BJ20+'Programmable Tstats - Tier 2'!BJ20+'Residential Energy Assessments'!BJ20+'Comm 95+% Furnace - NEW'!BJ20+'Comm 95+% Furnace - Replace'!BJ20+'Comm Custom'!BJ20,0)","v":8144},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL20+'Res .95+% Res Furnace - Replace'!BL20+'Programmable Tstats - Tier 1'!BL20+'Programmable Tstats - Tier 2'!BL20+'Residential Energy Assessments'!BL20+'Comm 95+% Furnace - NEW'!BL20+'Comm 95+% Furnace - Replace'!BL20+'Comm Custom'!BL20,0)","v":59766},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN20+'Res .95+% Res Furnace - Replace'!BN20+'Programmable Tstats - Tier 1'!BN20+'Programmable Tstats - Tier 2'!BN20+'Residential Energy Assessments'!BN20+'Comm 95+% Furnace - NEW'!BN20+'Comm 95+% Furnace - Replace'!BN20+'Comm Custom'!BN20,0)","v":59378},null,119144,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR20+'Res .95+% Res Furnace - Replace'!BR20+'Programmable Tstats - Tier 1'!BR20+'Programmable Tstats - Tier 2'!BR20+'Residential Energy Assessments'!BR20+'Comm 95+% Furnace - NEW'!BR20+'Comm 95+% Furnace - Replace'!BR20+'Comm Custom'!BR20,0)","v":0},null,119144,null,null,2026,25190,12861,13992,52043,null,0,0,0,null,52043]
["     Escalation Rate =",null,null,null,"          Escalation Rate =",null,null,null,null,7,null,2027,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M21+'Res .95+% Res Furnace - Replace'!M21+'Programmable Tstats - Tier 1'!M21+'Programmable Tstats - Tier 2'!M21+'Residential Energy Assessments'!M21+'Comm 95+% Furnace - NEW'!M21+'Comm 95+% Furnace - Replace'!M21+'Comm Custom'!M21,0)","v":8144},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O21+'Res .95+% Res Furnace - Replace'!O21+'Programmable Tstats - Tier 1'!O21+'Programmable Tstats - Tier 2'!O21+'Residential Energy Assessments'!O21+'Comm 95+% Furnace - NEW'!O21+'Comm 95+% Furnace - Replace'!O21+'Comm Custom'!O21,0)","v":26068},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q21+'Res .95+% Res Furnace - Replace'!Q21+'Programmable Tstats - Tier 1'!Q21+'Programmable Tstats - Tier 2'!Q21+'Residential Energy Assessments'!Q21+'Comm 95+% Furnace - NEW'!Q21+'Comm 95+% Furnace - Replace'!Q21+'Comm Custom'!Q21,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R21+'Res .95+% Res Furnace - Replace'!R21+'Programmable Tstats - Tier 1'!R21+'Programmable Tstats - Tier 2'!R21+'Residential Energy Assessments'!R21+'Comm 95+% Furnace - NEW'!R21+'Comm 95+% Furnace - Replace'!R21+'Comm Custom'!R21,0)","v":26068},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S21+'Res .95+% Res Furnace - Replace'!S21+'Programmable Tstats - Tier 1'!S21+'Programmable Tstats - Tier 2'!S21+'Residential Energy Assessments'!S21+'Comm 95+% Furnace - NEW'!S21+'Comm 95+% Furnace - Replace'!S21+'Comm Custom'!S21,0)","v":81},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U21+'Res .95+% Res Furnace - Replace'!U21+'Programmable Tstats - Tier 1'!U21+'Programmable Tstats - Tier 2'!U21+'Residential Energy Assessments'!U21+'Comm 95+% Furnace - NEW'!U21+'Comm 95+% Furnace - Replace'!U21+'Comm Custom'!U21,0)","v":13024},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V21+'Res .95+% Res Furnace - Replace'!V21+'Programmable Tstats - Tier 1'!V21+'Programmable Tstats - Tier 2'!V21+'Residential Energy Assessments'!V21+'Comm 95+% Furnace - NEW'!V21+'Comm 95+% Furnace - Replace'!V21+'Comm Custom'!V21,0)","v":39092},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X21+'Res .95+% Res Furnace - Replace'!X21+'Programmable Tstats - Tier 1'!X21+'Programmable Tstats - Tier 2'!X21+'Residential Energy Assessments'!X21+'Comm 95+% Furnace - NEW'!X21+'Comm 95+% Furnace - Replace'!X21+'Comm Custom'!X21,0)","v":14061},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y21+'Res .95+% Res Furnace - Replace'!Y21+'Programmable Tstats - Tier 1'!Y21+'Programmable Tstats - Tier 2'!Y21+'Residential Energy Assessments'!Y21+'Comm 95+% Furnace - NEW'!Y21+'Comm 95+% Furnace - Replace'!Y21+'Comm Custom'!Y21,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z21+'Res .95+% Res Furnace - Replace'!Z21+'Programmable Tstats - Tier 1'!Z21+'Programmable Tstats - Tier 2'!Z21+'Residential Energy Assessments'!Z21+'Comm 95+% Furnace - NEW'!Z21+'Comm 95+% Furnace - Replace'!Z21+'Comm Custom'!Z21,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA21+'Res .95+% Res Furnace - Replace'!AA21+'Programmable Tstats - Tier 1'!AA21+'Programmable Tstats - Tier 2'!AA21+'Residential Energy Assessments'!AA21+'Comm 95+% Furnace - NEW'!AA21+'Comm 95+% Furnace - Replace'!AA21+'Comm Custom'!AA21,0)","v":14061},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB21+'Res .95+% Res Furnace - Replace'!AB21+'Programmable Tstats - Tier 1'!AB21+'Programmable Tstats - Tier 2'!AB21+'Residential Energy Assessments'!AB21+'Comm 95+% Furnace - NEW'!AB21+'Comm 95+% Furnace - Replace'!AB21+'Comm Custom'!AB21,0)","v":25031},null,null,2027,26068,13024,39092,null,0,0,0,null,39092,null,null,2027,26068,13024,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU21+'Res .95+% Res Furnace - Replace'!AU21+'Programmable Tstats - Tier 1'!AU21+'Programmable Tstats - Tier 2'!AU21+'Residential Energy Assessments'!AU21+'Comm 95+% Furnace - NEW'!AU21+'Comm 95+% Furnace - Replace'!AU21+'Comm Custom'!AU21,0)","v":14380},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW21+'Res .95+% Res Furnace - Replace'!AW21+'Programmable Tstats - Tier 1'!AW21+'Programmable Tstats - Tier 2'!AW21+'Residential Energy Assessments'!AW21+'Comm 95+% Furnace - NEW'!AW21+'Comm 95+% Furnace - Replace'!AW21+'Comm Custom'!AW21,0)","v":3591},null,null,57063,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB21+'Res .95+% Res Furnace - Replace'!BB21+'Programmable Tstats - Tier 1'!BB21+'Programmable Tstats - Tier 2'!BB21+'Residential Energy Assessments'!BB21+'Comm 95+% Furnace - NEW'!BB21+'Comm 95+% Furnace - Replace'!BB21+'Comm Custom'!BB21,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC21+'Res .95+% Res Furnace - Replace'!BC21+'Programmable Tstats - Tier 1'!BC21+'Programmable Tstats - Tier 2'!BC21+'Residential Energy Assessments'!BC21+'Comm 95+% Furnace - NEW'!BC21+'Comm 95+% Furnace - Replace'!BC21+'Comm Custom'!BC21,0)","v":0},0,57063,null,null,2027,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI21+'Res .95+% Res Furnace - Replace'!BI21+'Programmable Tstats - Tier 1'!BI21+'Programmable Tstats - Tier 2'!BI21+'Residential Energy Assessments'!BI21+'Comm 95+% Furnace - NEW'!BI21+'Comm 95+% Furnace - Replace'!BI21+'Comm Custom'!BI21,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ21+'Res .95+% Res Furnace - Replace'!BJ21+'Programmable Tstats - Tier 1'!BJ21+'Programmable Tstats - Tier 2'!BJ21+'Residential Energy Assessments'!BJ21+'Comm 95+% Furnace - NEW'!BJ21+'Comm 95+% Furnace - Replace'!BJ21+'Comm Custom'!BJ21,0)","v":8144},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL21+'Res .95+% Res Furnace - Replace'!BL21+'Programmable Tstats - Tier 1'!BL21+'Programmable Tstats - Tier 2'!BL21+'Residential Energy Assessments'!BL21+'Comm 95+% Furnace - NEW'!BL21+'Comm 95+% Furnace - Replace'!BL21+'Comm Custom'!BL21,0)","v":61858},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN21+'Res .95+% Res Furnace - Replace'!BN21+'Programmable Tstats - Tier 1'!BN21+'Programmable Tstats - Tier 2'!BN21+'Residential Energy Assessments'!BN21+'Comm 95+% Furnace - NEW'!BN21+'Comm 95+% Furnace - Replace'!BN21+'Comm Custom'!BN21,0)","v":61321},null,123179,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR21+'Res .95+% Res Furnace - Replace'!BR21+'Programmable Tstats - Tier 1'!BR21+'Programmable Tstats - Tier 2'!BR21+'Residential Energy Assessments'!BR21+'Comm 95+% Furnace - NEW'!BR21+'Comm 95+% Furnace - Replace'!BR21+'Comm Custom'!BR21,0)","v":0},null,123179,null,null,2027,26068,13024,14380,53472,null,0,0,0,null,53472,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":0}]
[null,null,null,null,null,null,null,null,null,8,null,2028,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M22+'Res .95+% Res Furnace - Replace'!M22+'Programmable Tstats - Tier 1'!M22+'Programmable Tstats - Tier 2'!M22+'Residential Energy Assessments'!M22+'Comm 95+% Furnace - NEW'!M22+'Comm 95+% Furnace - Replace'!M22+'Comm Custom'!M22,0)","v":8144},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O22+'Res .95+% Res Furnace - Replace'!O22+'Programmable Tstats - Tier 1'!O22+'Programmable Tstats - Tier 2'!O22+'Residential Energy Assessments'!O22+'Comm 95+% Furnace - NEW'!O22+'Comm 95+% Furnace - Replace'!O22+'Comm Custom'!O22,0)","v":26981},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q22+'Res .95+% Res Furnace - Replace'!Q22+'Programmable Tstats - Tier 1'!Q22+'Programmable Tstats - Tier 2'!Q22+'Residential Energy Assessments'!Q22+'Comm 95+% Furnace - NEW'!Q22+'Comm 95+% Furnace - Replace'!Q22+'Comm Custom'!Q22,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R22+'Res .95+% Res Furnace - Replace'!R22+'Programmable Tstats - Tier 1'!R22+'Programmable Tstats - Tier 2'!R22+'Residential Energy Assessments'!R22+'Comm 95+% Furnace - NEW'!R22+'Comm 95+% Furnace - Replace'!R22+'Comm Custom'!R22,0)","v":26981},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S22+'Res .95+% Res Furnace - Replace'!S22+'Programmable Tstats - Tier 1'!S22+'Programmable Tstats - Tier 2'!S22+'Residential Energy Assessments'!S22+'Comm 95+% Furnace - NEW'!S22+'Comm 95+% Furnace - Replace'!S22+'Comm Custom'!S22,0)","v":81},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U22+'Res .95+% Res Furnace - Replace'!U22+'Programmable Tstats - Tier 1'!U22+'Programmable Tstats - Tier 2'!U22+'Residential Energy Assessments'!U22+'Comm 95+% Furnace - NEW'!U22+'Comm 95+% Furnace - Replace'!U22+'Comm Custom'!U22,0)","v":13105},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V22+'Res .95+% Res Furnace - Replace'!V22+'Programmable Tstats - Tier 1'!V22+'Programmable Tstats - Tier 2'!V22+'Residential Energy Assessments'!V22+'Comm 95+% Furnace - NEW'!V22+'Comm 95+% Furnace - Replace'!V22+'Comm Custom'!V22,0)","v":40086},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X22+'Res .95+% Res Furnace - Replace'!X22+'Programmable Tstats - Tier 1'!X22+'Programmable Tstats - Tier 2'!X22+'Residential Energy Assessments'!X22+'Comm 95+% Furnace - NEW'!X22+'Comm 95+% Furnace - Replace'!X22+'Comm Custom'!X22,0)","v":14554},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y22+'Res .95+% Res Furnace - Replace'!Y22+'Programmable Tstats - Tier 1'!Y22+'Programmable Tstats - Tier 2'!Y22+'Residential Energy Assessments'!Y22+'Comm 95+% Furnace - NEW'!Y22+'Comm 95+% Furnace - Replace'!Y22+'Comm Custom'!Y22,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z22+'Res .95+% Res Furnace - Replace'!Z22+'Programmable Tstats - Tier 1'!Z22+'Programmable Tstats - Tier 2'!Z22+'Residential Energy Assessments'!Z22+'Comm 95+% Furnace - NEW'!Z22+'Comm 95+% Furnace - Replace'!Z22+'Comm Custom'!Z22,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA22+'Res .95+% Res Furnace - Replace'!AA22+'Programmable Tstats - Tier 1'!AA22+'Programmable Tstats - Tier 2'!AA22+'Residential Energy Assessments'!AA22+'Comm 95+% Furnace - NEW'!AA22+'Comm 95+% Furnace - Replace'!AA22+'Comm Custom'!AA22,0)","v":14554},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB22+'Res .95+% Res Furnace - Replace'!AB22+'Programmable Tstats - Tier 1'!AB22+'Programmable Tstats - Tier 2'!AB22+'Residential Energy Assessments'!AB22+'Comm 95+% Furnace - NEW'!AB22+'Comm 95+% Furnace - Replace'!AB22+'Comm Custom'!AB22,0)","v":25532},null,null,2028,26981,13105,40086,null,0,0,0,null,40086,null,null,2028,26981,13105,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU22+'Res .95+% Res Furnace - Replace'!AU22+'Programmable Tstats - Tier 1'!AU22+'Programmable Tstats - Tier 2'!AU22+'Residential Energy Assessments'!AU22+'Comm 95+% Furnace - NEW'!AU22+'Comm 95+% Furnace - Replace'!AU22+'Comm Custom'!AU22,0)","v":15157},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW22+'Res .95+% Res Furnace - Replace'!AW22+'Programmable Tstats - Tier 1'!AW22+'Programmable Tstats - Tier 2'!AW22+'Residential Energy Assessments'!AW22+'Comm 95+% Furnace - NEW'!AW22+'Comm 95+% Furnace - Replace'!AW22+'Comm Custom'!AW22,0)","v":3672},null,null,58915,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB22+'Res .95+% Res Furnace - Replace'!BB22+'Programmable Tstats - Tier 1'!BB22+'Programmable Tstats - Tier 2'!BB22+'Residential Energy Assessments'!BB22+'Comm 95+% Furnace - NEW'!BB22+'Comm 95+% Furnace - Replace'!BB22+'Comm Custom'!BB22,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC22+'Res .95+% Res Furnace - Replace'!BC22+'Programmable Tstats - Tier 1'!BC22+'Programmable Tstats - Tier 2'!BC22+'Residential Energy Assessments'!BC22+'Comm 95+% Furnace - NEW'!BC22+'Comm 95+% Furnace - Replace'!BC22+'Comm Custom'!BC22,0)","v":0},0,58915,null,null,2028,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI22+'Res .95+% Res Furnace - Replace'!BI22+'Programmable Tstats - Tier 1'!BI22+'Programmable Tstats - Tier 2'!BI22+'Residential Energy Assessments'!BI22+'Comm 95+% Furnace - NEW'!BI22+'Comm 95+% Furnace - Replace'!BI22+'Comm Custom'!BI22,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ22+'Res .95+% Res Furnace - Replace'!BJ22+'Programmable Tstats - Tier 1'!BJ22+'Programmable Tstats - Tier 2'!BJ22+'Residential Energy Assessments'!BJ22+'Comm 95+% Furnace - NEW'!BJ22+'Comm 95+% Furnace - Replace'!BJ22+'Comm Custom'!BJ22,0)","v":8144},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL22+'Res .95+% Res Furnace - Replace'!BL22+'Programmable Tstats - Tier 1'!BL22+'Programmable Tstats - Tier 2'!BL22+'Residential Energy Assessments'!BL22+'Comm 95+% Furnace - NEW'!BL22+'Comm 95+% Furnace - Replace'!BL22+'Comm Custom'!BL22,0)","v":64022},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN22+'Res .95+% Res Furnace - Replace'!BN22+'Programmable Tstats - Tier 1'!BN22+'Programmable Tstats - Tier 2'!BN22+'Residential Energy Assessments'!BN22+'Comm 95+% Furnace - NEW'!BN22+'Comm 95+% Furnace - Replace'!BN22+'Comm Custom'!BN22,0)","v":63652},null,127674,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR22+'Res .95+% Res Furnace - Replace'!BR22+'Programmable Tstats - Tier 1'!BR22+'Programmable Tstats - Tier 2'!BR22+'Residential Energy Assessments'!BR22+'Comm 95+% Furnace - NEW'!BR22+'Comm 95+% Furnace - Replace'!BR22+'Comm Custom'!BR22,0)","v":0},null,127674,null,null,2028,26981,13105,15157,55243,null,0,0,0,null,55243,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":1}]
["5) Peak Reduction Factor = ",null,null,null,"20) Project Life (Years) =",null,null,null,null,9,null,2029,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M23+'Res .95+% Res Furnace - Replace'!M23+'Programmable Tstats - Tier 1'!M23+'Programmable Tstats - Tier 2'!M23+'Residential Energy Assessments'!M23+'Comm 95+% Furnace - NEW'!M23+'Comm 95+% Furnace - Replace'!M23+'Comm Custom'!M23,0)","v":8144},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O23+'Res .95+% Res Furnace - Replace'!O23+'Programmable Tstats - Tier 1'!O23+'Programmable Tstats - Tier 2'!O23+'Residential Energy Assessments'!O23+'Comm 95+% Furnace - NEW'!O23+'Comm 95+% Furnace - Replace'!O23+'Comm Custom'!O23,0)","v":27926},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q23+'Res .95+% Res Furnace - Replace'!Q23+'Programmable Tstats - Tier 1'!Q23+'Programmable Tstats - Tier 2'!Q23+'Residential Energy Assessments'!Q23+'Comm 95+% Furnace - NEW'!Q23+'Comm 95+% Furnace - Replace'!Q23+'Comm Custom'!Q23,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R23+'Res .95+% Res Furnace - Replace'!R23+'Programmable Tstats - Tier 1'!R23+'Programmable Tstats - Tier 2'!R23+'Residential Energy Assessments'!R23+'Comm 95+% Furnace - NEW'!R23+'Comm 95+% Furnace - Replace'!R23+'Comm Custom'!R23,0)","v":27926},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S23+'Res .95+% Res Furnace - Replace'!S23+'Programmable Tstats - Tier 1'!S23+'Programmable Tstats - Tier 2'!S23+'Residential Energy Assessments'!S23+'Comm 95+% Furnace - NEW'!S23+'Comm 95+% Furnace - Replace'!S23+'Comm Custom'!S23,0)","v":81},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U23+'Res .95+% Res Furnace - Replace'!U23+'Programmable Tstats - Tier 1'!U23+'Programmable Tstats - Tier 2'!U23+'Residential Energy Assessments'!U23+'Comm 95+% Furnace - NEW'!U23+'Comm 95+% Furnace - Replace'!U23+'Comm Custom'!U23,0)","v":13268},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V23+'Res .95+% Res Furnace - Replace'!V23+'Programmable Tstats - Tier 1'!V23+'Programmable Tstats - Tier 2'!V23+'Residential Energy Assessments'!V23+'Comm 95+% Furnace - NEW'!V23+'Comm 95+% Furnace - Replace'!V23+'Comm Custom'!V23,0)","v":41194},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X23+'Res .95+% Res Furnace - Replace'!X23+'Programmable Tstats - Tier 1'!X23+'Programmable Tstats - Tier 2'!X23+'Residential Energy Assessments'!X23+'Comm 95+% Furnace - NEW'!X23+'Comm 95+% Furnace - Replace'!X23+'Comm Custom'!X23,0)","v":15061},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y23+'Res .95+% Res Furnace - Replace'!Y23+'Programmable Tstats - Tier 1'!Y23+'Programmable Tstats - Tier 2'!Y23+'Residential Energy Assessments'!Y23+'Comm 95+% Furnace - NEW'!Y23+'Comm 95+% Furnace - Replace'!Y23+'Comm Custom'!Y23,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z23+'Res .95+% Res Furnace - Replace'!Z23+'Programmable Tstats - Tier 1'!Z23+'Programmable Tstats - Tier 2'!Z23+'Residential Energy Assessments'!Z23+'Comm 95+% Furnace - NEW'!Z23+'Comm 95+% Furnace - Replace'!Z23+'Comm Custom'!Z23,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA23+'Res .95+% Res Furnace - Replace'!AA23+'Programmable Tstats - Tier 1'!AA23+'Programmable Tstats - Tier 2'!AA23+'Residential Energy Assessments'!AA23+'Comm 95+% Furnace - NEW'!AA23+'Comm 95+% Furnace - Replace'!AA23+'Comm Custom'!AA23,0)","v":15061},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB23+'Res .95+% Res Furnace - Replace'!AB23+'Programmable Tstats - Tier 1'!AB23+'Programmable Tstats - Tier 2'!AB23+'Residential Energy Assessments'!AB23+'Comm 95+% Furnace - NEW'!AB23+'Comm 95+% Furnace - Replace'!AB23+'Comm Custom'!AB23,0)","v":26133},null,null,2029,27926,13268,41194,null,0,0,0,null,41194,null,null,2029,27926,13268,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU23+'Res .95+% Res Furnace - Replace'!AU23+'Programmable Tstats - Tier 1'!AU23+'Programmable Tstats - Tier 2'!AU23+'Residential Energy Assessments'!AU23+'Comm 95+% Furnace - NEW'!AU23+'Comm 95+% Furnace - Replace'!AU23+'Comm Custom'!AU23,0)","v":15547},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW23+'Res .95+% Res Furnace - Replace'!AW23+'Programmable Tstats - Tier 1'!AW23+'Programmable Tstats - Tier 2'!AW23+'Residential Energy Assessments'!AW23+'Comm 95+% Furnace - NEW'!AW23+'Comm 95+% Furnace - Replace'!AW23+'Comm Custom'!AW23,0)","v":3755},null,null,60496,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB23+'Res .95+% Res Furnace - Replace'!BB23+'Programmable Tstats - Tier 1'!BB23+'Programmable Tstats - Tier 2'!BB23+'Residential Energy Assessments'!BB23+'Comm 95+% Furnace - NEW'!BB23+'Comm 95+% Furnace - Replace'!BB23+'Comm Custom'!BB23,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC23+'Res .95+% Res Furnace - Replace'!BC23+'Programmable Tstats - Tier 1'!BC23+'Programmable Tstats - Tier 2'!BC23+'Residential Energy Assessments'!BC23+'Comm 95+% Furnace - NEW'!BC23+'Comm 95+% Furnace - Replace'!BC23+'Comm Custom'!BC23,0)","v":0},0,60496,null,null,2029,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI23+'Res .95+% Res Furnace - Replace'!BI23+'Programmable Tstats - Tier 1'!BI23+'Programmable Tstats - Tier 2'!BI23+'Residential Energy Assessments'!BI23+'Comm 95+% Furnace - NEW'!BI23+'Comm 95+% Furnace - Replace'!BI23+'Comm Custom'!BI23,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ23+'Res .95+% Res Furnace - Replace'!BJ23+'Programmable Tstats - Tier 1'!BJ23+'Programmable Tstats - Tier 2'!BJ23+'Residential Energy Assessments'!BJ23+'Comm 95+% Furnace - NEW'!BJ23+'Comm 95+% Furnace - Replace'!BJ23+'Comm Custom'!BJ23,0)","v":8144},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL23+'Res .95+% Res Furnace - Replace'!BL23+'Programmable Tstats - Tier 1'!BL23+'Programmable Tstats - Tier 2'!BL23+'Residential Energy Assessments'!BL23+'Comm 95+% Furnace - NEW'!BL23+'Comm 95+% Furnace - Replace'!BL23+'Comm Custom'!BL23,0)","v":66258},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN23+'Res .95+% Res Furnace - Replace'!BN23+'Programmable Tstats - Tier 1'!BN23+'Programmable Tstats - Tier 2'!BN23+'Residential Energy Assessments'!BN23+'Comm 95+% Furnace - NEW'!BN23+'Comm 95+% Furnace - Replace'!BN23+'Comm Custom'!BN23,0)","v":65597},null,131855,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR23+'Res .95+% Res Furnace - Replace'!BR23+'Programmable Tstats - Tier 1'!BR23+'Programmable Tstats - Tier 2'!BR23+'Residential Energy Assessments'!BR23+'Comm 95+% Furnace - NEW'!BR23+'Comm 95+% Furnace - Replace'!BR23+'Comm Custom'!BR23,0)","v":0},null,131855,null,null,2029,27926,13268,15547,56741,null,0,0,0,null,56741,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":2}]
[null,null,null,null,null,null,null,null,null,10,null,2030,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M24+'Res .95+% Res Furnace - Replace'!M24+'Programmable Tstats - Tier 1'!M24+'Programmable Tstats - Tier 2'!M24+'Residential Energy Assessments'!M24+'Comm 95+% Furnace - NEW'!M24+'Comm 95+% Furnace - Replace'!M24+'Comm Custom'!M24,0)","v":7059},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O24+'Res .95+% Res Furnace - Replace'!O24+'Programmable Tstats - Tier 1'!O24+'Programmable Tstats - Tier 2'!O24+'Residential Energy Assessments'!O24+'Comm 95+% Furnace - NEW'!O24+'Comm 95+% Furnace - Replace'!O24+'Comm Custom'!O24,0)","v":25053},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q24+'Res .95+% Res Furnace - Replace'!Q24+'Programmable Tstats - Tier 1'!Q24+'Programmable Tstats - Tier 2'!Q24+'Residential Energy Assessments'!Q24+'Comm 95+% Furnace - NEW'!Q24+'Comm 95+% Furnace - Replace'!Q24+'Comm Custom'!Q24,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R24+'Res .95+% Res Furnace - Replace'!R24+'Programmable Tstats - Tier 1'!R24+'Programmable Tstats - Tier 2'!R24+'Residential Energy Assessments'!R24+'Comm 95+% Furnace - NEW'!R24+'Comm 95+% Furnace - Replace'!R24+'Comm Custom'!R24,0)","v":25053},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S24+'Res .95+% Res Furnace - Replace'!S24+'Programmable Tstats - Tier 1'!S24+'Programmable Tstats - Tier 2'!S24+'Residential Energy Assessments'!S24+'Comm 95+% Furnace - NEW'!S24+'Comm 95+% Furnace - Replace'!S24+'Comm Custom'!S24,0)","v":71},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U24+'Res .95+% Res Furnace - Replace'!U24+'Programmable Tstats - Tier 1'!U24+'Programmable Tstats - Tier 2'!U24+'Residential Energy Assessments'!U24+'Comm 95+% Furnace - NEW'!U24+'Comm 95+% Furnace - Replace'!U24+'Comm Custom'!U24,0)","v":11579},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V24+'Res .95+% Res Furnace - Replace'!V24+'Programmable Tstats - Tier 1'!V24+'Programmable Tstats - Tier 2'!V24+'Residential Energy Assessments'!V24+'Comm 95+% Furnace - NEW'!V24+'Comm 95+% Furnace - Replace'!V24+'Comm Custom'!V24,0)","v":36632},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X24+'Res .95+% Res Furnace - Replace'!X24+'Programmable Tstats - Tier 1'!X24+'Programmable Tstats - Tier 2'!X24+'Residential Energy Assessments'!X24+'Comm 95+% Furnace - NEW'!X24+'Comm 95+% Furnace - Replace'!X24+'Comm Custom'!X24,0)","v":13369},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y24+'Res .95+% Res Furnace - Replace'!Y24+'Programmable Tstats - Tier 1'!Y24+'Programmable Tstats - Tier 2'!Y24+'Residential Energy Assessments'!Y24+'Comm 95+% Furnace - NEW'!Y24+'Comm 95+% Furnace - Replace'!Y24+'Comm Custom'!Y24,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z24+'Res .95+% Res Furnace - Replace'!Z24+'Programmable Tstats - Tier 1'!Z24+'Programmable Tstats - Tier 2'!Z24+'Residential Energy Assessments'!Z24+'Comm 95+% Furnace - NEW'!Z24+'Comm 95+% Furnace - Replace'!Z24+'Comm Custom'!Z24,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA24+'Res .95+% Res Furnace - Replace'!AA24+'Programmable Tstats - Tier 1'!AA24+'Programmable Tstats - Tier 2'!AA24+'Residential Energy Assessments'!AA24+'Comm 95+% Furnace - NEW'!AA24+'Comm 95+% Furnace - Replace'!AA24+'Comm Custom'!AA24,0)","v":13369},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB24+'Res .95+% Res Furnace - Replace'!AB24+'Programmable Tstats - Tier 1'!AB24+'Programmable Tstats - Tier 2'!AB24+'Residential Energy Assessments'!AB24+'Comm 95+% Furnace - NEW'!AB24+'Comm 95+% Furnace - Replace'!AB24+'Comm Custom'!AB24,0)","v":23263},null,null,2030,25053,11579,36632,null,0,0,0,null,36632,null,null,2030,25053,11579,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU24+'Res .95+% Res Furnace - Replace'!AU24+'Programmable Tstats - Tier 1'!AU24+'Programmable Tstats - Tier 2'!AU24+'Residential Energy Assessments'!AU24+'Comm 95+% Furnace - NEW'!AU24+'Comm 95+% Furnace - Replace'!AU24+'Comm Custom'!AU24,0)","v":15646},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW24+'Res .95+% Res Furnace - Replace'!AW24+'Programmable Tstats - Tier 1'!AW24+'Programmable Tstats - Tier 2'!AW24+'Residential Energy Assessments'!AW24+'Comm 95+% Furnace - NEW'!AW24+'Comm 95+% Furnace - Replace'!AW24+'Comm Custom'!AW24,0)","v":3325},null,null,55603,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB24+'Res .95+% Res Furnace - Replace'!BB24+'Programmable Tstats - Tier 1'!BB24+'Programmable Tstats - Tier 2'!BB24+'Residential Energy Assessments'!BB24+'Comm 95+% Furnace - NEW'!BB24+'Comm 95+% Furnace - Replace'!BB24+'Comm Custom'!BB24,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC24+'Res .95+% Res Furnace - Replace'!BC24+'Programmable Tstats - Tier 1'!BC24+'Programmable Tstats - Tier 2'!BC24+'Residential Energy Assessments'!BC24+'Comm 95+% Furnace - NEW'!BC24+'Comm 95+% Furnace - Replace'!BC24+'Comm Custom'!BC24,0)","v":0},0,55603,null,null,2030,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI24+'Res .95+% Res Furnace - Replace'!BI24+'Programmable Tstats - Tier 1'!BI24+'Programmable Tstats - Tier 2'!BI24+'Residential Energy Assessments'!BI24+'Comm 95+% Furnace - NEW'!BI24+'Comm 95+% Furnace - Replace'!BI24+'Comm Custom'!BI24,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ24+'Res .95+% Res Furnace - Replace'!BJ24+'Programmable Tstats - Tier 1'!BJ24+'Programmable Tstats - Tier 2'!BJ24+'Residential Energy Assessments'!BJ24+'Comm 95+% Furnace - NEW'!BJ24+'Comm 95+% Furnace - Replace'!BJ24+'Comm Custom'!BJ24,0)","v":7059},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL24+'Res .95+% Res Furnace - Replace'!BL24+'Programmable Tstats - Tier 1'!BL24+'Programmable Tstats - Tier 2'!BL24+'Residential Energy Assessments'!BL24+'Comm 95+% Furnace - NEW'!BL24+'Comm 95+% Furnace - Replace'!BL24+'Comm Custom'!BL24,0)","v":59264},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN24+'Res .95+% Res Furnace - Replace'!BN24+'Programmable Tstats - Tier 1'!BN24+'Programmable Tstats - Tier 2'!BN24+'Residential Energy Assessments'!BN24+'Comm 95+% Furnace - NEW'!BN24+'Comm 95+% Furnace - Replace'!BN24+'Comm Custom'!BN24,0)","v":66694},null,125958,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR24+'Res .95+% Res Furnace - Replace'!BR24+'Programmable Tstats - Tier 1'!BR24+'Programmable Tstats - Tier 2'!BR24+'Residential Energy Assessments'!BR24+'Comm 95+% Furnace - NEW'!BR24+'Comm 95+% Furnace - Replace'!BR24+'Comm Custom'!BR24,0)","v":0},null,125958,null,null,2030,25053,11579,15646,52278,null,0,0,0,null,52278,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":3}]
["6) Variable O&M ($/Dk) =",null,null,null,"21) Avg. Dk/Part. Saved =",null,null,null,null,11,null,2031,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M25+'Res .95+% Res Furnace - Replace'!M25+'Programmable Tstats - Tier 1'!M25+'Programmable Tstats - Tier 2'!M25+'Residential Energy Assessments'!M25+'Comm 95+% Furnace - NEW'!M25+'Comm 95+% Furnace - Replace'!M25+'Comm Custom'!M25,0)","v":7059},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O25+'Res .95+% Res Furnace - Replace'!O25+'Programmable Tstats - Tier 1'!O25+'Programmable Tstats - Tier 2'!O25+'Residential Energy Assessments'!O25+'Comm 95+% Furnace - NEW'!O25+'Comm 95+% Furnace - Replace'!O25+'Comm Custom'!O25,0)","v":25929},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q25+'Res .95+% Res Furnace - Replace'!Q25+'Programmable Tstats - Tier 1'!Q25+'Programmable Tstats - Tier 2'!Q25+'Residential Energy Assessments'!Q25+'Comm 95+% Furnace - NEW'!Q25+'Comm 95+% Furnace - Replace'!Q25+'Comm Custom'!Q25,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R25+'Res .95+% Res Furnace - Replace'!R25+'Programmable Tstats - Tier 1'!R25+'Programmable Tstats - Tier 2'!R25+'Residential Energy Assessments'!R25+'Comm 95+% Furnace - NEW'!R25+'Comm 95+% Furnace - Replace'!R25+'Comm Custom'!R25,0)","v":25929},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S25+'Res .95+% Res Furnace - Replace'!S25+'Programmable Tstats - Tier 1'!S25+'Programmable Tstats - Tier 2'!S25+'Residential Energy Assessments'!S25+'Comm 95+% Furnace - NEW'!S25+'Comm 95+% Furnace - Replace'!S25+'Comm Custom'!S25,0)","v":71},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U25+'Res .95+% Res Furnace - Replace'!U25+'Programmable Tstats - Tier 1'!U25+'Programmable Tstats - Tier 2'!U25+'Residential Energy Assessments'!U25+'Comm 95+% Furnace - NEW'!U25+'Comm 95+% Furnace - Replace'!U25+'Comm Custom'!U25,0)","v":11719},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V25+'Res .95+% Res Furnace - Replace'!V25+'Programmable Tstats - Tier 1'!V25+'Programmable Tstats - Tier 2'!V25+'Residential Energy Assessments'!V25+'Comm 95+% Furnace - NEW'!V25+'Comm 95+% Furnace - Replace'!V25+'Comm Custom'!V25,0)","v":37648},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X25+'Res .95+% Res Furnace - Replace'!X25+'Programmable Tstats - Tier 1'!X25+'Programmable Tstats - Tier 2'!X25+'Residential Energy Assessments'!X25+'Comm 95+% Furnace - NEW'!X25+'Comm 95+% Furnace - Replace'!X25+'Comm Custom'!X25,0)","v":13839},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y25+'Res .95+% Res Furnace - Replace'!Y25+'Programmable Tstats - Tier 1'!Y25+'Programmable Tstats - Tier 2'!Y25+'Residential Energy Assessments'!Y25+'Comm 95+% Furnace - NEW'!Y25+'Comm 95+% Furnace - Replace'!Y25+'Comm Custom'!Y25,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z25+'Res .95+% Res Furnace - Replace'!Z25+'Programmable Tstats - Tier 1'!Z25+'Programmable Tstats - Tier 2'!Z25+'Residential Energy Assessments'!Z25+'Comm 95+% Furnace - NEW'!Z25+'Comm 95+% Furnace - Replace'!Z25+'Comm Custom'!Z25,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA25+'Res .95+% Res Furnace - Replace'!AA25+'Programmable Tstats - Tier 1'!AA25+'Programmable Tstats - Tier 2'!AA25+'Residential Energy Assessments'!AA25+'Comm 95+% Furnace - NEW'!AA25+'Comm 95+% Furnace - Replace'!AA25+'Comm Custom'!AA25,0)","v":13839},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB25+'Res .95+% Res Furnace - Replace'!AB25+'Programmable Tstats - Tier 1'!AB25+'Programmable Tstats - Tier 2'!AB25+'Residential Energy Assessments'!AB25+'Comm 95+% Furnace - NEW'!AB25+'Comm 95+% Furnace - Replace'!AB25+'Comm Custom'!AB25,0)","v":23809},null,null,2031,25929,11719,37648,null,0,0,0,null,37648,null,null,2031,25929,11719,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU25+'Res .95+% Res Furnace - Replace'!AU25+'Programmable Tstats - Tier 1'!AU25+'Programmable Tstats - Tier 2'!AU25+'Residential Energy Assessments'!AU25+'Comm 95+% Furnace - NEW'!AU25+'Comm 95+% Furnace - Replace'!AU25+'Comm Custom'!AU25,0)","v":16408},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW25+'Res .95+% Res Furnace - Replace'!AW25+'Programmable Tstats - Tier 1'!AW25+'Programmable Tstats - Tier 2'!AW25+'Residential Energy Assessments'!AW25+'Comm 95+% Furnace - NEW'!AW25+'Comm 95+% Furnace - Replace'!AW25+'Comm Custom'!AW25,0)","v":3395},null,null,57451,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB25+'Res .95+% Res Furnace - Replace'!BB25+'Programmable Tstats - Tier 1'!BB25+'Programmable Tstats - Tier 2'!BB25+'Residential Energy Assessments'!BB25+'Comm 95+% Furnace - NEW'!BB25+'Comm 95+% Furnace - Replace'!BB25+'Comm Custom'!BB25,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC25+'Res .95+% Res Furnace - Replace'!BC25+'Programmable Tstats - Tier 1'!BC25+'Programmable Tstats - Tier 2'!BC25+'Residential Energy Assessments'!BC25+'Comm 95+% Furnace - NEW'!BC25+'Comm 95+% Furnace - Replace'!BC25+'Comm Custom'!BC25,0)","v":0},0,57451,null,null,2031,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI25+'Res .95+% Res Furnace - Replace'!BI25+'Programmable Tstats - Tier 1'!BI25+'Programmable Tstats - Tier 2'!BI25+'Residential Energy Assessments'!BI25+'Comm 95+% Furnace - NEW'!BI25+'Comm 95+% Furnace - Replace'!BI25+'Comm Custom'!BI25,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ25+'Res .95+% Res Furnace - Replace'!BJ25+'Programmable Tstats - Tier 1'!BJ25+'Programmable Tstats - Tier 2'!BJ25+'Residential Energy Assessments'!BJ25+'Comm 95+% Furnace - NEW'!BJ25+'Comm 95+% Furnace - Replace'!BJ25+'Comm Custom'!BJ25,0)","v":7059},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL25+'Res .95+% Res Furnace - Replace'!BL25+'Programmable Tstats - Tier 1'!BL25+'Programmable Tstats - Tier 2'!BL25+'Residential Energy Assessments'!BL25+'Comm 95+% Furnace - NEW'!BL25+'Comm 95+% Furnace - Replace'!BL25+'Comm Custom'!BL25,0)","v":61334},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN25+'Res .95+% Res Furnace - Replace'!BN25+'Programmable Tstats - Tier 1'!BN25+'Programmable Tstats - Tier 2'!BN25+'Residential Energy Assessments'!BN25+'Comm 95+% Furnace - NEW'!BN25+'Comm 95+% Furnace - Replace'!BN25+'Comm Custom'!BN25,0)","v":68982},null,130316,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR25+'Res .95+% Res Furnace - Replace'!BR25+'Programmable Tstats - Tier 1'!BR25+'Programmable Tstats - Tier 2'!BR25+'Residential Energy Assessments'!BR25+'Comm 95+% Furnace - NEW'!BR25+'Comm 95+% Furnace - Replace'!BR25+'Comm Custom'!BR25,0)","v":0},null,130316,null,null,2031,25929,11719,16408,54056,null,0,0,0,null,54056]
["     Escalation Rate =",null,null,null,null,null,null,null,null,12,null,2032,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M26+'Res .95+% Res Furnace - Replace'!M26+'Programmable Tstats - Tier 1'!M26+'Programmable Tstats - Tier 2'!M26+'Residential Energy Assessments'!M26+'Comm 95+% Furnace - NEW'!M26+'Comm 95+% Furnace - Replace'!M26+'Comm Custom'!M26,0)","v":7059},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O26+'Res .95+% Res Furnace - Replace'!O26+'Programmable Tstats - Tier 1'!O26+'Programmable Tstats - Tier 2'!O26+'Residential Energy Assessments'!O26+'Comm 95+% Furnace - NEW'!O26+'Comm 95+% Furnace - Replace'!O26+'Comm Custom'!O26,0)","v":26839},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q26+'Res .95+% Res Furnace - Replace'!Q26+'Programmable Tstats - Tier 1'!Q26+'Programmable Tstats - Tier 2'!Q26+'Residential Energy Assessments'!Q26+'Comm 95+% Furnace - NEW'!Q26+'Comm 95+% Furnace - Replace'!Q26+'Comm Custom'!Q26,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R26+'Res .95+% Res Furnace - Replace'!R26+'Programmable Tstats - Tier 1'!R26+'Programmable Tstats - Tier 2'!R26+'Residential Energy Assessments'!R26+'Comm 95+% Furnace - NEW'!R26+'Comm 95+% Furnace - Replace'!R26+'Comm Custom'!R26,0)","v":26839},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S26+'Res .95+% Res Furnace - Replace'!S26+'Programmable Tstats - Tier 1'!S26+'Programmable Tstats - Tier 2'!S26+'Residential Energy Assessments'!S26+'Comm 95+% Furnace - NEW'!S26+'Comm 95+% Furnace - Replace'!S26+'Comm Custom'!S26,0)","v":71},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U26+'Res .95+% Res Furnace - Replace'!U26+'Programmable Tstats - Tier 1'!U26+'Programmable Tstats - Tier 2'!U26+'Residential Energy Assessments'!U26+'Comm 95+% Furnace - NEW'!U26+'Comm 95+% Furnace - Replace'!U26+'Comm Custom'!U26,0)","v":11860},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V26+'Res .95+% Res Furnace - Replace'!V26+'Programmable Tstats - Tier 1'!V26+'Programmable Tstats - Tier 2'!V26+'Residential Energy Assessments'!V26+'Comm 95+% Furnace - NEW'!V26+'Comm 95+% Furnace - Replace'!V26+'Comm Custom'!V26,0)","v":38699},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X26+'Res .95+% Res Furnace - Replace'!X26+'Programmable Tstats - Tier 1'!X26+'Programmable Tstats - Tier 2'!X26+'Residential Energy Assessments'!X26+'Comm 95+% Furnace - NEW'!X26+'Comm 95+% Furnace - Replace'!X26+'Comm Custom'!X26,0)","v":14320},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y26+'Res .95+% Res Furnace - Replace'!Y26+'Programmable Tstats - Tier 1'!Y26+'Programmable Tstats - Tier 2'!Y26+'Residential Energy Assessments'!Y26+'Comm 95+% Furnace - NEW'!Y26+'Comm 95+% Furnace - Replace'!Y26+'Comm Custom'!Y26,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z26+'Res .95+% Res Furnace - Replace'!Z26+'Programmable Tstats - Tier 1'!Z26+'Programmable Tstats - Tier 2'!Z26+'Residential Energy Assessments'!Z26+'Comm 95+% Furnace - NEW'!Z26+'Comm 95+% Furnace - Replace'!Z26+'Comm Custom'!Z26,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA26+'Res .95+% Res Furnace - Replace'!AA26+'Programmable Tstats - Tier 1'!AA26+'Programmable Tstats - Tier 2'!AA26+'Residential Energy Assessments'!AA26+'Comm 95+% Furnace - NEW'!AA26+'Comm 95+% Furnace - Replace'!AA26+'Comm Custom'!AA26,0)","v":14320},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB26+'Res .95+% Res Furnace - Replace'!AB26+'Programmable Tstats - Tier 1'!AB26+'Programmable Tstats - Tier 2'!AB26+'Residential Energy Assessments'!AB26+'Comm 95+% Furnace - NEW'!AB26+'Comm 95+% Furnace - Replace'!AB26+'Comm Custom'!AB26,0)","v":24379},null,null,2032,26839,11860,38699,null,0,0,0,null,38699,null,null,2032,26839,11860,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU26+'Res .95+% Res Furnace - Replace'!AU26+'Programmable Tstats - Tier 1'!AU26+'Programmable Tstats - Tier 2'!AU26+'Residential Energy Assessments'!AU26+'Comm 95+% Furnace - NEW'!AU26+'Comm 95+% Furnace - Replace'!AU26+'Comm Custom'!AU26,0)","v":16792},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW26+'Res .95+% Res Furnace - Replace'!AW26+'Programmable Tstats - Tier 1'!AW26+'Programmable Tstats - Tier 2'!AW26+'Residential Energy Assessments'!AW26+'Comm 95+% Furnace - NEW'!AW26+'Comm 95+% Furnace - Replace'!AW26+'Comm Custom'!AW26,0)","v":3466},null,null,58957,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB26+'Res .95+% Res Furnace - Replace'!BB26+'Programmable Tstats - Tier 1'!BB26+'Programmable Tstats - Tier 2'!BB26+'Residential Energy Assessments'!BB26+'Comm 95+% Furnace - NEW'!BB26+'Comm 95+% Furnace - Replace'!BB26+'Comm Custom'!BB26,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC26+'Res .95+% Res Furnace - Replace'!BC26+'Programmable Tstats - Tier 1'!BC26+'Programmable Tstats - Tier 2'!BC26+'Residential Energy Assessments'!BC26+'Comm 95+% Furnace - NEW'!BC26+'Comm 95+% Furnace - Replace'!BC26+'Comm Custom'!BC26,0)","v":0},0,58957,null,null,2032,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI26+'Res .95+% Res Furnace - Replace'!BI26+'Programmable Tstats - Tier 1'!BI26+'Programmable Tstats - Tier 2'!BI26+'Residential Energy Assessments'!BI26+'Comm 95+% Furnace - NEW'!BI26+'Comm 95+% Furnace - Replace'!BI26+'Comm Custom'!BI26,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ26+'Res .95+% Res Furnace - Replace'!BJ26+'Programmable Tstats - Tier 1'!BJ26+'Programmable Tstats - Tier 2'!BJ26+'Residential Energy Assessments'!BJ26+'Comm 95+% Furnace - NEW'!BJ26+'Comm 95+% Furnace - Replace'!BJ26+'Comm Custom'!BJ26,0)","v":7059},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL26+'Res .95+% Res Furnace - Replace'!BL26+'Programmable Tstats - Tier 1'!BL26+'Programmable Tstats - Tier 2'!BL26+'Residential Energy Assessments'!BL26+'Comm 95+% Furnace - NEW'!BL26+'Comm 95+% Furnace - Replace'!BL26+'Comm Custom'!BL26,0)","v":63480},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN26+'Res .95+% Res Furnace - Replace'!BN26+'Programmable Tstats - Tier 1'!BN26+'Programmable Tstats - Tier 2'!BN26+'Residential Energy Assessments'!BN26+'Comm 95+% Furnace - NEW'!BN26+'Comm 95+% Furnace - Replace'!BN26+'Comm Custom'!BN26,0)","v":71637},null,135117,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR26+'Res .95+% Res Furnace - Replace'!BR26+'Programmable Tstats - Tier 1'!BR26+'Programmable Tstats - Tier 2'!BR26+'Residential Energy Assessments'!BR26+'Comm 95+% Furnace - NEW'!BR26+'Comm 95+% Furnace - Replace'!BR26+'Comm Custom'!BR26,0)","v":0},null,135117,null,null,2032,26839,11860,16792,55491,null,0,0,0,null,55491]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",null,null,null,null,13,null,2033,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M27+'Res .95+% Res Furnace - Replace'!M27+'Programmable Tstats - Tier 1'!M27+'Programmable Tstats - Tier 2'!M27+'Residential Energy Assessments'!M27+'Comm 95+% Furnace - NEW'!M27+'Comm 95+% Furnace - Replace'!M27+'Comm Custom'!M27,0)","v":7059},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O27+'Res .95+% Res Furnace - Replace'!O27+'Programmable Tstats - Tier 1'!O27+'Programmable Tstats - Tier 2'!O27+'Residential Energy Assessments'!O27+'Comm 95+% Furnace - NEW'!O27+'Comm 95+% Furnace - Replace'!O27+'Comm Custom'!O27,0)","v":27777},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q27+'Res .95+% Res Furnace - Replace'!Q27+'Programmable Tstats - Tier 1'!Q27+'Programmable Tstats - Tier 2'!Q27+'Residential Energy Assessments'!Q27+'Comm 95+% Furnace - NEW'!Q27+'Comm 95+% Furnace - Replace'!Q27+'Comm Custom'!Q27,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R27+'Res .95+% Res Furnace - Replace'!R27+'Programmable Tstats - Tier 1'!R27+'Programmable Tstats - Tier 2'!R27+'Residential Energy Assessments'!R27+'Comm 95+% Furnace - NEW'!R27+'Comm 95+% Furnace - Replace'!R27+'Comm Custom'!R27,0)","v":27777},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S27+'Res .95+% Res Furnace - Replace'!S27+'Programmable Tstats - Tier 1'!S27+'Programmable Tstats - Tier 2'!S27+'Residential Energy Assessments'!S27+'Comm 95+% Furnace - NEW'!S27+'Comm 95+% Furnace - Replace'!S27+'Comm Custom'!S27,0)","v":71},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U27+'Res .95+% Res Furnace - Replace'!U27+'Programmable Tstats - Tier 1'!U27+'Programmable Tstats - Tier 2'!U27+'Residential Energy Assessments'!U27+'Comm 95+% Furnace - NEW'!U27+'Comm 95+% Furnace - Replace'!U27+'Comm Custom'!U27,0)","v":11932},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V27+'Res .95+% Res Furnace - Replace'!V27+'Programmable Tstats - Tier 1'!V27+'Programmable Tstats - Tier 2'!V27+'Residential Energy Assessments'!V27+'Comm 95+% Furnace - NEW'!V27+'Comm 95+% Furnace - Replace'!V27+'Comm Custom'!V27,0)","v":39709},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X27+'Res .95+% Res Furnace - Replace'!X27+'Programmable Tstats - Tier 1'!X27+'Programmable Tstats - Tier 2'!X27+'Residential Energy Assessments'!X27+'Comm 95+% Furnace - NEW'!X27+'Comm 95+% Furnace - Replace'!X27+'Comm Custom'!X27,0)","v":14820},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y27+'Res .95+% Res Furnace - Replace'!Y27+'Programmable Tstats - Tier 1'!Y27+'Programmable Tstats - Tier 2'!Y27+'Residential Energy Assessments'!Y27+'Comm 95+% Furnace - NEW'!Y27+'Comm 95+% Furnace - Replace'!Y27+'Comm Custom'!Y27,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z27+'Res .95+% Res Furnace - Replace'!Z27+'Programmable Tstats - Tier 1'!Z27+'Programmable Tstats - Tier 2'!Z27+'Residential Energy Assessments'!Z27+'Comm 95+% Furnace - NEW'!Z27+'Comm 95+% Furnace - Replace'!Z27+'Comm Custom'!Z27,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA27+'Res .95+% Res Furnace - Replace'!AA27+'Programmable Tstats - Tier 1'!AA27+'Programmable Tstats - Tier 2'!AA27+'Residential Energy Assessments'!AA27+'Comm 95+% Furnace - NEW'!AA27+'Comm 95+% Furnace - Replace'!AA27+'Comm Custom'!AA27,0)","v":14820},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB27+'Res .95+% Res Furnace - Replace'!AB27+'Programmable Tstats - Tier 1'!AB27+'Programmable Tstats - Tier 2'!AB27+'Residential Energy Assessments'!AB27+'Comm 95+% Furnace - NEW'!AB27+'Comm 95+% Furnace - Replace'!AB27+'Comm Custom'!AB27,0)","v":24889},null,null,2033,27777,11932,39709,null,0,0,0,null,39709,null,null,2033,27777,11932,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU27+'Res .95+% Res Furnace - Replace'!AU27+'Programmable Tstats - Tier 1'!AU27+'Programmable Tstats - Tier 2'!AU27+'Residential Energy Assessments'!AU27+'Comm 95+% Furnace - NEW'!AU27+'Comm 95+% Furnace - Replace'!AU27+'Comm Custom'!AU27,0)","v":17554},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW27+'Res .95+% Res Furnace - Replace'!AW27+'Programmable Tstats - Tier 1'!AW27+'Programmable Tstats - Tier 2'!AW27+'Residential Energy Assessments'!AW27+'Comm 95+% Furnace - NEW'!AW27+'Comm 95+% Furnace - Replace'!AW27+'Comm Custom'!AW27,0)","v":3544},null,null,60807,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB27+'Res .95+% Res Furnace - Replace'!BB27+'Programmable Tstats - Tier 1'!BB27+'Programmable Tstats - Tier 2'!BB27+'Residential Energy Assessments'!BB27+'Comm 95+% Furnace - NEW'!BB27+'Comm 95+% Furnace - Replace'!BB27+'Comm Custom'!BB27,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC27+'Res .95+% Res Furnace - Replace'!BC27+'Programmable Tstats - Tier 1'!BC27+'Programmable Tstats - Tier 2'!BC27+'Residential Energy Assessments'!BC27+'Comm 95+% Furnace - NEW'!BC27+'Comm 95+% Furnace - Replace'!BC27+'Comm Custom'!BC27,0)","v":0},0,60807,null,null,2033,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI27+'Res .95+% Res Furnace - Replace'!BI27+'Programmable Tstats - Tier 1'!BI27+'Programmable Tstats - Tier 2'!BI27+'Residential Energy Assessments'!BI27+'Comm 95+% Furnace - NEW'!BI27+'Comm 95+% Furnace - Replace'!BI27+'Comm Custom'!BI27,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ27+'Res .95+% Res Furnace - Replace'!BJ27+'Programmable Tstats - Tier 1'!BJ27+'Programmable Tstats - Tier 2'!BJ27+'Residential Energy Assessments'!BJ27+'Comm 95+% Furnace - NEW'!BJ27+'Comm 95+% Furnace - Replace'!BJ27+'Comm Custom'!BJ27,0)","v":7059},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL27+'Res .95+% Res Furnace - Replace'!BL27+'Programmable Tstats - Tier 1'!BL27+'Programmable Tstats - Tier 2'!BL27+'Residential Energy Assessments'!BL27+'Comm 95+% Furnace - NEW'!BL27+'Comm 95+% Furnace - Replace'!BL27+'Comm Custom'!BL27,0)","v":65703},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN27+'Res .95+% Res Furnace - Replace'!BN27+'Programmable Tstats - Tier 1'!BN27+'Programmable Tstats - Tier 2'!BN27+'Residential Energy Assessments'!BN27+'Comm 95+% Furnace - NEW'!BN27+'Comm 95+% Furnace - Replace'!BN27+'Comm Custom'!BN27,0)","v":73928},null,139631,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR27+'Res .95+% Res Furnace - Replace'!BR27+'Programmable Tstats - Tier 1'!BR27+'Programmable Tstats - Tier 2'!BR27+'Residential Energy Assessments'!BR27+'Comm 95+% Furnace - NEW'!BR27+'Comm 95+% Furnace - Replace'!BR27+'Comm Custom'!BR27,0)","v":0},null,139631,null,null,2033,27777,11932,17554,57263,null,0,0,0,null,57263]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,null,null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",null,null,null,null,14,null,2034,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M28+'Res .95+% Res Furnace - Replace'!M28+'Programmable Tstats - Tier 1'!M28+'Programmable Tstats - Tier 2'!M28+'Residential Energy Assessments'!M28+'Comm 95+% Furnace - NEW'!M28+'Comm 95+% Furnace - Replace'!M28+'Comm Custom'!M28,0)","v":7059},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O28+'Res .95+% Res Furnace - Replace'!O28+'Programmable Tstats - Tier 1'!O28+'Programmable Tstats - Tier 2'!O28+'Residential Energy Assessments'!O28+'Comm 95+% Furnace - NEW'!O28+'Comm 95+% Furnace - Replace'!O28+'Comm Custom'!O28,0)","v":28750},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q28+'Res .95+% Res Furnace - Replace'!Q28+'Programmable Tstats - Tier 1'!Q28+'Programmable Tstats - Tier 2'!Q28+'Residential Energy Assessments'!Q28+'Comm 95+% Furnace - NEW'!Q28+'Comm 95+% Furnace - Replace'!Q28+'Comm Custom'!Q28,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R28+'Res .95+% Res Furnace - Replace'!R28+'Programmable Tstats - Tier 1'!R28+'Programmable Tstats - Tier 2'!R28+'Residential Energy Assessments'!R28+'Comm 95+% Furnace - NEW'!R28+'Comm 95+% Furnace - Replace'!R28+'Comm Custom'!R28,0)","v":28750},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S28+'Res .95+% Res Furnace - Replace'!S28+'Programmable Tstats - Tier 1'!S28+'Programmable Tstats - Tier 2'!S28+'Residential Energy Assessments'!S28+'Comm 95+% Furnace - NEW'!S28+'Comm 95+% Furnace - Replace'!S28+'Comm Custom'!S28,0)","v":71},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U28+'Res .95+% Res Furnace - Replace'!U28+'Programmable Tstats - Tier 1'!U28+'Programmable Tstats - Tier 2'!U28+'Residential Energy Assessments'!U28+'Comm 95+% Furnace - NEW'!U28+'Comm 95+% Furnace - Replace'!U28+'Comm Custom'!U28,0)","v":12072},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V28+'Res .95+% Res Furnace - Replace'!V28+'Programmable Tstats - Tier 1'!V28+'Programmable Tstats - Tier 2'!V28+'Residential Energy Assessments'!V28+'Comm 95+% Furnace - NEW'!V28+'Comm 95+% Furnace - Replace'!V28+'Comm Custom'!V28,0)","v":40822},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X28+'Res .95+% Res Furnace - Replace'!X28+'Programmable Tstats - Tier 1'!X28+'Programmable Tstats - Tier 2'!X28+'Residential Energy Assessments'!X28+'Comm 95+% Furnace - NEW'!X28+'Comm 95+% Furnace - Replace'!X28+'Comm Custom'!X28,0)","v":15341},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y28+'Res .95+% Res Furnace - Replace'!Y28+'Programmable Tstats - Tier 1'!Y28+'Programmable Tstats - Tier 2'!Y28+'Residential Energy Assessments'!Y28+'Comm 95+% Furnace - NEW'!Y28+'Comm 95+% Furnace - Replace'!Y28+'Comm Custom'!Y28,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z28+'Res .95+% Res Furnace - Replace'!Z28+'Programmable Tstats - Tier 1'!Z28+'Programmable Tstats - Tier 2'!Z28+'Residential Energy Assessments'!Z28+'Comm 95+% Furnace - NEW'!Z28+'Comm 95+% Furnace - Replace'!Z28+'Comm Custom'!Z28,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA28+'Res .95+% Res Furnace - Replace'!AA28+'Programmable Tstats - Tier 1'!AA28+'Programmable Tstats - Tier 2'!AA28+'Residential Energy Assessments'!AA28+'Comm 95+% Furnace - NEW'!AA28+'Comm 95+% Furnace - Replace'!AA28+'Comm Custom'!AA28,0)","v":15341},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB28+'Res .95+% Res Furnace - Replace'!AB28+'Programmable Tstats - Tier 1'!AB28+'Programmable Tstats - Tier 2'!AB28+'Residential Energy Assessments'!AB28+'Comm 95+% Furnace - NEW'!AB28+'Comm 95+% Furnace - Replace'!AB28+'Comm Custom'!AB28,0)","v":25481},null,null,2034,28750,12072,40822,null,0,0,0,null,40822,null,null,2034,28750,12072,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU28+'Res .95+% Res Furnace - Replace'!AU28+'Programmable Tstats - Tier 1'!AU28+'Programmable Tstats - Tier 2'!AU28+'Residential Energy Assessments'!AU28+'Comm 95+% Furnace - NEW'!AU28+'Comm 95+% Furnace - Replace'!AU28+'Comm Custom'!AU28,0)","v":18318},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW28+'Res .95+% Res Furnace - Replace'!AW28+'Programmable Tstats - Tier 1'!AW28+'Programmable Tstats - Tier 2'!AW28+'Residential Energy Assessments'!AW28+'Comm 95+% Furnace - NEW'!AW28+'Comm 95+% Furnace - Replace'!AW28+'Comm Custom'!AW28,0)","v":3620},null,null,62760,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB28+'Res .95+% Res Furnace - Replace'!BB28+'Programmable Tstats - Tier 1'!BB28+'Programmable Tstats - Tier 2'!BB28+'Residential Energy Assessments'!BB28+'Comm 95+% Furnace - NEW'!BB28+'Comm 95+% Furnace - Replace'!BB28+'Comm Custom'!BB28,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC28+'Res .95+% Res Furnace - Replace'!BC28+'Programmable Tstats - Tier 1'!BC28+'Programmable Tstats - Tier 2'!BC28+'Residential Energy Assessments'!BC28+'Comm 95+% Furnace - NEW'!BC28+'Comm 95+% Furnace - Replace'!BC28+'Comm Custom'!BC28,0)","v":0},0,62760,null,null,2034,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI28+'Res .95+% Res Furnace - Replace'!BI28+'Programmable Tstats - Tier 1'!BI28+'Programmable Tstats - Tier 2'!BI28+'Residential Energy Assessments'!BI28+'Comm 95+% Furnace - NEW'!BI28+'Comm 95+% Furnace - Replace'!BI28+'Comm Custom'!BI28,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ28+'Res .95+% Res Furnace - Replace'!BJ28+'Programmable Tstats - Tier 1'!BJ28+'Programmable Tstats - Tier 2'!BJ28+'Residential Energy Assessments'!BJ28+'Comm 95+% Furnace - NEW'!BJ28+'Comm 95+% Furnace - Replace'!BJ28+'Comm Custom'!BJ28,0)","v":7059},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL28+'Res .95+% Res Furnace - Replace'!BL28+'Programmable Tstats - Tier 1'!BL28+'Programmable Tstats - Tier 2'!BL28+'Residential Energy Assessments'!BL28+'Comm 95+% Furnace - NEW'!BL28+'Comm 95+% Furnace - Replace'!BL28+'Comm Custom'!BL28,0)","v":68006},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN28+'Res .95+% Res Furnace - Replace'!BN28+'Programmable Tstats - Tier 1'!BN28+'Programmable Tstats - Tier 2'!BN28+'Residential Energy Assessments'!BN28+'Comm 95+% Furnace - NEW'!BN28+'Comm 95+% Furnace - Replace'!BN28+'Comm Custom'!BN28,0)","v":76598},null,144604,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR28+'Res .95+% Res Furnace - Replace'!BR28+'Programmable Tstats - Tier 1'!BR28+'Programmable Tstats - Tier 2'!BR28+'Residential Energy Assessments'!BR28+'Comm 95+% Furnace - NEW'!BR28+'Comm 95+% Furnace - Replace'!BR28+'Comm Custom'!BR28,0)","v":0},null,144604,null,null,2034,28750,12072,18318,59140,null,0,0,0,null,59140]
["    Escalation Rate =",null,null,null,null,null,null,null,null,15,null,2035,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M29+'Res .95+% Res Furnace - Replace'!M29+'Programmable Tstats - Tier 1'!M29+'Programmable Tstats - Tier 2'!M29+'Residential Energy Assessments'!M29+'Comm 95+% Furnace - NEW'!M29+'Comm 95+% Furnace - Replace'!M29+'Comm Custom'!M29,0)","v":6370},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O29+'Res .95+% Res Furnace - Replace'!O29+'Programmable Tstats - Tier 1'!O29+'Programmable Tstats - Tier 2'!O29+'Residential Energy Assessments'!O29+'Comm 95+% Furnace - NEW'!O29+'Comm 95+% Furnace - Replace'!O29+'Comm Custom'!O29,0)","v":26849},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q29+'Res .95+% Res Furnace - Replace'!Q29+'Programmable Tstats - Tier 1'!Q29+'Programmable Tstats - Tier 2'!Q29+'Residential Energy Assessments'!Q29+'Comm 95+% Furnace - NEW'!Q29+'Comm 95+% Furnace - Replace'!Q29+'Comm Custom'!Q29,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R29+'Res .95+% Res Furnace - Replace'!R29+'Programmable Tstats - Tier 1'!R29+'Programmable Tstats - Tier 2'!R29+'Residential Energy Assessments'!R29+'Comm 95+% Furnace - NEW'!R29+'Comm 95+% Furnace - Replace'!R29+'Comm Custom'!R29,0)","v":26849},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S29+'Res .95+% Res Furnace - Replace'!S29+'Programmable Tstats - Tier 1'!S29+'Programmable Tstats - Tier 2'!S29+'Residential Energy Assessments'!S29+'Comm 95+% Furnace - NEW'!S29+'Comm 95+% Furnace - Replace'!S29+'Comm Custom'!S29,0)","v":64},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U29+'Res .95+% Res Furnace - Replace'!U29+'Programmable Tstats - Tier 1'!U29+'Programmable Tstats - Tier 2'!U29+'Residential Energy Assessments'!U29+'Comm 95+% Furnace - NEW'!U29+'Comm 95+% Furnace - Replace'!U29+'Comm Custom'!U29,0)","v":11020},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V29+'Res .95+% Res Furnace - Replace'!V29+'Programmable Tstats - Tier 1'!V29+'Programmable Tstats - Tier 2'!V29+'Residential Energy Assessments'!V29+'Comm 95+% Furnace - NEW'!V29+'Comm 95+% Furnace - Replace'!V29+'Comm Custom'!V29,0)","v":37869},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X29+'Res .95+% Res Furnace - Replace'!X29+'Programmable Tstats - Tier 1'!X29+'Programmable Tstats - Tier 2'!X29+'Residential Energy Assessments'!X29+'Comm 95+% Furnace - NEW'!X29+'Comm 95+% Furnace - Replace'!X29+'Comm Custom'!X29,0)","v":15030},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y29+'Res .95+% Res Furnace - Replace'!Y29+'Programmable Tstats - Tier 1'!Y29+'Programmable Tstats - Tier 2'!Y29+'Residential Energy Assessments'!Y29+'Comm 95+% Furnace - NEW'!Y29+'Comm 95+% Furnace - Replace'!Y29+'Comm Custom'!Y29,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z29+'Res .95+% Res Furnace - Replace'!Z29+'Programmable Tstats - Tier 1'!Z29+'Programmable Tstats - Tier 2'!Z29+'Residential Energy Assessments'!Z29+'Comm 95+% Furnace - NEW'!Z29+'Comm 95+% Furnace - Replace'!Z29+'Comm Custom'!Z29,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA29+'Res .95+% Res Furnace - Replace'!AA29+'Programmable Tstats - Tier 1'!AA29+'Programmable Tstats - Tier 2'!AA29+'Residential Energy Assessments'!AA29+'Comm 95+% Furnace - NEW'!AA29+'Comm 95+% Furnace - Replace'!AA29+'Comm Custom'!AA29,0)","v":15030},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB29+'Res .95+% Res Furnace - Replace'!AB29+'Programmable Tstats - Tier 1'!AB29+'Programmable Tstats - Tier 2'!AB29+'Residential Energy Assessments'!AB29+'Comm 95+% Furnace - NEW'!AB29+'Comm 95+% Furnace - Replace'!AB29+'Comm Custom'!AB29,0)","v":22839},null,null,2035,26849,11020,37869,null,0,0,0,null,37869,null,null,2035,26849,11020,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU29+'Res .95+% Res Furnace - Replace'!AU29+'Programmable Tstats - Tier 1'!AU29+'Programmable Tstats - Tier 2'!AU29+'Residential Energy Assessments'!AU29+'Comm 95+% Furnace - NEW'!AU29+'Comm 95+% Furnace - Replace'!AU29+'Comm Custom'!AU29,0)","v":18699},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW29+'Res .95+% Res Furnace - Replace'!AW29+'Programmable Tstats - Tier 1'!AW29+'Programmable Tstats - Tier 2'!AW29+'Residential Energy Assessments'!AW29+'Comm 95+% Furnace - NEW'!AW29+'Comm 95+% Furnace - Replace'!AW29+'Comm Custom'!AW29,0)","v":3338},null,null,59906,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB29+'Res .95+% Res Furnace - Replace'!BB29+'Programmable Tstats - Tier 1'!BB29+'Programmable Tstats - Tier 2'!BB29+'Residential Energy Assessments'!BB29+'Comm 95+% Furnace - NEW'!BB29+'Comm 95+% Furnace - Replace'!BB29+'Comm Custom'!BB29,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC29+'Res .95+% Res Furnace - Replace'!BC29+'Programmable Tstats - Tier 1'!BC29+'Programmable Tstats - Tier 2'!BC29+'Residential Energy Assessments'!BC29+'Comm 95+% Furnace - NEW'!BC29+'Comm 95+% Furnace - Replace'!BC29+'Comm Custom'!BC29,0)","v":0},0,59906,null,null,2035,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI29+'Res .95+% Res Furnace - Replace'!BI29+'Programmable Tstats - Tier 1'!BI29+'Programmable Tstats - Tier 2'!BI29+'Residential Energy Assessments'!BI29+'Comm 95+% Furnace - NEW'!BI29+'Comm 95+% Furnace - Replace'!BI29+'Comm Custom'!BI29,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ29+'Res .95+% Res Furnace - Replace'!BJ29+'Programmable Tstats - Tier 1'!BJ29+'Programmable Tstats - Tier 2'!BJ29+'Residential Energy Assessments'!BJ29+'Comm 95+% Furnace - NEW'!BJ29+'Comm 95+% Furnace - Replace'!BJ29+'Comm Custom'!BJ29,0)","v":6370},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL29+'Res .95+% Res Furnace - Replace'!BL29+'Programmable Tstats - Tier 1'!BL29+'Programmable Tstats - Tier 2'!BL29+'Residential Energy Assessments'!BL29+'Comm 95+% Furnace - NEW'!BL29+'Comm 95+% Furnace - Replace'!BL29+'Comm Custom'!BL29,0)","v":64406},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN29+'Res .95+% Res Furnace - Replace'!BN29+'Programmable Tstats - Tier 1'!BN29+'Programmable Tstats - Tier 2'!BN29+'Residential Energy Assessments'!BN29+'Comm 95+% Furnace - NEW'!BN29+'Comm 95+% Furnace - Replace'!BN29+'Comm Custom'!BN29,0)","v":79269},null,143675,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR29+'Res .95+% Res Furnace - Replace'!BR29+'Programmable Tstats - Tier 1'!BR29+'Programmable Tstats - Tier 2'!BR29+'Residential Energy Assessments'!BR29+'Comm 95+% Furnace - NEW'!BR29+'Comm 95+% Furnace - Replace'!BR29+'Comm Custom'!BR29,0)","v":0},null,143675,null,null,2035,26849,11020,18699,56568,null,0,0,0,null,56568]
[null,null,null,null,"23) Number of Participants =",{"$f":"+'Res .95+% Res Furnace - NEW'!F30+'Res .95+% Res Furnace - Replace'!F30+'Programmable Tstats - Tier 1'!F30+'Programmable Tstats - Tier 2'!F30+'Residential Energy Assessments'!F30+'Comm 95+% Furnace - NEW'!F30+'Comm 95+% Furnace - Replace'!F30+'Comm Custom'!F30","v":789},null,null,null,16,null,2036,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M30+'Res .95+% Res Furnace - Replace'!M30+'Programmable Tstats - Tier 1'!M30+'Programmable Tstats - Tier 2'!M30+'Residential Energy Assessments'!M30+'Comm 95+% Furnace - NEW'!M30+'Comm 95+% Furnace - Replace'!M30+'Comm Custom'!M30,0)","v":6370},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O30+'Res .95+% Res Furnace - Replace'!O30+'Programmable Tstats - Tier 1'!O30+'Programmable Tstats - Tier 2'!O30+'Residential Energy Assessments'!O30+'Comm 95+% Furnace - NEW'!O30+'Comm 95+% Furnace - Replace'!O30+'Comm Custom'!O30,0)","v":27792},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q30+'Res .95+% Res Furnace - Replace'!Q30+'Programmable Tstats - Tier 1'!Q30+'Programmable Tstats - Tier 2'!Q30+'Residential Energy Assessments'!Q30+'Comm 95+% Furnace - NEW'!Q30+'Comm 95+% Furnace - Replace'!Q30+'Comm Custom'!Q30,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R30+'Res .95+% Res Furnace - Replace'!R30+'Programmable Tstats - Tier 1'!R30+'Programmable Tstats - Tier 2'!R30+'Residential Energy Assessments'!R30+'Comm 95+% Furnace - NEW'!R30+'Comm 95+% Furnace - Replace'!R30+'Comm Custom'!R30,0)","v":27792},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S30+'Res .95+% Res Furnace - Replace'!S30+'Programmable Tstats - Tier 1'!S30+'Programmable Tstats - Tier 2'!S30+'Residential Energy Assessments'!S30+'Comm 95+% Furnace - NEW'!S30+'Comm 95+% Furnace - Replace'!S30+'Comm Custom'!S30,0)","v":64},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U30+'Res .95+% Res Furnace - Replace'!U30+'Programmable Tstats - Tier 1'!U30+'Programmable Tstats - Tier 2'!U30+'Residential Energy Assessments'!U30+'Comm 95+% Furnace - NEW'!U30+'Comm 95+% Furnace - Replace'!U30+'Comm Custom'!U30,0)","v":11149},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V30+'Res .95+% Res Furnace - Replace'!V30+'Programmable Tstats - Tier 1'!V30+'Programmable Tstats - Tier 2'!V30+'Residential Energy Assessments'!V30+'Comm 95+% Furnace - NEW'!V30+'Comm 95+% Furnace - Replace'!V30+'Comm Custom'!V30,0)","v":38941},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X30+'Res .95+% Res Furnace - Replace'!X30+'Programmable Tstats - Tier 1'!X30+'Programmable Tstats - Tier 2'!X30+'Residential Energy Assessments'!X30+'Comm 95+% Furnace - NEW'!X30+'Comm 95+% Furnace - Replace'!X30+'Comm Custom'!X30,0)","v":15558},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y30+'Res .95+% Res Furnace - Replace'!Y30+'Programmable Tstats - Tier 1'!Y30+'Programmable Tstats - Tier 2'!Y30+'Residential Energy Assessments'!Y30+'Comm 95+% Furnace - NEW'!Y30+'Comm 95+% Furnace - Replace'!Y30+'Comm Custom'!Y30,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z30+'Res .95+% Res Furnace - Replace'!Z30+'Programmable Tstats - Tier 1'!Z30+'Programmable Tstats - Tier 2'!Z30+'Residential Energy Assessments'!Z30+'Comm 95+% Furnace - NEW'!Z30+'Comm 95+% Furnace - Replace'!Z30+'Comm Custom'!Z30,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA30+'Res .95+% Res Furnace - Replace'!AA30+'Programmable Tstats - Tier 1'!AA30+'Programmable Tstats - Tier 2'!AA30+'Residential Energy Assessments'!AA30+'Comm 95+% Furnace - NEW'!AA30+'Comm 95+% Furnace - Replace'!AA30+'Comm Custom'!AA30,0)","v":15558},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB30+'Res .95+% Res Furnace - Replace'!AB30+'Programmable Tstats - Tier 1'!AB30+'Programmable Tstats - Tier 2'!AB30+'Residential Energy Assessments'!AB30+'Comm 95+% Furnace - NEW'!AB30+'Comm 95+% Furnace - Replace'!AB30+'Comm Custom'!AB30,0)","v":23383},null,null,2036,27792,11149,38941,null,0,0,0,null,38941,null,null,2036,27792,11149,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU30+'Res .95+% Res Furnace - Replace'!AU30+'Programmable Tstats - Tier 1'!AU30+'Programmable Tstats - Tier 2'!AU30+'Residential Energy Assessments'!AU30+'Comm 95+% Furnace - NEW'!AU30+'Comm 95+% Furnace - Replace'!AU30+'Comm Custom'!AU30,0)","v":19461},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW30+'Res .95+% Res Furnace - Replace'!AW30+'Programmable Tstats - Tier 1'!AW30+'Programmable Tstats - Tier 2'!AW30+'Residential Energy Assessments'!AW30+'Comm 95+% Furnace - NEW'!AW30+'Comm 95+% Furnace - Replace'!AW30+'Comm Custom'!AW30,0)","v":3408},null,null,61810,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB30+'Res .95+% Res Furnace - Replace'!BB30+'Programmable Tstats - Tier 1'!BB30+'Programmable Tstats - Tier 2'!BB30+'Residential Energy Assessments'!BB30+'Comm 95+% Furnace - NEW'!BB30+'Comm 95+% Furnace - Replace'!BB30+'Comm Custom'!BB30,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC30+'Res .95+% Res Furnace - Replace'!BC30+'Programmable Tstats - Tier 1'!BC30+'Programmable Tstats - Tier 2'!BC30+'Residential Energy Assessments'!BC30+'Comm 95+% Furnace - NEW'!BC30+'Comm 95+% Furnace - Replace'!BC30+'Comm Custom'!BC30,0)","v":0},0,61810,null,null,2036,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI30+'Res .95+% Res Furnace - Replace'!BI30+'Programmable Tstats - Tier 1'!BI30+'Programmable Tstats - Tier 2'!BI30+'Residential Energy Assessments'!BI30+'Comm 95+% Furnace - NEW'!BI30+'Comm 95+% Furnace - Replace'!BI30+'Comm Custom'!BI30,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ30+'Res .95+% Res Furnace - Replace'!BJ30+'Programmable Tstats - Tier 1'!BJ30+'Programmable Tstats - Tier 2'!BJ30+'Residential Energy Assessments'!BJ30+'Comm 95+% Furnace - NEW'!BJ30+'Comm 95+% Furnace - Replace'!BJ30+'Comm Custom'!BJ30,0)","v":6370},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL30+'Res .95+% Res Furnace - Replace'!BL30+'Programmable Tstats - Tier 1'!BL30+'Programmable Tstats - Tier 2'!BL30+'Residential Energy Assessments'!BL30+'Comm 95+% Furnace - NEW'!BL30+'Comm 95+% Furnace - Replace'!BL30+'Comm Custom'!BL30,0)","v":66660},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN30+'Res .95+% Res Furnace - Replace'!BN30+'Programmable Tstats - Tier 1'!BN30+'Programmable Tstats - Tier 2'!BN30+'Residential Energy Assessments'!BN30+'Comm 95+% Furnace - NEW'!BN30+'Comm 95+% Furnace - Replace'!BN30+'Comm Custom'!BN30,0)","v":81940},null,148600,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR30+'Res .95+% Res Furnace - Replace'!BR30+'Programmable Tstats - Tier 1'!BR30+'Programmable Tstats - Tier 2'!BR30+'Residential Energy Assessments'!BR30+'Comm 95+% Furnace - NEW'!BR30+'Comm 95+% Furnace - Replace'!BR30+'Comm Custom'!BR30,0)","v":0},null,148600,null,null,2036,27792,11149,19461,58402,null,0,0,0,null,58402,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":4}]
["8) Non-Gas Fuel Loss Factor",null,null,null,null,null,null,null,null,17,null,2037,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M31+'Res .95+% Res Furnace - Replace'!M31+'Programmable Tstats - Tier 1'!M31+'Programmable Tstats - Tier 2'!M31+'Residential Energy Assessments'!M31+'Comm 95+% Furnace - NEW'!M31+'Comm 95+% Furnace - Replace'!M31+'Comm Custom'!M31,0)","v":6370},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O31+'Res .95+% Res Furnace - Replace'!O31+'Programmable Tstats - Tier 1'!O31+'Programmable Tstats - Tier 2'!O31+'Residential Energy Assessments'!O31+'Comm 95+% Furnace - NEW'!O31+'Comm 95+% Furnace - Replace'!O31+'Comm Custom'!O31,0)","v":28761},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q31+'Res .95+% Res Furnace - Replace'!Q31+'Programmable Tstats - Tier 1'!Q31+'Programmable Tstats - Tier 2'!Q31+'Residential Energy Assessments'!Q31+'Comm 95+% Furnace - NEW'!Q31+'Comm 95+% Furnace - Replace'!Q31+'Comm Custom'!Q31,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R31+'Res .95+% Res Furnace - Replace'!R31+'Programmable Tstats - Tier 1'!R31+'Programmable Tstats - Tier 2'!R31+'Residential Energy Assessments'!R31+'Comm 95+% Furnace - NEW'!R31+'Comm 95+% Furnace - Replace'!R31+'Comm Custom'!R31,0)","v":28761},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S31+'Res .95+% Res Furnace - Replace'!S31+'Programmable Tstats - Tier 1'!S31+'Programmable Tstats - Tier 2'!S31+'Residential Energy Assessments'!S31+'Comm 95+% Furnace - NEW'!S31+'Comm 95+% Furnace - Replace'!S31+'Comm Custom'!S31,0)","v":64},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U31+'Res .95+% Res Furnace - Replace'!U31+'Programmable Tstats - Tier 1'!U31+'Programmable Tstats - Tier 2'!U31+'Residential Energy Assessments'!U31+'Comm 95+% Furnace - NEW'!U31+'Comm 95+% Furnace - Replace'!U31+'Comm Custom'!U31,0)","v":11211},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V31+'Res .95+% Res Furnace - Replace'!V31+'Programmable Tstats - Tier 1'!V31+'Programmable Tstats - Tier 2'!V31+'Residential Energy Assessments'!V31+'Comm 95+% Furnace - NEW'!V31+'Comm 95+% Furnace - Replace'!V31+'Comm Custom'!V31,0)","v":39972},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X31+'Res .95+% Res Furnace - Replace'!X31+'Programmable Tstats - Tier 1'!X31+'Programmable Tstats - Tier 2'!X31+'Residential Energy Assessments'!X31+'Comm 95+% Furnace - NEW'!X31+'Comm 95+% Furnace - Replace'!X31+'Comm Custom'!X31,0)","v":16101},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y31+'Res .95+% Res Furnace - Replace'!Y31+'Programmable Tstats - Tier 1'!Y31+'Programmable Tstats - Tier 2'!Y31+'Residential Energy Assessments'!Y31+'Comm 95+% Furnace - NEW'!Y31+'Comm 95+% Furnace - Replace'!Y31+'Comm Custom'!Y31,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z31+'Res .95+% Res Furnace - Replace'!Z31+'Programmable Tstats - Tier 1'!Z31+'Programmable Tstats - Tier 2'!Z31+'Residential Energy Assessments'!Z31+'Comm 95+% Furnace - NEW'!Z31+'Comm 95+% Furnace - Replace'!Z31+'Comm Custom'!Z31,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA31+'Res .95+% Res Furnace - Replace'!AA31+'Programmable Tstats - Tier 1'!AA31+'Programmable Tstats - Tier 2'!AA31+'Residential Energy Assessments'!AA31+'Comm 95+% Furnace - NEW'!AA31+'Comm 95+% Furnace - Replace'!AA31+'Comm Custom'!AA31,0)","v":16101},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB31+'Res .95+% Res Furnace - Replace'!AB31+'Programmable Tstats - Tier 1'!AB31+'Programmable Tstats - Tier 2'!AB31+'Residential Energy Assessments'!AB31+'Comm 95+% Furnace - NEW'!AB31+'Comm 95+% Furnace - Replace'!AB31+'Comm Custom'!AB31,0)","v":23871},null,null,2037,28761,11211,39972,null,0,0,0,null,39972,null,null,2037,28761,11211,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU31+'Res .95+% Res Furnace - Replace'!AU31+'Programmable Tstats - Tier 1'!AU31+'Programmable Tstats - Tier 2'!AU31+'Residential Energy Assessments'!AU31+'Comm 95+% Furnace - NEW'!AU31+'Comm 95+% Furnace - Replace'!AU31+'Comm Custom'!AU31,0)","v":20225},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW31+'Res .95+% Res Furnace - Replace'!AW31+'Programmable Tstats - Tier 1'!AW31+'Programmable Tstats - Tier 2'!AW31+'Residential Energy Assessments'!AW31+'Comm 95+% Furnace - NEW'!AW31+'Comm 95+% Furnace - Replace'!AW31+'Comm Custom'!AW31,0)","v":3479},null,null,63676,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB31+'Res .95+% Res Furnace - Replace'!BB31+'Programmable Tstats - Tier 1'!BB31+'Programmable Tstats - Tier 2'!BB31+'Residential Energy Assessments'!BB31+'Comm 95+% Furnace - NEW'!BB31+'Comm 95+% Furnace - Replace'!BB31+'Comm Custom'!BB31,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC31+'Res .95+% Res Furnace - Replace'!BC31+'Programmable Tstats - Tier 1'!BC31+'Programmable Tstats - Tier 2'!BC31+'Residential Energy Assessments'!BC31+'Comm 95+% Furnace - NEW'!BC31+'Comm 95+% Furnace - Replace'!BC31+'Comm Custom'!BC31,0)","v":0},0,63676,null,null,2037,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI31+'Res .95+% Res Furnace - Replace'!BI31+'Programmable Tstats - Tier 1'!BI31+'Programmable Tstats - Tier 2'!BI31+'Residential Energy Assessments'!BI31+'Comm 95+% Furnace - NEW'!BI31+'Comm 95+% Furnace - Replace'!BI31+'Comm Custom'!BI31,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ31+'Res .95+% Res Furnace - Replace'!BJ31+'Programmable Tstats - Tier 1'!BJ31+'Programmable Tstats - Tier 2'!BJ31+'Residential Energy Assessments'!BJ31+'Comm 95+% Furnace - NEW'!BJ31+'Comm 95+% Furnace - Replace'!BJ31+'Comm Custom'!BJ31,0)","v":6370},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL31+'Res .95+% Res Furnace - Replace'!BL31+'Programmable Tstats - Tier 1'!BL31+'Programmable Tstats - Tier 2'!BL31+'Residential Energy Assessments'!BL31+'Comm 95+% Furnace - NEW'!BL31+'Comm 95+% Furnace - Replace'!BL31+'Comm Custom'!BL31,0)","v":68991},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN31+'Res .95+% Res Furnace - Replace'!BN31+'Programmable Tstats - Tier 1'!BN31+'Programmable Tstats - Tier 2'!BN31+'Residential Energy Assessments'!BN31+'Comm 95+% Furnace - NEW'!BN31+'Comm 95+% Furnace - Replace'!BN31+'Comm Custom'!BN31,0)","v":84977},null,153968,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR31+'Res .95+% Res Furnace - Replace'!BR31+'Programmable Tstats - Tier 1'!BR31+'Programmable Tstats - Tier 2'!BR31+'Residential Energy Assessments'!BR31+'Comm 95+% Furnace - NEW'!BR31+'Comm 95+% Furnace - Replace'!BR31+'Comm Custom'!BR31,0)","v":0},null,153968,null,null,2037,28761,11211,20225,60197,null,0,0,0,null,60197,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":5}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Res .95+% Res Furnace - NEW'!F32+'Res .95+% Res Furnace - Replace'!F32+'Programmable Tstats - Tier 1'!F32+'Programmable Tstats - Tier 2'!F32+'Residential Energy Assessments'!F32+'Comm 95+% Furnace - NEW'!F32+'Comm 95+% Furnace - Replace'!F32+'Comm Custom'!F32","v":8144},null,null,null,18,null,2038,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M32+'Res .95+% Res Furnace - Replace'!M32+'Programmable Tstats - Tier 1'!M32+'Programmable Tstats - Tier 2'!M32+'Residential Energy Assessments'!M32+'Comm 95+% Furnace - NEW'!M32+'Comm 95+% Furnace - Replace'!M32+'Comm Custom'!M32,0)","v":6370},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O32+'Res .95+% Res Furnace - Replace'!O32+'Programmable Tstats - Tier 1'!O32+'Programmable Tstats - Tier 2'!O32+'Residential Energy Assessments'!O32+'Comm 95+% Furnace - NEW'!O32+'Comm 95+% Furnace - Replace'!O32+'Comm Custom'!O32,0)","v":29768},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q32+'Res .95+% Res Furnace - Replace'!Q32+'Programmable Tstats - Tier 1'!Q32+'Programmable Tstats - Tier 2'!Q32+'Residential Energy Assessments'!Q32+'Comm 95+% Furnace - NEW'!Q32+'Comm 95+% Furnace - Replace'!Q32+'Comm Custom'!Q32,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R32+'Res .95+% Res Furnace - Replace'!R32+'Programmable Tstats - Tier 1'!R32+'Programmable Tstats - Tier 2'!R32+'Residential Energy Assessments'!R32+'Comm 95+% Furnace - NEW'!R32+'Comm 95+% Furnace - Replace'!R32+'Comm Custom'!R32,0)","v":29768},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S32+'Res .95+% Res Furnace - Replace'!S32+'Programmable Tstats - Tier 1'!S32+'Programmable Tstats - Tier 2'!S32+'Residential Energy Assessments'!S32+'Comm 95+% Furnace - NEW'!S32+'Comm 95+% Furnace - Replace'!S32+'Comm Custom'!S32,0)","v":64},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U32+'Res .95+% Res Furnace - Replace'!U32+'Programmable Tstats - Tier 1'!U32+'Programmable Tstats - Tier 2'!U32+'Residential Energy Assessments'!U32+'Comm 95+% Furnace - NEW'!U32+'Comm 95+% Furnace - Replace'!U32+'Comm Custom'!U32,0)","v":11338},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V32+'Res .95+% Res Furnace - Replace'!V32+'Programmable Tstats - Tier 1'!V32+'Programmable Tstats - Tier 2'!V32+'Residential Energy Assessments'!V32+'Comm 95+% Furnace - NEW'!V32+'Comm 95+% Furnace - Replace'!V32+'Comm Custom'!V32,0)","v":41106},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X32+'Res .95+% Res Furnace - Replace'!X32+'Programmable Tstats - Tier 1'!X32+'Programmable Tstats - Tier 2'!X32+'Residential Energy Assessments'!X32+'Comm 95+% Furnace - NEW'!X32+'Comm 95+% Furnace - Replace'!X32+'Comm Custom'!X32,0)","v":16662},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y32+'Res .95+% Res Furnace - Replace'!Y32+'Programmable Tstats - Tier 1'!Y32+'Programmable Tstats - Tier 2'!Y32+'Residential Energy Assessments'!Y32+'Comm 95+% Furnace - NEW'!Y32+'Comm 95+% Furnace - Replace'!Y32+'Comm Custom'!Y32,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z32+'Res .95+% Res Furnace - Replace'!Z32+'Programmable Tstats - Tier 1'!Z32+'Programmable Tstats - Tier 2'!Z32+'Residential Energy Assessments'!Z32+'Comm 95+% Furnace - NEW'!Z32+'Comm 95+% Furnace - Replace'!Z32+'Comm Custom'!Z32,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA32+'Res .95+% Res Furnace - Replace'!AA32+'Programmable Tstats - Tier 1'!AA32+'Programmable Tstats - Tier 2'!AA32+'Residential Energy Assessments'!AA32+'Comm 95+% Furnace - NEW'!AA32+'Comm 95+% Furnace - Replace'!AA32+'Comm Custom'!AA32,0)","v":16662},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB32+'Res .95+% Res Furnace - Replace'!AB32+'Programmable Tstats - Tier 1'!AB32+'Programmable Tstats - Tier 2'!AB32+'Residential Energy Assessments'!AB32+'Comm 95+% Furnace - NEW'!AB32+'Comm 95+% Furnace - Replace'!AB32+'Comm Custom'!AB32,0)","v":24444},null,null,2038,29768,11338,41106,null,0,0,0,null,41106,null,null,2038,29768,11338,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU32+'Res .95+% Res Furnace - Replace'!AU32+'Programmable Tstats - Tier 1'!AU32+'Programmable Tstats - Tier 2'!AU32+'Residential Energy Assessments'!AU32+'Comm 95+% Furnace - NEW'!AU32+'Comm 95+% Furnace - Replace'!AU32+'Comm Custom'!AU32,0)","v":20987},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW32+'Res .95+% Res Furnace - Replace'!AW32+'Programmable Tstats - Tier 1'!AW32+'Programmable Tstats - Tier 2'!AW32+'Residential Energy Assessments'!AW32+'Comm 95+% Furnace - NEW'!AW32+'Comm 95+% Furnace - Replace'!AW32+'Comm Custom'!AW32,0)","v":3555},null,null,65648,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB32+'Res .95+% Res Furnace - Replace'!BB32+'Programmable Tstats - Tier 1'!BB32+'Programmable Tstats - Tier 2'!BB32+'Residential Energy Assessments'!BB32+'Comm 95+% Furnace - NEW'!BB32+'Comm 95+% Furnace - Replace'!BB32+'Comm Custom'!BB32,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC32+'Res .95+% Res Furnace - Replace'!BC32+'Programmable Tstats - Tier 1'!BC32+'Programmable Tstats - Tier 2'!BC32+'Residential Energy Assessments'!BC32+'Comm 95+% Furnace - NEW'!BC32+'Comm 95+% Furnace - Replace'!BC32+'Comm Custom'!BC32,0)","v":0},0,65648,null,null,2038,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI32+'Res .95+% Res Furnace - Replace'!BI32+'Programmable Tstats - Tier 1'!BI32+'Programmable Tstats - Tier 2'!BI32+'Residential Energy Assessments'!BI32+'Comm 95+% Furnace - NEW'!BI32+'Comm 95+% Furnace - Replace'!BI32+'Comm Custom'!BI32,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ32+'Res .95+% Res Furnace - Replace'!BJ32+'Programmable Tstats - Tier 1'!BJ32+'Programmable Tstats - Tier 2'!BJ32+'Residential Energy Assessments'!BJ32+'Comm 95+% Furnace - NEW'!BJ32+'Comm 95+% Furnace - Replace'!BJ32+'Comm Custom'!BJ32,0)","v":6370},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL32+'Res .95+% Res Furnace - Replace'!BL32+'Programmable Tstats - Tier 1'!BL32+'Programmable Tstats - Tier 2'!BL32+'Residential Energy Assessments'!BL32+'Comm 95+% Furnace - NEW'!BL32+'Comm 95+% Furnace - Replace'!BL32+'Comm Custom'!BL32,0)","v":71403},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN32+'Res .95+% Res Furnace - Replace'!BN32+'Programmable Tstats - Tier 1'!BN32+'Programmable Tstats - Tier 2'!BN32+'Residential Energy Assessments'!BN32+'Comm 95+% Furnace - NEW'!BN32+'Comm 95+% Furnace - Replace'!BN32+'Comm Custom'!BN32,0)","v":88028},null,159431,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR32+'Res .95+% Res Furnace - Replace'!BR32+'Programmable Tstats - Tier 1'!BR32+'Programmable Tstats - Tier 2'!BR32+'Residential Energy Assessments'!BR32+'Comm 95+% Furnace - NEW'!BR32+'Comm 95+% Furnace - Replace'!BR32+'Comm Custom'!BR32,0)","v":0},null,159431,null,null,2038,29768,11338,20987,62093,null,0,0,0,null,62093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":6}]
["9) Gas Environmental Damage Factor =",null,null,null,null,null,null,null,null,19,null,2039,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M33+'Res .95+% Res Furnace - Replace'!M33+'Programmable Tstats - Tier 1'!M33+'Programmable Tstats - Tier 2'!M33+'Residential Energy Assessments'!M33+'Comm 95+% Furnace - NEW'!M33+'Comm 95+% Furnace - Replace'!M33+'Comm Custom'!M33,0)","v":6370},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O33+'Res .95+% Res Furnace - Replace'!O33+'Programmable Tstats - Tier 1'!O33+'Programmable Tstats - Tier 2'!O33+'Residential Energy Assessments'!O33+'Comm 95+% Furnace - NEW'!O33+'Comm 95+% Furnace - Replace'!O33+'Comm Custom'!O33,0)","v":30812},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q33+'Res .95+% Res Furnace - Replace'!Q33+'Programmable Tstats - Tier 1'!Q33+'Programmable Tstats - Tier 2'!Q33+'Residential Energy Assessments'!Q33+'Comm 95+% Furnace - NEW'!Q33+'Comm 95+% Furnace - Replace'!Q33+'Comm Custom'!Q33,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R33+'Res .95+% Res Furnace - Replace'!R33+'Programmable Tstats - Tier 1'!R33+'Programmable Tstats - Tier 2'!R33+'Residential Energy Assessments'!R33+'Comm 95+% Furnace - NEW'!R33+'Comm 95+% Furnace - Replace'!R33+'Comm Custom'!R33,0)","v":30812},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S33+'Res .95+% Res Furnace - Replace'!S33+'Programmable Tstats - Tier 1'!S33+'Programmable Tstats - Tier 2'!S33+'Residential Energy Assessments'!S33+'Comm 95+% Furnace - NEW'!S33+'Comm 95+% Furnace - Replace'!S33+'Comm Custom'!S33,0)","v":64},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U33+'Res .95+% Res Furnace - Replace'!U33+'Programmable Tstats - Tier 1'!U33+'Programmable Tstats - Tier 2'!U33+'Residential Energy Assessments'!U33+'Comm 95+% Furnace - NEW'!U33+'Comm 95+% Furnace - Replace'!U33+'Comm Custom'!U33,0)","v":11466},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V33+'Res .95+% Res Furnace - Replace'!V33+'Programmable Tstats - Tier 1'!V33+'Programmable Tstats - Tier 2'!V33+'Residential Energy Assessments'!V33+'Comm 95+% Furnace - NEW'!V33+'Comm 95+% Furnace - Replace'!V33+'Comm Custom'!V33,0)","v":42278},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X33+'Res .95+% Res Furnace - Replace'!X33+'Programmable Tstats - Tier 1'!X33+'Programmable Tstats - Tier 2'!X33+'Residential Energy Assessments'!X33+'Comm 95+% Furnace - NEW'!X33+'Comm 95+% Furnace - Replace'!X33+'Comm Custom'!X33,0)","v":17249},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y33+'Res .95+% Res Furnace - Replace'!Y33+'Programmable Tstats - Tier 1'!Y33+'Programmable Tstats - Tier 2'!Y33+'Residential Energy Assessments'!Y33+'Comm 95+% Furnace - NEW'!Y33+'Comm 95+% Furnace - Replace'!Y33+'Comm Custom'!Y33,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z33+'Res .95+% Res Furnace - Replace'!Z33+'Programmable Tstats - Tier 1'!Z33+'Programmable Tstats - Tier 2'!Z33+'Residential Energy Assessments'!Z33+'Comm 95+% Furnace - NEW'!Z33+'Comm 95+% Furnace - Replace'!Z33+'Comm Custom'!Z33,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA33+'Res .95+% Res Furnace - Replace'!AA33+'Programmable Tstats - Tier 1'!AA33+'Programmable Tstats - Tier 2'!AA33+'Residential Energy Assessments'!AA33+'Comm 95+% Furnace - NEW'!AA33+'Comm 95+% Furnace - Replace'!AA33+'Comm Custom'!AA33,0)","v":17249},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB33+'Res .95+% Res Furnace - Replace'!AB33+'Programmable Tstats - Tier 1'!AB33+'Programmable Tstats - Tier 2'!AB33+'Residential Energy Assessments'!AB33+'Comm 95+% Furnace - NEW'!AB33+'Comm 95+% Furnace - Replace'!AB33+'Comm Custom'!AB33,0)","v":25029},null,null,2039,30812,11466,42278,null,0,0,0,null,42278,null,null,2039,30812,11466,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU33+'Res .95+% Res Furnace - Replace'!AU33+'Programmable Tstats - Tier 1'!AU33+'Programmable Tstats - Tier 2'!AU33+'Residential Energy Assessments'!AU33+'Comm 95+% Furnace - NEW'!AU33+'Comm 95+% Furnace - Replace'!AU33+'Comm Custom'!AU33,0)","v":21368},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW33+'Res .95+% Res Furnace - Replace'!AW33+'Programmable Tstats - Tier 1'!AW33+'Programmable Tstats - Tier 2'!AW33+'Residential Energy Assessments'!AW33+'Comm 95+% Furnace - NEW'!AW33+'Comm 95+% Furnace - Replace'!AW33+'Comm Custom'!AW33,0)","v":3631},null,null,67277,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB33+'Res .95+% Res Furnace - Replace'!BB33+'Programmable Tstats - Tier 1'!BB33+'Programmable Tstats - Tier 2'!BB33+'Residential Energy Assessments'!BB33+'Comm 95+% Furnace - NEW'!BB33+'Comm 95+% Furnace - Replace'!BB33+'Comm Custom'!BB33,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC33+'Res .95+% Res Furnace - Replace'!BC33+'Programmable Tstats - Tier 1'!BC33+'Programmable Tstats - Tier 2'!BC33+'Residential Energy Assessments'!BC33+'Comm 95+% Furnace - NEW'!BC33+'Comm 95+% Furnace - Replace'!BC33+'Comm Custom'!BC33,0)","v":0},0,67277,null,null,2039,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI33+'Res .95+% Res Furnace - Replace'!BI33+'Programmable Tstats - Tier 1'!BI33+'Programmable Tstats - Tier 2'!BI33+'Residential Energy Assessments'!BI33+'Comm 95+% Furnace - NEW'!BI33+'Comm 95+% Furnace - Replace'!BI33+'Comm Custom'!BI33,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ33+'Res .95+% Res Furnace - Replace'!BJ33+'Programmable Tstats - Tier 1'!BJ33+'Programmable Tstats - Tier 2'!BJ33+'Residential Energy Assessments'!BJ33+'Comm 95+% Furnace - NEW'!BJ33+'Comm 95+% Furnace - Replace'!BJ33+'Comm Custom'!BJ33,0)","v":6370},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL33+'Res .95+% Res Furnace - Replace'!BL33+'Programmable Tstats - Tier 1'!BL33+'Programmable Tstats - Tier 2'!BL33+'Residential Energy Assessments'!BL33+'Comm 95+% Furnace - NEW'!BL33+'Comm 95+% Furnace - Replace'!BL33+'Comm Custom'!BL33,0)","v":73903},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN33+'Res .95+% Res Furnace - Replace'!BN33+'Programmable Tstats - Tier 1'!BN33+'Programmable Tstats - Tier 2'!BN33+'Residential Energy Assessments'!BN33+'Comm 95+% Furnace - NEW'!BN33+'Comm 95+% Furnace - Replace'!BN33+'Comm Custom'!BN33,0)","v":91081},null,164984,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR33+'Res .95+% Res Furnace - Replace'!BR33+'Programmable Tstats - Tier 1'!BR33+'Programmable Tstats - Tier 2'!BR33+'Residential Energy Assessments'!BR33+'Comm 95+% Furnace - NEW'!BR33+'Comm 95+% Furnace - Replace'!BR33+'Comm Custom'!BR33,0)","v":0},null,164984,null,null,2039,30812,11466,21368,63646,null,0,0,0,null,63646]
["     Escalation Rate =",null,null,null,"25) Incentive/Participant =",null,null,null,null,20,null,2040,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M34+'Res .95+% Res Furnace - Replace'!M34+'Programmable Tstats - Tier 1'!M34+'Programmable Tstats - Tier 2'!M34+'Residential Energy Assessments'!M34+'Comm 95+% Furnace - NEW'!M34+'Comm 95+% Furnace - Replace'!M34+'Comm Custom'!M34,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O34+'Res .95+% Res Furnace - Replace'!O34+'Programmable Tstats - Tier 1'!O34+'Programmable Tstats - Tier 2'!O34+'Residential Energy Assessments'!O34+'Comm 95+% Furnace - NEW'!O34+'Comm 95+% Furnace - Replace'!O34+'Comm Custom'!O34,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q34+'Res .95+% Res Furnace - Replace'!Q34+'Programmable Tstats - Tier 1'!Q34+'Programmable Tstats - Tier 2'!Q34+'Residential Energy Assessments'!Q34+'Comm 95+% Furnace - NEW'!Q34+'Comm 95+% Furnace - Replace'!Q34+'Comm Custom'!Q34,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R34+'Res .95+% Res Furnace - Replace'!R34+'Programmable Tstats - Tier 1'!R34+'Programmable Tstats - Tier 2'!R34+'Residential Energy Assessments'!R34+'Comm 95+% Furnace - NEW'!R34+'Comm 95+% Furnace - Replace'!R34+'Comm Custom'!R34,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S34+'Res .95+% Res Furnace - Replace'!S34+'Programmable Tstats - Tier 1'!S34+'Programmable Tstats - Tier 2'!S34+'Residential Energy Assessments'!S34+'Comm 95+% Furnace - NEW'!S34+'Comm 95+% Furnace - Replace'!S34+'Comm Custom'!S34,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U34+'Res .95+% Res Furnace - Replace'!U34+'Programmable Tstats - Tier 1'!U34+'Programmable Tstats - Tier 2'!U34+'Residential Energy Assessments'!U34+'Comm 95+% Furnace - NEW'!U34+'Comm 95+% Furnace - Replace'!U34+'Comm Custom'!U34,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V34+'Res .95+% Res Furnace - Replace'!V34+'Programmable Tstats - Tier 1'!V34+'Programmable Tstats - Tier 2'!V34+'Residential Energy Assessments'!V34+'Comm 95+% Furnace - NEW'!V34+'Comm 95+% Furnace - Replace'!V34+'Comm Custom'!V34,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X34+'Res .95+% Res Furnace - Replace'!X34+'Programmable Tstats - Tier 1'!X34+'Programmable Tstats - Tier 2'!X34+'Residential Energy Assessments'!X34+'Comm 95+% Furnace - NEW'!X34+'Comm 95+% Furnace - Replace'!X34+'Comm Custom'!X34,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y34+'Res .95+% Res Furnace - Replace'!Y34+'Programmable Tstats - Tier 1'!Y34+'Programmable Tstats - Tier 2'!Y34+'Residential Energy Assessments'!Y34+'Comm 95+% Furnace - NEW'!Y34+'Comm 95+% Furnace - Replace'!Y34+'Comm Custom'!Y34,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z34+'Res .95+% Res Furnace - Replace'!Z34+'Programmable Tstats - Tier 1'!Z34+'Programmable Tstats - Tier 2'!Z34+'Residential Energy Assessments'!Z34+'Comm 95+% Furnace - NEW'!Z34+'Comm 95+% Furnace - Replace'!Z34+'Comm Custom'!Z34,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA34+'Res .95+% Res Furnace - Replace'!AA34+'Programmable Tstats - Tier 1'!AA34+'Programmable Tstats - Tier 2'!AA34+'Residential Energy Assessments'!AA34+'Comm 95+% Furnace - NEW'!AA34+'Comm 95+% Furnace - Replace'!AA34+'Comm Custom'!AA34,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB34+'Res .95+% Res Furnace - Replace'!AB34+'Programmable Tstats - Tier 1'!AB34+'Programmable Tstats - Tier 2'!AB34+'Residential Energy Assessments'!AB34+'Comm 95+% Furnace - NEW'!AB34+'Comm 95+% Furnace - Replace'!AB34+'Comm Custom'!AB34,0)","v":0},null,null,2040,0,0,0,null,0,0,0,null,0,null,null,2040,0,0,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU34+'Res .95+% Res Furnace - Replace'!AU34+'Programmable Tstats - Tier 1'!AU34+'Programmable Tstats - Tier 2'!AU34+'Residential Energy Assessments'!AU34+'Comm 95+% Furnace - NEW'!AU34+'Comm 95+% Furnace - Replace'!AU34+'Comm Custom'!AU34,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW34+'Res .95+% Res Furnace - Replace'!AW34+'Programmable Tstats - Tier 1'!AW34+'Programmable Tstats - Tier 2'!AW34+'Residential Energy Assessments'!AW34+'Comm 95+% Furnace - NEW'!AW34+'Comm 95+% Furnace - Replace'!AW34+'Comm Custom'!AW34,0)","v":0},null,null,0,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB34+'Res .95+% Res Furnace - Replace'!BB34+'Programmable Tstats - Tier 1'!BB34+'Programmable Tstats - Tier 2'!BB34+'Residential Energy Assessments'!BB34+'Comm 95+% Furnace - NEW'!BB34+'Comm 95+% Furnace - Replace'!BB34+'Comm Custom'!BB34,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC34+'Res .95+% Res Furnace - Replace'!BC34+'Programmable Tstats - Tier 1'!BC34+'Programmable Tstats - Tier 2'!BC34+'Residential Energy Assessments'!BC34+'Comm 95+% Furnace - NEW'!BC34+'Comm 95+% Furnace - Replace'!BC34+'Comm Custom'!BC34,0)","v":0},0,0,null,null,2040,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI34+'Res .95+% Res Furnace - Replace'!BI34+'Programmable Tstats - Tier 1'!BI34+'Programmable Tstats - Tier 2'!BI34+'Residential Energy Assessments'!BI34+'Comm 95+% Furnace - NEW'!BI34+'Comm 95+% Furnace - Replace'!BI34+'Comm Custom'!BI34,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ34+'Res .95+% Res Furnace - Replace'!BJ34+'Programmable Tstats - Tier 1'!BJ34+'Programmable Tstats - Tier 2'!BJ34+'Residential Energy Assessments'!BJ34+'Comm 95+% Furnace - NEW'!BJ34+'Comm 95+% Furnace - Replace'!BJ34+'Comm Custom'!BJ34,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL34+'Res .95+% Res Furnace - Replace'!BL34+'Programmable Tstats - Tier 1'!BL34+'Programmable Tstats - Tier 2'!BL34+'Residential Energy Assessments'!BL34+'Comm 95+% Furnace - NEW'!BL34+'Comm 95+% Furnace - Replace'!BL34+'Comm Custom'!BL34,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN34+'Res .95+% Res Furnace - Replace'!BN34+'Programmable Tstats - Tier 1'!BN34+'Programmable Tstats - Tier 2'!BN34+'Residential Energy Assessments'!BN34+'Comm 95+% Furnace - NEW'!BN34+'Comm 95+% Furnace - Replace'!BN34+'Comm Custom'!BN34,0)","v":0},null,0,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR34+'Res .95+% Res Furnace - Replace'!BR34+'Programmable Tstats - Tier 1'!BR34+'Programmable Tstats - Tier 2'!BR34+'Residential Energy Assessments'!BR34+'Comm 95+% Furnace - NEW'!BR34+'Comm 95+% Furnace - Replace'!BR34+'Comm Custom'!BR34,0)","v":0},null,0,null,null,2040,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2041,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M35+'Res .95+% Res Furnace - Replace'!M35+'Programmable Tstats - Tier 1'!M35+'Programmable Tstats - Tier 2'!M35+'Residential Energy Assessments'!M35+'Comm 95+% Furnace - NEW'!M35+'Comm 95+% Furnace - Replace'!M35+'Comm Custom'!M35,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O35+'Res .95+% Res Furnace - Replace'!O35+'Programmable Tstats - Tier 1'!O35+'Programmable Tstats - Tier 2'!O35+'Residential Energy Assessments'!O35+'Comm 95+% Furnace - NEW'!O35+'Comm 95+% Furnace - Replace'!O35+'Comm Custom'!O35,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q35+'Res .95+% Res Furnace - Replace'!Q35+'Programmable Tstats - Tier 1'!Q35+'Programmable Tstats - Tier 2'!Q35+'Residential Energy Assessments'!Q35+'Comm 95+% Furnace - NEW'!Q35+'Comm 95+% Furnace - Replace'!Q35+'Comm Custom'!Q35,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R35+'Res .95+% Res Furnace - Replace'!R35+'Programmable Tstats - Tier 1'!R35+'Programmable Tstats - Tier 2'!R35+'Residential Energy Assessments'!R35+'Comm 95+% Furnace - NEW'!R35+'Comm 95+% Furnace - Replace'!R35+'Comm Custom'!R35,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S35+'Res .95+% Res Furnace - Replace'!S35+'Programmable Tstats - Tier 1'!S35+'Programmable Tstats - Tier 2'!S35+'Residential Energy Assessments'!S35+'Comm 95+% Furnace - NEW'!S35+'Comm 95+% Furnace - Replace'!S35+'Comm Custom'!S35,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U35+'Res .95+% Res Furnace - Replace'!U35+'Programmable Tstats - Tier 1'!U35+'Programmable Tstats - Tier 2'!U35+'Residential Energy Assessments'!U35+'Comm 95+% Furnace - NEW'!U35+'Comm 95+% Furnace - Replace'!U35+'Comm Custom'!U35,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V35+'Res .95+% Res Furnace - Replace'!V35+'Programmable Tstats - Tier 1'!V35+'Programmable Tstats - Tier 2'!V35+'Residential Energy Assessments'!V35+'Comm 95+% Furnace - NEW'!V35+'Comm 95+% Furnace - Replace'!V35+'Comm Custom'!V35,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X35+'Res .95+% Res Furnace - Replace'!X35+'Programmable Tstats - Tier 1'!X35+'Programmable Tstats - Tier 2'!X35+'Residential Energy Assessments'!X35+'Comm 95+% Furnace - NEW'!X35+'Comm 95+% Furnace - Replace'!X35+'Comm Custom'!X35,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y35+'Res .95+% Res Furnace - Replace'!Y35+'Programmable Tstats - Tier 1'!Y35+'Programmable Tstats - Tier 2'!Y35+'Residential Energy Assessments'!Y35+'Comm 95+% Furnace - NEW'!Y35+'Comm 95+% Furnace - Replace'!Y35+'Comm Custom'!Y35,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z35+'Res .95+% Res Furnace - Replace'!Z35+'Programmable Tstats - Tier 1'!Z35+'Programmable Tstats - Tier 2'!Z35+'Residential Energy Assessments'!Z35+'Comm 95+% Furnace - NEW'!Z35+'Comm 95+% Furnace - Replace'!Z35+'Comm Custom'!Z35,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA35+'Res .95+% Res Furnace - Replace'!AA35+'Programmable Tstats - Tier 1'!AA35+'Programmable Tstats - Tier 2'!AA35+'Residential Energy Assessments'!AA35+'Comm 95+% Furnace - NEW'!AA35+'Comm 95+% Furnace - Replace'!AA35+'Comm Custom'!AA35,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB35+'Res .95+% Res Furnace - Replace'!AB35+'Programmable Tstats - Tier 1'!AB35+'Programmable Tstats - Tier 2'!AB35+'Residential Energy Assessments'!AB35+'Comm 95+% Furnace - NEW'!AB35+'Comm 95+% Furnace - Replace'!AB35+'Comm Custom'!AB35,0)","v":0},null,null,2041,{"$f":"+R35","v":0},{"$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,{"$f":"+AH35-AL35","v":0},null,null,2041,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU35+'Res .95+% Res Furnace - Replace'!AU35+'Programmable Tstats - Tier 1'!AU35+'Programmable Tstats - Tier 2'!AU35+'Residential Energy Assessments'!AU35+'Comm 95+% Furnace - NEW'!AU35+'Comm 95+% Furnace - Replace'!AU35+'Comm Custom'!AU35,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW35+'Res .95+% Res Furnace - Replace'!AW35+'Programmable Tstats - Tier 1'!AW35+'Programmable Tstats - Tier 2'!AW35+'Residential Energy Assessments'!AW35+'Comm 95+% Furnace - NEW'!AW35+'Comm 95+% Furnace - Replace'!AW35+'Comm Custom'!AW35,0)","v":0},null,null,{"$f":"ROUND(AR35+AS35+AU35+AW35+AY35,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB35+'Res .95+% Res Furnace - Replace'!BB35+'Programmable Tstats - Tier 1'!BB35+'Programmable Tstats - Tier 2'!BB35+'Residential Energy Assessments'!BB35+'Comm 95+% Furnace - NEW'!BB35+'Comm 95+% Furnace - Replace'!BB35+'Comm Custom'!BB35,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC35+'Res .95+% Res Furnace - Replace'!BC35+'Programmable Tstats - Tier 1'!BC35+'Programmable Tstats - Tier 2'!BC35+'Residential Energy Assessments'!BC35+'Comm 95+% Furnace - NEW'!BC35+'Comm 95+% Furnace - Replace'!BC35+'Comm Custom'!BC35,0)","v":0},{"$f":"BB35+BC35","v":0},{"$f":"AZ35-BD35","v":0},null,null,2041,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI35+'Res .95+% Res Furnace - Replace'!BI35+'Programmable Tstats - Tier 1'!BI35+'Programmable Tstats - Tier 2'!BI35+'Residential Energy Assessments'!BI35+'Comm 95+% Furnace - NEW'!BI35+'Comm 95+% Furnace - Replace'!BI35+'Comm Custom'!BI35,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ35+'Res .95+% Res Furnace - Replace'!BJ35+'Programmable Tstats - Tier 1'!BJ35+'Programmable Tstats - Tier 2'!BJ35+'Residential Energy Assessments'!BJ35+'Comm 95+% Furnace - NEW'!BJ35+'Comm 95+% Furnace - Replace'!BJ35+'Comm Custom'!BJ35,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL35+'Res .95+% Res Furnace - Replace'!BL35+'Programmable Tstats - Tier 1'!BL35+'Programmable Tstats - Tier 2'!BL35+'Residential Energy Assessments'!BL35+'Comm 95+% Furnace - NEW'!BL35+'Comm 95+% Furnace - Replace'!BL35+'Comm Custom'!BL35,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN35+'Res .95+% Res Furnace - Replace'!BN35+'Programmable Tstats - Tier 1'!BN35+'Programmable Tstats - Tier 2'!BN35+'Residential Energy Assessments'!BN35+'Comm 95+% Furnace - NEW'!BN35+'Comm 95+% Furnace - Replace'!BN35+'Comm Custom'!BN35,0)","v":0},null,{"$f":"BI35+BL35+BN35+BO35","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR35+'Res .95+% Res Furnace - Replace'!BR35+'Programmable Tstats - Tier 1'!BR35+'Programmable Tstats - Tier 2'!BR35+'Residential Energy Assessments'!BR35+'Comm 95+% Furnace - NEW'!BR35+'Comm 95+% Furnace - Replace'!BR35+'Comm Custom'!BR35,0)","v":0},null,{"$f":"BP35-BR35","v":0},null,null,2041,0,{"$f":"U35","v":0},{"$f":"AU35","v":0},{"$f":"SUM(BX35:BZ35)","v":0},null,{"$f":"BB35","v":0},{"$f":"BC35","v":0},{"$f":"SUM(CC35:CD35)","v":0},null,{"$f":"CA35-CE35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":7}]
["10) Non Gas Fuel Environmental Damage Factor =",null,null,null,"26) Distribution Delivery Charge",null,null,null,null,22,null,2042,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M36+'Res .95+% Res Furnace - Replace'!M36+'Programmable Tstats - Tier 1'!M36+'Programmable Tstats - Tier 2'!M36+'Residential Energy Assessments'!M36+'Comm 95+% Furnace - NEW'!M36+'Comm 95+% Furnace - Replace'!M36+'Comm Custom'!M36,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O36+'Res .95+% Res Furnace - Replace'!O36+'Programmable Tstats - Tier 1'!O36+'Programmable Tstats - Tier 2'!O36+'Residential Energy Assessments'!O36+'Comm 95+% Furnace - NEW'!O36+'Comm 95+% Furnace - Replace'!O36+'Comm Custom'!O36,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q36+'Res .95+% Res Furnace - Replace'!Q36+'Programmable Tstats - Tier 1'!Q36+'Programmable Tstats - Tier 2'!Q36+'Residential Energy Assessments'!Q36+'Comm 95+% Furnace - NEW'!Q36+'Comm 95+% Furnace - Replace'!Q36+'Comm Custom'!Q36,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R36+'Res .95+% Res Furnace - Replace'!R36+'Programmable Tstats - Tier 1'!R36+'Programmable Tstats - Tier 2'!R36+'Residential Energy Assessments'!R36+'Comm 95+% Furnace - NEW'!R36+'Comm 95+% Furnace - Replace'!R36+'Comm Custom'!R36,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S36+'Res .95+% Res Furnace - Replace'!S36+'Programmable Tstats - Tier 1'!S36+'Programmable Tstats - Tier 2'!S36+'Residential Energy Assessments'!S36+'Comm 95+% Furnace - NEW'!S36+'Comm 95+% Furnace - Replace'!S36+'Comm Custom'!S36,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U36+'Res .95+% Res Furnace - Replace'!U36+'Programmable Tstats - Tier 1'!U36+'Programmable Tstats - Tier 2'!U36+'Residential Energy Assessments'!U36+'Comm 95+% Furnace - NEW'!U36+'Comm 95+% Furnace - Replace'!U36+'Comm Custom'!U36,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V36+'Res .95+% Res Furnace - Replace'!V36+'Programmable Tstats - Tier 1'!V36+'Programmable Tstats - Tier 2'!V36+'Residential Energy Assessments'!V36+'Comm 95+% Furnace - NEW'!V36+'Comm 95+% Furnace - Replace'!V36+'Comm Custom'!V36,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X36+'Res .95+% Res Furnace - Replace'!X36+'Programmable Tstats - Tier 1'!X36+'Programmable Tstats - Tier 2'!X36+'Residential Energy Assessments'!X36+'Comm 95+% Furnace - NEW'!X36+'Comm 95+% Furnace - Replace'!X36+'Comm Custom'!X36,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y36+'Res .95+% Res Furnace - Replace'!Y36+'Programmable Tstats - Tier 1'!Y36+'Programmable Tstats - Tier 2'!Y36+'Residential Energy Assessments'!Y36+'Comm 95+% Furnace - NEW'!Y36+'Comm 95+% Furnace - Replace'!Y36+'Comm Custom'!Y36,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z36+'Res .95+% Res Furnace - Replace'!Z36+'Programmable Tstats - Tier 1'!Z36+'Programmable Tstats - Tier 2'!Z36+'Residential Energy Assessments'!Z36+'Comm 95+% Furnace - NEW'!Z36+'Comm 95+% Furnace - Replace'!Z36+'Comm Custom'!Z36,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA36+'Res .95+% Res Furnace - Replace'!AA36+'Programmable Tstats - Tier 1'!AA36+'Programmable Tstats - Tier 2'!AA36+'Residential Energy Assessments'!AA36+'Comm 95+% Furnace - NEW'!AA36+'Comm 95+% Furnace - Replace'!AA36+'Comm Custom'!AA36,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB36+'Res .95+% Res Furnace - Replace'!AB36+'Programmable Tstats - Tier 1'!AB36+'Programmable Tstats - Tier 2'!AB36+'Residential Energy Assessments'!AB36+'Comm 95+% Furnace - NEW'!AB36+'Comm 95+% Furnace - Replace'!AB36+'Comm Custom'!AB36,0)","v":0},null,null,2042,0,0,0,null,0,0,0,null,0,null,null,2042,0,0,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU36+'Res .95+% Res Furnace - Replace'!AU36+'Programmable Tstats - Tier 1'!AU36+'Programmable Tstats - Tier 2'!AU36+'Residential Energy Assessments'!AU36+'Comm 95+% Furnace - NEW'!AU36+'Comm 95+% Furnace - Replace'!AU36+'Comm Custom'!AU36,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW36+'Res .95+% Res Furnace - Replace'!AW36+'Programmable Tstats - Tier 1'!AW36+'Programmable Tstats - Tier 2'!AW36+'Residential Energy Assessments'!AW36+'Comm 95+% Furnace - NEW'!AW36+'Comm 95+% Furnace - Replace'!AW36+'Comm Custom'!AW36,0)","v":0},null,null,0,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB36+'Res .95+% Res Furnace - Replace'!BB36+'Programmable Tstats - Tier 1'!BB36+'Programmable Tstats - Tier 2'!BB36+'Residential Energy Assessments'!BB36+'Comm 95+% Furnace - NEW'!BB36+'Comm 95+% Furnace - Replace'!BB36+'Comm Custom'!BB36,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC36+'Res .95+% Res Furnace - Replace'!BC36+'Programmable Tstats - Tier 1'!BC36+'Programmable Tstats - Tier 2'!BC36+'Residential Energy Assessments'!BC36+'Comm 95+% Furnace - NEW'!BC36+'Comm 95+% Furnace - Replace'!BC36+'Comm Custom'!BC36,0)","v":0},0,0,null,null,2042,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI36+'Res .95+% Res Furnace - Replace'!BI36+'Programmable Tstats - Tier 1'!BI36+'Programmable Tstats - Tier 2'!BI36+'Residential Energy Assessments'!BI36+'Comm 95+% Furnace - NEW'!BI36+'Comm 95+% Furnace - Replace'!BI36+'Comm Custom'!BI36,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ36+'Res .95+% Res Furnace - Replace'!BJ36+'Programmable Tstats - Tier 1'!BJ36+'Programmable Tstats - Tier 2'!BJ36+'Residential Energy Assessments'!BJ36+'Comm 95+% Furnace - NEW'!BJ36+'Comm 95+% Furnace - Replace'!BJ36+'Comm Custom'!BJ36,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL36+'Res .95+% Res Furnace - Replace'!BL36+'Programmable Tstats - Tier 1'!BL36+'Programmable Tstats - Tier 2'!BL36+'Residential Energy Assessments'!BL36+'Comm 95+% Furnace - NEW'!BL36+'Comm 95+% Furnace - Replace'!BL36+'Comm Custom'!BL36,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN36+'Res .95+% Res Furnace - Replace'!BN36+'Programmable Tstats - Tier 1'!BN36+'Programmable Tstats - Tier 2'!BN36+'Residential Energy Assessments'!BN36+'Comm 95+% Furnace - NEW'!BN36+'Comm 95+% Furnace - Replace'!BN36+'Comm Custom'!BN36,0)","v":0},null,0,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR36+'Res .95+% Res Furnace - Replace'!BR36+'Programmable Tstats - Tier 1'!BR36+'Programmable Tstats - Tier 2'!BR36+'Residential Energy Assessments'!BR36+'Comm 95+% Furnace - NEW'!BR36+'Comm 95+% Furnace - Replace'!BR36+'Comm Custom'!BR36,0)","v":0},null,0,null,null,2042,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":8}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,null,null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":148585},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":760797},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":468474},{"$f":"SUM(AB14:AB36)","v":292323},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":760797},null,null,null,{"$f":"SUM(AL14:AL36)","v":186528},null,{"$f":"SUM(AN14:AN36)","v":574269},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":1148853},null,null,null,{"$f":"SUM(BD14:BD36)","v":475937},{"$f":"SUM(BE14:BE36)","v":672916},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":148585},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":2757208},null,{"$f":"SUM(BR14:BR36)","v":463724},null,{"$f":"SUM(BT14:BT36)","v":2293484},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":1079950},null,null,null,{"$f":"SUM(CE14:CE36)","v":475937},null,{"$f":"SUM(CG14:CG36)","v":604013}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$26","v":0.1032},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$41,V15:V36),0)","v":414935},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":337042},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":77893},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":414935},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":186528},null,{"$f":"+AH39-AL39","v":228407},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":908225},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":475937},{"$f":"AZ39-BD39","v":432288},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":1267645},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":463724},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":803921},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":580111},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":475937},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":104174}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":9}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$27","v":7.2160000000000002E-2},null,"Test Results","NPV","B/C",null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":77893},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":228407},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":432288},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":803921},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":104174},null,null,null,null,null,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":10}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":77893},{"$f":"N42","v":1.23},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":1.23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":2.2200000000000002},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":1.91},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,20)","v":2.7336195668112899},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":1.22},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":11}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":2.4700000000000003E-2},null,"Utility Cost Test",{"$f":"AG41","v":228407},{"$f":"AG42","v":2.2200000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":12}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":432288},{"$f":"AS42","v":1.91},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2020},null,"Participant Test",{"$f":"BJ41","v":803921},{"$f":"BJ42","v":2.7336195668112899},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":104174},{"$f":"BY42","v":1.22},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2020},null,null,null,null,null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
[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,"(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,"(I)","= (G) - (H)",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,"(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,"(E)","= Table 3 (H)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":13}]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",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,{"$f":"$J28","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(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,"(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,{"$f":"$J29","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,"(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,null,null,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,{"$f":"+V57/AA57","v":{"$error":"#DIV/0!"}}]

{"sheet":"Res .95+% Res Furnace - NEW","index":7,"n_rows":52,"n_cols":106,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:","Residential 95+% AFUE Furnace - New",null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Residential 95+% AFUE Furnace - New"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Residential 95+% AFUE Furnace - New"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Residential 95+% AFUE Furnace - New"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Residential 95+% AFUE Furnace - New"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Residential 95+% AFUE Furnace - New"}]
["Program Years:",{"$f":"'Total Program'!$B$6","v":2020}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2020},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$7","v":6.0880000000000001},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M11","v":5087},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'!I11","v":72600},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$9","v":0.12422999999999999},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":77687}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$47-$C$45","v":0},null,{"$f":"$C$47","v":2020},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":1087},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":2.516},{"$f":"ROUND(M14*N14,0)","v":2735},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":2735},{"$f":"ROUND(M14*$C$23,1)","v":10.9},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":149},{"$f":"ROUND(S14*T14,0)","v":1624},{"$f":"ROUND(+U14+R14,0)","v":4359},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":1.8360000000000001},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":1577},{"$f":"ROUND($F$11,0)","v":5087},{"$f":"ROUND($F$12,0)","v":72600},{"$f":"SUM(X14:Z14)","v":79264},{"$f":"V14-AA14","v":-74905},null,null,{"$f":"$C$47","v":2020},{"$f":"+R14","v":2735},{"$f":"+U14","v":1624},{"$f":"+AG14+AF14","v":4359},null,{"$f":"ROUND(Y14,0)","v":5087},{"$f":"ROUND(Z14,0)","v":72600},{"$f":"SUM(AJ14:AK14)","v":77687},null,{"$f":"+AH14-AL14","v":-73328},null,null,{"$f":"$C$47","v":2020},{"$f":"AF14","v":2735},{"$f":"+AG14","v":1624},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.9000000000000001E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":5053},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":0.38},{"$f":"ROUND(AV14*M14,0)","v":413},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":9825},null,{"$f":"ROUND($F$13,0)","v":77687},{"$f":"ROUND((F15*F30)-Z14,0)","v":7986},{"$f":"BB14+BC14","v":85673},{"$f":"AZ14-BD14","v":-75848},null,null,{"$f":"$C$47","v":2020},{"$f":"+F12","v":72600},{"$f":"+M14","v":1087},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":6.0880000000000001},{"$f":"ROUND(BJ14*BK14,0)","v":6618},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.124},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":21606},null,{"$f":"BI14+BL14+BN14+BO14","v":100824},null,{"$f":"ROUND(F15*F30,0)","v":80586},null,{"$f":"BP14-BR14","v":20238},null,null,{"$f":"$C$47","v":2020},{"$f":"$R14","v":2735},{"$f":"U14","v":1624},{"$f":"AU14","v":5053},{"$f":"SUM(BX14:BZ14)","v":9412},null,{"$f":"BB14","v":77687},{"$f":"BC14","v":7986},{"$f":"SUM(CC14:CD14)","v":85673},null,{"$f":"CA14-CE14","v":-76261}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$D$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!K10,0)","v":333},null,null,null,{"$f":"J14+1","v":1},null,{"$f":"L14+1","v":2021},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":1087},{"$f":"ROUND($C$17*(1+$C$18)^J15,3)","v":2.6040000000000001},{"$f":"ROUND(M15*N15,0)","v":2831},0,{"$f":"ROUND(M15*P15,0)","v":0},{"$f":"O15+Q15","v":2831},{"$f":"ROUND(M15*$C$23,1)","v":10.9},{"$f":"ROUND($C$20*(1+$C$21)^J15,0)","v":150},{"$f":"ROUND(S15*T15,0)","v":1635},{"$f":"ROUND(+U15+R15,0)","v":4466},{"$f":"ROUND($H$36*(1+$C$11)^J15,3)","v":1.9},{"$f":"ROUND((1-$H$38)*(W15*M15),0)","v":1632},{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},{"$f":"SUM(X15:Z15)","v":1632},{"$f":"V15-AA15","v":2834},null,null,{"$f":"AE14+1","v":2021},{"$f":"+R15","v":2831},{"$f":"+U15","v":1635},{"$f":"+AG15+AF15","v":4466},null,{"$f":"ROUND(Y15,0)","v":0},0,{"$f":"SUM(AJ15:AK15)","v":0},null,{"$f":"+AH15-AL15","v":4466},null,null,{"$f":"AQ14+1","v":2021},2831,1635,{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J15,3)","v":0.03},{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":5227},{"$f":"ROUND($C$33*(1+$C$34)^J15,3)","v":0.38800000000000001},{"$f":"ROUND(AV15*M15,0)","v":422},null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":10115},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},{"$f":"AZ15-BD15","v":10115},null,null,{"$f":"BH14+1","v":2021},{"$f":"+G12","v":0},1087,{"$f":"ROUND($C$10*(1+$C$11)^J15,3)","v":6.3010000000000002},{"$f":"ROUND(BJ15*BK15,0)","v":6849},{"$f":"ROUND($C$13*(1+$C$14)^J15,3)","v":0.129},{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":22477},null,{"$f":"BI15+BL15+BN15+BO15","v":29326},null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":29326},null,null,{"$f":"BW14+1","v":2021},2831,{"$f":"U15","v":1635},{"$f":"AU15","v":5227},{"$f":"SUM(BX15:BZ15)","v":9693},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":9693}]
[null,null,null,null,null,null,null,null,null,2,null,2022,{"$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$30,0),0)","v":1087},{"$f":"ROUND($C$17*(1+$C$18)^J16,3)","v":2.6949999999999998},{"$f":"ROUND(M16*N16,0)","v":2929},0,0,{"$f":"O16+Q16","v":2929},10.9,152,{"$f":"ROUND(S16*T16,0)","v":1657},4586,1.9670000000000001,{"$f":"ROUND((1-$H$38)*(W16*M16),0)","v":1689},{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},1689,2897,null,null,2022,2929,1657,{"$f":"+AG16+AF16","v":4586},null,0,0,{"$f":"SUM(AJ16:AK16)","v":0},null,4586,null,null,2022,2929,1657,3.1E-2,{"$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$30,0))*AT16,0)","v":5401},0.39700000000000002,432,null,null,10419,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,10419,null,null,2022,{"$f":"ROUND(H12,0)","v":0},1087,6.5220000000000002,{"$f":"ROUND(BJ16*BK16,0)","v":7089},0.13300000000000001,{"$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$30,0))*BM16,0)","v":23174},null,{"$f":"BI16+BL16+BN16+BO16","v":30263},null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,30263,null,null,2022,2929,1657,5401,9987,null,0,0,0,null,{"$f":"CA16-CE16","v":9987}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":2.516},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$D$35","v":0},null,null,null,3,null,2023,{"$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$30,0),0)","v":1087},2.79,3033,0,0,3033,10.9,153,1668,4701,{"$f":"ROUND($H$36*(1+$C$11)^J17,3)","v":2.036},{"$f":"ROUND((1-$H$38)*(W17*M17),0)","v":1748},0,0,1748,2953,null,null,2023,3033,1668,4701,null,0,0,0,null,4701,null,null,2023,3033,1668,3.3000000000000002E-2,{"$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$30,0))*AT17,0)","v":5750},0.40500000000000003,440,null,null,10891,null,0,0,0,10891,null,null,2023,0,1087,6.75,7337,0.13800000000000001,{"$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$30,0))*BM17,0)","v":24045},null,31382,null,{"$f":"+BC17","v":0},null,31382,null,null,2023,3033,1668,5750,10451,null,0,0,0,null,10451]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$38","v":0},null,null,null,4,null,2024,{"$f":"ROUND(IF($C$47+$F$23>L18,$F$25*$F$30,0)+IF($C$48+$G$23>L18,$G$25*$G$30,0)+IF($C$49+$H$23>L18,$H$25*$H$30,0),0)","v":1087},2.887,3138,0,0,3138,10.9,155,1690,{"$f":"ROUND(+U18+R18,0)","v":4828},2.1070000000000002,1809,0,0,1809,3019,null,null,2024,3138,1690,4828,null,0,0,0,null,4828,null,null,2024,3138,1690,3.4000000000000002E-2,5924,0.41399999999999998,450,null,null,11202,null,0,0,0,11202,null,null,2024,0,1087,6.9859999999999998,7594,0.14299999999999999,24916,null,32510,null,0,null,32510,null,null,2024,3138,1690,5924,10752,null,0,0,0,null,10752,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,5,null,2025,1087,2.988,3248,0,0,3248,10.9,156,1700,4948,2.181,1873,0,0,1873,3075,null,null,2025,3248,1700,4948,null,0,0,0,null,4948,null,null,2025,3248,1700,3.5000000000000003E-2,6098,0.42299999999999999,460,null,null,11506,null,0,0,0,11506,null,null,2025,0,1087,7.2309999999999999,7860,0.14799999999999999,25788,null,33648,null,0,null,33648,null,null,2025,3248,1700,6098,11046,null,0,0,0,null,11046]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":148.86000000000001},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$D$41","v":0},null,null,null,6,null,2026,1087,3.093,3362,0,0,3362,10.9,158,1722,5084,{"$f":"ROUND($H$36*(1+$C$11)^J20,3)","v":2.2570000000000001},1938,0,0,1938,3146,null,null,2026,3362,1722,5084,null,0,0,0,null,5084,null,null,2026,3362,1722,3.5999999999999997E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ20,$F$27*$F$30,0)+IF($C$48+$G$23>AQ20,$G$27*$G$30,0)+IF($C$49+$H$23>AQ20,$H$27*$H$30,0))*AT20,0)","v":6273},0.432,470,null,null,11827,null,0,0,0,11827,null,null,2026,0,1087,7.484,8135,0.153,{"$f":"ROUND((IF($C$47+$F$23>BH20,$F$27*$F$30,0)+IF($C$49+$H$23>BH20,$H$27*$H$30,0)+IF($C$48+$G$23>BH20,$G$27*$G$30,0))*BM20,0)","v":26659},null,34794,null,0,null,34794,null,null,2026,3362,1722,6273,11357,null,0,0,0,null,11357]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$44","v":0},null,null,null,7,null,2027,1087,3.2010000000000001,3479,0,0,3479,10.9,160,1744,5223,2.3359999999999999,2006,0,0,2006,3217,null,null,2027,3479,1744,5223,null,0,0,0,null,5223,null,null,2027,3479,1744,3.6999999999999998E-2,6447,0.441,479,null,null,12149,null,0,0,0,12149,null,null,2027,0,1087,7.7460000000000004,8420,0.158,27530,null,35950,null,0,null,35950,null,null,2027,3479,1744,6447,11670,null,0,0,0,null,11670,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":0}]
[null,null,null,null,null,null,null,null,null,8,null,2028,1087,3.3130000000000002,3601,0,0,3601,10.9,161,1755,5356,2.4180000000000001,2076,0,0,2076,3280,null,null,2028,3601,1755,5356,null,0,0,0,null,5356,null,null,2028,3601,1755,3.9E-2,6795,0.45100000000000001,490,null,null,12641,null,0,0,0,12641,null,null,2028,0,1087,8.0169999999999995,8714,0.16400000000000001,28575,null,37289,null,0,null,37289,null,null,2028,3601,1755,6795,12151,null,0,0,0,null,12151,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":1}]
["5) Peak Reduction Factor = ",null,{"$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,9,null,2029,1087,3.4289999999999998,3727,0,0,3727,10.9,163,1777,5504,2.5019999999999998,2149,0,0,2149,3355,null,null,2029,3727,1777,5504,null,0,0,0,null,5504,null,null,2029,3727,1777,0.04,6970,0.46100000000000002,501,null,null,12975,null,0,0,0,12975,null,null,2029,0,1087,8.2970000000000006,9019,0.16900000000000001,29447,null,38466,null,0,null,38466,null,null,2029,3727,1777,6970,12474,null,0,0,0,null,12474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":2}]
[null,null,null,null,null,null,null,null,null,10,null,2030,1087,3.5489999999999999,3858,0,0,3858,10.9,164,1788,5646,2.59,2224,0,0,2224,3422,null,null,2030,3858,1788,5646,null,0,0,0,null,5646,null,null,2030,3858,1788,4.1000000000000002E-2,7144,0.47099999999999997,512,null,null,13302,null,0,0,0,13302,null,null,2030,0,1087,8.5879999999999992,9335,0.17499999999999999,30492,null,39827,null,0,null,39827,null,null,2030,3858,1788,7144,{"$f":"SUM(BX24:BZ24)","v":12790},null,0,0,0,null,12790,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":3}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"+ROUND(F32/F30,3)","v":4.492},null,null,null,11,null,2031,1087,3.673,3993,0,0,3993,10.9,166,1809,5802,2.681,2302,0,0,2302,3500,null,null,2031,3993,1809,5802,null,0,0,0,null,5802,null,null,2031,3993,1809,4.2999999999999997E-2,7492,0.48099999999999998,{"$f":"ROUND(AV25*M25,0)","v":523},null,null,13817,null,0,0,0,13817,null,null,2031,0,1087,8.8879999999999999,9661,0.18099999999999999,31537,null,41198,null,0,null,41198,null,null,2031,3993,1809,7492,13294,null,0,0,0,null,13294]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,12,null,2032,1087,{"$f":"ROUND($C$17*(1+$C$18)^J26,3)","v":3.802},4133,0,0,4133,10.9,168,1831,5964,2.774,2382,0,0,2382,3582,null,null,2032,4133,1831,5964,null,0,0,0,null,5964,null,null,2032,4133,1831,4.3999999999999997E-2,7667,0.49099999999999999,{"$f":"ROUND(AV26*M26,0)","v":534},null,null,14165,null,0,0,0,14165,null,null,2032,0,1087,9.1989999999999998,9999,0.188,32757,null,42756,null,0,null,42756,null,null,2032,4133,1831,7667,13631,null,0,0,0,null,13631]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H10","v":720},null,null,null,13,null,2033,1087,3.9350000000000001,4277,0,0,4277,10.9,169,{"$f":"ROUND(S27*T27,0)","v":1842},6119,{"$f":"ROUND($H$36*(1+$C$11)^J27,3)","v":2.871},2465,0,0,2465,3654,null,null,2033,4277,1842,6119,null,0,0,0,null,6119,null,null,2033,4277,1842,4.5999999999999999E-2,8015,0.502,546,null,null,14680,null,0,0,0,14680,null,null,2033,0,1087,9.5210000000000008,10349,0.19400000000000001,33803,null,44152,null,0,null,44152,null,null,2033,4277,1842,8015,14134,null,0,0,0,null,14134]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":2.7380000000000002E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2034,1087,4.0730000000000004,4427,0,0,4427,10.9,171,1864,6291,2.972,2552,0,0,2552,3739,null,null,2034,4427,1864,6291,null,0,0,0,null,6291,null,null,2034,4427,1864,4.8000000000000001E-2,8364,0.51300000000000001,558,null,null,15213,null,0,0,0,15213,null,null,2034,0,1087,9.8550000000000004,10712,0.20100000000000001,35022,null,45734,null,0,null,45734,null,null,2034,4427,1864,8364,14655,null,0,0,0,null,14655]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":3.5000000000000003E-2},null,null,null,null,null,null,15,null,2035,1087,4.2149999999999999,4582,0,0,4582,10.9,173,1886,6468,3.0760000000000001,{"$f":"ROUND((1-$H$38)*(W29*M29),0)","v":2641},0,0,2641,3827,null,null,2035,4582,1886,6468,null,0,0,0,null,6468,null,null,2035,4582,1886,4.9000000000000002E-2,8538,0.52400000000000002,570,null,null,15576,null,0,0,0,15576,null,null,2035,0,1087,10.199999999999999,11087,0.20799999999999999,36242,null,47329,null,0,null,47329,null,null,2035,4582,1886,8538,15006,null,0,0,0,null,15006]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C10,0)","v":242},null,null,null,16,null,2036,1087,4.3630000000000004,4743,0,0,4743,10.9,175,1908,{"$f":"ROUND(+U30+R30,0)","v":6651},3.1840000000000002,{"$f":"ROUND((1-$H$38)*(W30*M30),0)","v":2734},0,0,2734,3917,null,null,2036,4743,1908,6651,null,0,0,0,null,6651,null,null,2036,4743,1908,5.0999999999999997E-2,8886,0.53500000000000003,582,null,null,16119,null,0,0,0,16119,null,null,2036,0,1087,10.557,11475,0.215,37462,null,48937,null,0,null,48937,null,null,2036,4743,1908,8886,15537,null,0,0,0,null,15537,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":4}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":6.7000000000000004E-2},null,null,null,null,null,null,17,null,2037,{"$f":"ROUND(IF($C$47+$F$23>L31,$F$25*$F$30,0)+IF($C$48+$G$23>L31,$G$25*$G$30,0)+IF($C$49+$H$23>L31,$H$25*$H$30,0),0)","v":1087},4.5149999999999997,4908,0,0,4908,10.9,176,1918,{"$f":"ROUND(+U31+R31,0)","v":6826},3.2949999999999999,2830,0,0,2830,3996,null,null,2037,4908,1918,6826,null,0,0,0,null,6826,null,null,2037,4908,1918,5.2999999999999999E-2,9235,0.54600000000000004,594,null,null,16655,null,0,0,0,16655,null,null,2037,0,1087,10.926,11877,0.223,38856,null,50733,null,0,null,50733,null,null,2037,4908,1918,9235,16061,null,0,0,0,null,16061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":5}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G11","v":1087},null,null,null,18,null,2038,1087,4.673,5080,0,0,5080,10.9,178,1940,7020,3.41,2928,0,0,2928,4092,null,null,2038,5080,1940,7020,null,0,0,0,null,7020,null,null,2038,5080,1940,5.5E-2,9583,0.55800000000000005,607,null,null,17210,null,0,0,0,17210,null,null,2038,0,1087,11.308,12292,0.23100000000000001,40249,null,52541,null,0,null,52541,null,null,2038,5080,1940,9583,16603,null,0,0,0,null,16603,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":6}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":0.38},null,null,null,null,null,null,19,null,2039,1087,4.8369999999999997,5258,0,0,5258,10.9,180,1962,7220,3.53,3031,0,0,3031,4189,null,null,2039,5258,1962,7220,null,0,0,0,null,7220,null,null,2039,5258,1962,5.6000000000000001E-2,9757,0.56999999999999995,620,null,null,17597,null,0,0,0,17597,null,null,2039,0,1087,11.704000000000001,12722,0.23899999999999999,41643,null,54365,null,0,null,54365,null,null,2039,5258,1962,9757,16977,null,0,0,0,null,16977]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":2.1600000000000001E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!L10,0)","v":300},null,null,null,20,null,2040,{"$f":"ROUND(IF($C$47+$F$23>L34,$F$25*$F$30,0)+IF($C$48+$G$23>L34,$G$25*$G$30,0)+IF($C$49+$H$23>L34,$H$25*$H$30,0),0)","v":0},5.0060000000000002,0,0,0,0,0,182,0,0,3.653,0,0,0,0,0,null,null,2040,{"$f":"+R34","v":0},0,0,null,0,0,0,null,0,null,null,2040,0,0,5.8000000000000003E-2,0,0.58299999999999996,0,null,null,0,null,0,0,0,0,null,null,2040,0,0,12.114000000000001,0,0.247,0,null,0,null,0,null,0,null,null,2040,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2041,{"$f":"ROUND(IF($C$47+$F$23>L35,$F$25*$F$30,0)+IF($C$48+$G$23>L35,$G$25*$G$30,0)+IF($C$49+$H$23>L35,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J35,3)","v":5.1820000000000004},{"$f":"ROUND(M35*N35,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J35,3)","v":0},{"$f":"ROUND(M35*P35,0)","v":0},{"$f":"O35+Q35","v":0},{"$f":"ROUND(M35*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J35,0)","v":183},{"$f":"ROUND(S35*T35,0)","v":0},{"$f":"ROUND(+U35+R35,0)","v":0},{"$f":"ROUND($H$36*(1+$C$11)^J35,3)","v":3.7810000000000001},{"$f":"ROUND((1-$H$38)*(W35*M35),0)","v":0},0,0,{"$f":"SUM(X35:Z35)","v":0},{"$f":"V35-AA35","v":0},null,null,2041,{"$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,2041,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":0.06},{"$f":"ROUND((IF($C$47+$F$23>$AQ35,$F$27*$F$30,0)+IF($C$48+$G$23>AQ35,$G$27*$G$30,0)+IF($C$49+$H$23>AQ35,$H$27*$H$30,0))*AT35,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J35,3)","v":0.59499999999999997},{"$f":"ROUND(AV35*M35,0)","v":0},null,null,{"$f":"ROUND(AR35+AS35+AU35+AW35+AY35,0)","v":0},null,0,0,{"$f":"BB35+BC35","v":0},{"$f":"AZ35-BD35","v":0},null,null,2041,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":12.538},{"$f":"ROUND(BJ35*BK35,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J35,3)","v":0.25600000000000001},{"$f":"ROUND((IF($C$47+$F$23>BH35,$F$27*$F$30,0)+IF($C$49+$H$23>BH35,$H$27*$H$30,0)+IF($C$48+$G$23>BH35,$G$27*$G$30,0))*BM35,0)","v":0},null,{"$f":"BI35+BL35+BN35+BO35","v":0},null,{"$f":"+BC35","v":0},null,{"$f":"BP35-BR35","v":0},null,null,2041,0,{"$f":"U35","v":0},{"$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,{"$f":"CA35-CE35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":7}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!$D$58","v":1.8360000000000001},null,22,null,2042,{"$f":"ROUND(IF($C$47+$F$23>L36,$F$25*$F$30,0)+IF($C$48+$G$23>L36,$G$25*$G$30,0)+IF($C$49+$H$23>L36,$H$25*$H$30,0),0)","v":0},5.3630000000000004,0,0,0,0,0,185,0,{"$f":"ROUND(+U36+R36,0)","v":0},3.9129999999999998,0,0,0,0,0,null,null,2042,0,0,0,null,0,0,0,null,0,null,null,2042,{"$f":"AF36","v":0},0,6.3E-2,0,0.60799999999999998,0,null,null,0,null,0,0,0,0,null,null,2042,0,0,12.977,0,0.26500000000000001,0,null,0,null,0,null,{"$f":"BP36-BR36","v":0},null,null,2042,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":8}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!$D$59","v":0.21},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":21740},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":113062},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":122273},{"$f":"SUM(AB14:AB36)","v":-9211},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":113062},null,null,null,{"$f":"SUM(AL14:AL36)","v":77687},null,{"$f":"SUM(AN14:AN36)","v":35375},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":267884},null,null,null,{"$f":"SUM(BD14:BD36)","v":85673},{"$f":"SUM(BE14:BE36)","v":182211},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":21740},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":872024},null,{"$f":"SUM(BR14:BR36)","v":80586},null,{"$f":"SUM(BT14:BT36)","v":791438},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":257681},null,null,null,{"$f":"SUM(CE14:CE36)","v":85673},null,{"$f":"SUM(CG14:CG36)","v":172008}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$26","v":0.1032},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$41,V15:V36),0)","v":59443},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":100711},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":-41268},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":59443},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":77687},null,{"$f":"+AH39-AL39","v":-18244},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":209290},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":85673},{"$f":"AZ39-BD39","v":123617},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":402335},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":80586},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":321749},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":134054},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":85673},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":48381}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":9}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$27","v":7.2160000000000002E-2},null,"Test Results","NPV","B/C",null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":-41268},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":-18244},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":123617},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":321749},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":48381},null,null,null,null,null,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":10}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":-41268},{"$f":"N42","v":0.59},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":0.59},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":0.77},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":2.44},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":4.99},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":1.56},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":11}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":2.4700000000000003E-2},null,"Utility Cost Test",{"$f":"AG41","v":-18244},{"$f":"AG42","v":0.77},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":12}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":123617},{"$f":"AS42","v":2.44},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2020},null,"Participant Test",{"$f":"BJ41","v":321749},{"$f":"BJ42","v":4.99},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":48381},{"$f":"BY42","v":1.56},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2020},null,null,null,null,null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
[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,"(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,"(I)","= (G) - (H)",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,"(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,"(E)","= Table 3 (H)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":13}]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",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,{"$f":"$J28","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(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,"(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,{"$f":"$J29","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,"(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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)"]

{"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":"'Total Program'!$B$6","v":2020}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2020},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$7","v":6.0880000000000001},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M12","v":5548},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'!I12","v":79200},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$9","v":0.12422999999999999},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":84748}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$47-$C$45","v":0},null,{"$f":"$C$47","v":2020},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":4909},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":2.516},{"$f":"ROUND(M14*N14,0)","v":12351},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":12351},{"$f":"ROUND(M14*$C$23,1)","v":49.1},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":149},{"$f":"ROUND(S14*T14,0)","v":7316},{"$f":"ROUND(+U14+R14,0)","v":19667},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":1.8360000000000001},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":7120},{"$f":"ROUND($F$11,0)","v":5548},{"$f":"ROUND($F$12,0)","v":79200},{"$f":"SUM(X14:Z14)","v":91868},{"$f":"V14-AA14","v":-72201},null,null,{"$f":"$C$47","v":2020},{"$f":"+R14","v":12351},{"$f":"+U14","v":7316},{"$f":"+AG14+AF14","v":19667},null,{"$f":"ROUND(Y14,0)","v":5548},{"$f":"ROUND(Z14,0)","v":79200},{"$f":"SUM(AJ14:AK14)","v":84748},null,{"$f":"+AH14-AL14","v":-65081},null,null,{"$f":"$C$47","v":2020},{"$f":"AF14","v":12351},{"$f":"+AG14","v":7316},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.9000000000000001E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":5512},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":0.38},{"$f":"ROUND(AV14*M14,0)","v":1865},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":27044},null,{"$f":"ROUND($F$13,0)","v":84748},{"$f":"ROUND((F15*F30)-Z14,0)","v":228888},{"$f":"BB14+BC14","v":313636},{"$f":"AZ14-BD14","v":-286592},null,null,{"$f":"$C$47","v":2020},{"$f":"+F12","v":79200},{"$f":"+M14","v":4909},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":6.0880000000000001},{"$f":"ROUND(BJ14*BK14,0)","v":29886},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.124},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":23570},null,{"$f":"BI14+BL14+BN14+BO14","v":132656},null,{"$f":"ROUND(F15*F30,0)","v":308088},null,{"$f":"BP14-BR14","v":-175432},null,null,{"$f":"$C$47","v":2020},{"$f":"$R14","v":12351},{"$f":"U14","v":7316},{"$f":"AU14","v":5512},{"$f":"SUM(BX14:BZ14)","v":25179},null,{"$f":"BB14","v":84748},{"$f":"BC14","v":228888},{"$f":"SUM(CC14:CD14)","v":313636},null,{"$f":"CA14-CE14","v":-288457}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$D$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!K11,0)","v":1167},null,null,null,{"$f":"J14+1","v":1},null,{"$f":"L14+1","v":2021},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":4909},2.6040000000000001,12783,0,{"$f":"ROUND(M15*P15,0)","v":0},{"$f":"O15+Q15","v":12783},{"$f":"ROUND(M15*$C$23,1)","v":49.1},{"$f":"ROUND($C$20*(1+$C$21)^J15,0)","v":150},{"$f":"ROUND(S15*T15,0)","v":7365},{"$f":"ROUND(+U15+R15,0)","v":20148},{"$f":"ROUND($H$36*(1+$C$11)^J15,3)","v":1.9},{"$f":"ROUND((1-$H$38)*(W15*M15),0)","v":7368},{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},{"$f":"SUM(X15:Z15)","v":7368},{"$f":"V15-AA15","v":12780},null,null,{"$f":"AE14+1","v":2021},12783,7365,{"$f":"+AG15+AF15","v":20148},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,20148,null,null,{"$f":"AQ14+1","v":2021},12783,7365,{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J15,3)","v":0.03},{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":5702},{"$f":"ROUND($C$33*(1+$C$34)^J15,3)","v":0.38800000000000001},{"$f":"ROUND(AV15*M15,0)","v":1905},null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":27755},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},27755,null,null,{"$f":"BH14+1","v":2021},{"$f":"+G12","v":0},4909,{"$f":"ROUND($C$10*(1+$C$11)^J15,3)","v":6.3010000000000002},{"$f":"ROUND(BJ15*BK15,0)","v":30932},{"$f":"ROUND($C$13*(1+$C$14)^J15,3)","v":0.129},{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":24520},null,55452,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":55452},null,null,{"$f":"BW14+1","v":2021},12783,{"$f":"U15","v":7365},{"$f":"AU15","v":5702},{"$f":"SUM(BX15:BZ15)","v":25850},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":25850}]
[null,null,null,null,null,null,null,null,null,2,null,2022,{"$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$30,0),0)","v":4909},2.6949999999999998,13230,0,0,13230,49.1,152,{"$f":"ROUND(S16*T16,0)","v":7463},{"$f":"ROUND(+U16+R16,0)","v":20693},1.9670000000000001,7628,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},{"$f":"SUM(X16:Z16)","v":7628},{"$f":"V16-AA16","v":13065},null,null,2022,13230,7463,{"$f":"+AG16+AF16","v":20693},null,0,0,{"$f":"SUM(AJ16:AK16)","v":0},null,{"$f":"+AH16-AL16","v":20693},null,null,2022,13230,7463,3.1E-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$30,0))*AT16,0)","v":5892},0.39700000000000002,1949,null,null,{"$f":"ROUND(AR16+AS16+AU16+AW16+AY16,0)","v":28534},null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},{"$f":"BB16+BC16","v":0},28534,null,null,2022,{"$f":"ROUND(H12,0)","v":0},4909,6.5220000000000002,{"$f":"ROUND(BJ16*BK16,0)","v":32016},0.13300000000000001,{"$f":"ROUND((IF($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$30,0))*BM16,0)","v":25281},null,{"$f":"BI16+BL16+BN16+BO16","v":57297},null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,{"$f":"BP16-BR16","v":57297},null,null,2022,13230,7463,5892,{"$f":"SUM(BX16:BZ16)","v":26585},null,0,0,{"$f":"SUM(CC16:CD16)","v":0},null,{"$f":"CA16-CE16","v":26585}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":2.516},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$D$35","v":0},null,null,null,3,null,2023,{"$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$30,0),0)","v":4909},2.79,13696,0,0,13696,49.1,153,7512,21208,2.036,7896,0,0,7896,{"$f":"V17-AA17","v":13312},null,null,2023,13696,7512,21208,null,0,0,0,null,21208,null,null,2023,13696,7512,3.3000000000000002E-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$30,0))*AT17,0)","v":6273},0.40500000000000003,1988,null,null,29469,null,0,0,0,29469,null,null,2023,0,4909,6.75,33136,0.13800000000000001,{"$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$30,0))*BM17,0)","v":26231},null,59367,null,{"$f":"+BC17","v":0},null,59367,null,null,2023,13696,7512,6273,27481,null,0,0,0,null,27481]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$38","v":0},null,null,null,4,null,2024,4909,2.887,14172,0,0,14172,49.1,155,7611,21783,2.1070000000000002,8171,0,0,8171,13612,null,null,2024,14172,7611,21783,null,0,0,0,null,21783,null,null,2024,14172,7611,3.4000000000000002E-2,6463,0.41399999999999998,2032,null,null,30278,null,0,0,0,30278,null,null,2024,0,4909,6.9859999999999998,34294,0.14299999999999999,27181,null,61475,null,0,null,61475,null,null,2024,14172,7611,6463,28246,null,0,0,0,null,28246,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,5,null,2025,4909,2.988,14668,0,0,14668,49.1,156,7660,22328,2.181,8458,0,0,8458,13870,null,null,2025,14668,7660,22328,null,0,0,0,null,22328,null,null,2025,14668,7660,3.5000000000000003E-2,6653,0.42299999999999999,2077,null,null,31058,null,0,0,0,31058,null,null,2025,0,4909,7.2309999999999999,35497,0.14799999999999999,28132,null,63629,null,0,null,63629,null,null,2025,14668,7660,6653,28981,null,0,0,0,null,28981]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":148.86000000000001},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$D$41","v":0},null,null,null,6,null,2026,4909,3.093,15184,0,0,15184,49.1,158,7758,22942,2.2570000000000001,8753,0,0,8753,14189,null,null,2026,15184,7758,22942,null,0,0,0,null,22942,null,null,2026,15184,7758,3.5999999999999997E-2,6843,0.432,2121,null,null,31906,null,0,0,0,31906,null,null,2026,0,4909,7.484,36739,0.153,29082,null,65821,null,0,null,65821,null,null,2026,15184,7758,6843,29785,null,0,0,0,null,29785]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$44","v":0},null,null,null,7,null,2027,4909,3.2010000000000001,15714,0,0,15714,49.1,160,7856,23570,2.3359999999999999,9059,0,0,9059,14511,null,null,2027,15714,7856,23570,null,0,0,0,null,23570,null,null,2027,15714,7856,3.6999999999999998E-2,7033,0.441,2165,null,null,32768,null,0,0,0,32768,null,null,2027,0,4909,7.7460000000000004,38025,0.158,30033,null,68058,null,0,null,68058,null,null,2027,15714,7856,7033,30603,null,0,0,0,null,30603,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":0}]
[null,null,null,null,null,null,null,null,null,8,null,2028,4909,3.3130000000000002,16264,0,0,16264,49.1,161,7905,24169,2.4180000000000001,9377,0,0,9377,14792,null,null,2028,16264,7905,24169,null,0,0,0,null,24169,null,null,2028,16264,7905,3.9E-2,7413,0.45100000000000001,2214,null,null,33796,null,0,0,0,33796,null,null,2028,0,4909,8.0169999999999995,39355,0.16400000000000001,31173,null,70528,null,0,null,70528,null,null,2028,16264,7905,7413,31582,null,0,0,0,null,31582,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":1}]
["5) Peak Reduction Factor = ",null,{"$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,9,null,2029,4909,3.4289999999999998,16833,0,0,16833,49.1,163,8003,24836,2.5019999999999998,9703,0,0,9703,15133,null,null,2029,16833,8003,24836,null,0,0,0,null,24836,null,null,2029,16833,8003,0.04,7603,0.46100000000000002,2263,null,null,34702,null,0,0,0,34702,null,null,2029,0,4909,8.2970000000000006,40730,0.16900000000000001,32124,null,72854,null,0,null,72854,null,null,2029,16833,8003,7603,32439,null,0,0,0,null,32439,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":2}]
[null,null,null,null,null,null,null,null,null,10,null,2030,4909,3.5489999999999999,17422,0,0,17422,49.1,164,8052,25474,2.59,10044,0,0,10044,15430,null,null,2030,17422,8052,25474,null,0,0,0,null,25474,null,null,2030,17422,8052,4.1000000000000002E-2,7793,0.47099999999999997,2312,null,null,35579,null,0,0,0,35579,null,null,2030,0,4909,8.5879999999999992,42158,0.17499999999999999,33264,null,75422,null,0,null,75422,null,null,2030,17422,8052,7793,33267,null,0,0,0,null,33267,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":3}]
["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":18.594999999999999},null,null,null,11,null,2031,4909,3.673,18031,0,0,18031,49.1,166,8151,26182,2.681,10397,0,0,10397,15785,null,null,2031,18031,8151,26182,null,0,0,0,null,26182,null,null,2031,18031,8151,4.2999999999999997E-2,8173,0.48099999999999998,2361,null,null,36716,null,0,0,0,36716,null,null,2031,0,4909,8.8879999999999999,43631,0.18099999999999999,34404,null,78035,null,0,null,78035,null,null,2031,18031,8151,8173,34355,null,0,0,0,null,34355]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,12,null,2032,4909,3.802,18664,0,0,18664,49.1,168,8249,26913,2.774,10758,0,0,10758,16155,null,null,2032,18664,8249,26913,null,0,0,0,null,26913,null,null,2032,18664,8249,4.3999999999999997E-2,8364,0.49099999999999999,2410,null,null,37687,null,0,0,0,37687,null,null,2032,0,4909,9.1989999999999998,45158,0.188,35735,null,80893,null,0,null,80893,null,null,2032,18664,8249,8364,35277,null,0,0,0,null,35277]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H11","v":720},null,null,null,13,null,2033,4909,3.9350000000000001,19317,0,0,19317,49.1,169,8298,27615,2.871,11134,0,0,11134,16481,null,null,2033,19317,8298,27615,null,0,0,0,null,27615,null,null,2033,19317,8298,4.5999999999999999E-2,8744,0.502,2464,null,null,38823,null,0,0,0,38823,null,null,2033,0,4909,9.5210000000000008,46739,0.19400000000000001,36876,null,83615,null,0,null,83615,null,null,2033,19317,8298,8744,36359,null,0,0,0,null,36359]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":2.7380000000000002E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2034,4909,4.0730000000000004,19994,0,0,19994,49.1,171,8396,28390,2.972,11526,0,0,11526,16864,null,null,2034,19994,8396,28390,null,0,0,0,null,28390,null,null,2034,19994,8396,4.8000000000000001E-2,9124,0.51300000000000001,2518,null,null,40032,null,0,0,0,40032,null,null,2034,0,4909,9.8550000000000004,48378,0.20100000000000001,38206,null,86584,null,0,null,86584,null,null,2034,19994,8396,9124,37514,null,0,0,0,null,37514]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":3.5000000000000003E-2},null,null,null,null,null,null,15,null,2035,4909,4.2149999999999999,20691,0,0,20691,49.1,173,8494,29185,3.0760000000000001,11929,0,0,11929,17256,null,null,2035,20691,8494,29185,null,0,0,0,null,29185,null,null,2035,20691,8494,4.9000000000000002E-2,9314,0.52400000000000002,2572,null,null,41071,null,0,0,0,41071,null,null,2035,0,4909,10.199999999999999,50072,0.20799999999999999,39537,null,89609,null,0,null,89609,null,null,2035,20691,8494,9314,38499,null,0,0,0,null,38499]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C11,0)","v":264},null,null,null,16,null,2036,4909,4.3630000000000004,21418,0,0,21418,49.1,175,8593,30011,3.1840000000000002,12348,0,0,12348,17663,null,null,2036,21418,8593,30011,null,0,0,0,null,30011,null,null,2036,21418,8593,5.0999999999999997E-2,9694,0.53500000000000003,2626,null,null,42331,null,0,0,0,42331,null,null,2036,0,4909,10.557,51824,0.215,40867,null,92691,null,0,null,92691,null,null,2036,21418,8593,9694,39705,null,0,0,0,null,39705,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":4}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":6.7000000000000004E-2},null,null,null,null,null,null,17,null,2037,4909,4.5149999999999997,22164,0,0,22164,49.1,176,8642,30806,3.2949999999999999,12778,0,0,12778,18028,null,null,2037,22164,8642,30806,null,0,0,0,null,30806,null,null,2037,22164,8642,5.2999999999999999E-2,10074,0.54600000000000004,2680,null,null,43560,null,0,0,0,43560,null,null,2037,0,4909,10.926,53636,0.223,42388,null,96024,null,0,null,96024,null,null,2037,22164,8642,10074,40880,null,0,0,0,null,40880,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":5}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G12","v":4909},null,null,null,18,null,2038,4909,4.673,22940,0,0,22940,49.1,178,8740,31680,3.41,13224,0,0,13224,18456,null,null,2038,22940,8740,31680,null,0,0,0,null,31680,null,null,2038,22940,8740,5.5E-2,10454,0.55800000000000005,2739,null,null,44873,null,0,0,0,44873,null,null,2038,0,4909,11.308,55511,0.23100000000000001,43908,null,99419,null,0,null,99419,null,null,2038,22940,8740,10454,42134,null,0,0,0,null,42134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":6}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":0.38},null,null,null,null,null,null,19,null,2039,4909,4.8369999999999997,23745,0,0,23745,49.1,180,8838,32583,3.53,13690,0,0,13690,18893,null,null,2039,23745,8838,32583,null,0,0,0,null,32583,null,null,2039,23745,8838,5.6000000000000001E-2,10644,0.56999999999999995,2798,null,null,46025,null,0,0,0,46025,null,null,2039,0,4909,11.704000000000001,57455,0.23899999999999999,45429,null,102884,null,0,null,102884,null,null,2039,23745,8838,10644,43227,null,0,0,0,null,43227]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":2.1600000000000001E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!L11,0)","v":300},null,null,null,20,null,2040,0,5.0060000000000002,0,0,0,0,0,182,0,0,3.653,0,0,0,0,0,null,null,2040,0,0,0,null,0,0,0,null,0,null,null,2040,0,0,5.8000000000000003E-2,0,0.58299999999999996,0,null,null,0,null,0,0,0,0,null,null,2040,0,0,12.114000000000001,0,0.247,0,null,0,null,0,null,0,null,null,2040,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2041,{"$f":"ROUND(IF($C$47+$F$23>L35,$F$25*$F$30,0)+IF($C$48+$G$23>L35,$G$25*$G$30,0)+IF($C$49+$H$23>L35,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J35,3)","v":5.1820000000000004},{"$f":"ROUND(M35*N35,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J35,3)","v":0},{"$f":"ROUND(M35*P35,0)","v":0},{"$f":"O35+Q35","v":0},{"$f":"ROUND(M35*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J35,0)","v":183},{"$f":"ROUND(S35*T35,0)","v":0},{"$f":"ROUND(+U35+R35,0)","v":0},{"$f":"ROUND($H$36*(1+$C$11)^J35,3)","v":3.7810000000000001},{"$f":"ROUND((1-$H$38)*(W35*M35),0)","v":0},0,0,{"$f":"SUM(X35:Z35)","v":0},{"$f":"V35-AA35","v":0},null,null,2041,{"$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,2041,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":0.06},{"$f":"ROUND((IF($C$47+$F$23>$AQ35,$F$27*$F$30,0)+IF($C$48+$G$23>AQ35,$G$27*$G$30,0)+IF($C$49+$H$23>AQ35,$H$27*$H$30,0))*AT35,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J35,3)","v":0.59499999999999997},{"$f":"ROUND(AV35*M35,0)","v":0},null,null,{"$f":"ROUND(AR35+AS35+AU35+AW35+AY35,0)","v":0},null,0,0,{"$f":"BB35+BC35","v":0},{"$f":"AZ35-BD35","v":0},null,null,2041,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":12.538},{"$f":"ROUND(BJ35*BK35,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J35,3)","v":0.25600000000000001},{"$f":"ROUND((IF($C$47+$F$23>BH35,$F$27*$F$30,0)+IF($C$49+$H$23>BH35,$H$27*$H$30,0)+IF($C$48+$G$23>BH35,$G$27*$G$30,0))*BM35,0)","v":0},null,{"$f":"BI35+BL35+BN35+BO35","v":0},null,{"$f":"+BC35","v":0},null,{"$f":"BP35-BR35","v":0},null,null,2041,0,{"$f":"U35","v":0},{"$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,{"$f":"CA35-CE35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":7}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!D58","v":1.8360000000000001},null,22,null,2042,0,5.3630000000000004,0,0,0,0,0,185,0,0,3.9129999999999998,0,0,0,0,0,null,null,2042,0,0,0,null,0,0,0,null,0,null,null,2042,0,0,6.3E-2,0,0.60799999999999998,0,null,null,0,null,0,0,0,0,null,null,2042,0,0,12.977,0,0.26500000000000001,0,null,0,null,0,null,0,null,null,2042,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":8}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!D59","v":0.21},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":98180},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":510183},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":286109},{"$f":"SUM(AB14:AB36)","v":224074},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":510183},null,null,null,{"$f":"SUM(AL14:AL36)","v":84748},null,{"$f":"SUM(AN14:AN36)","v":425435},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":714007},null,null,null,{"$f":"SUM(BD14:BD36)","v":313636},{"$f":"SUM(BE14:BE36)","v":400371},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":98180},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":1592313},null,{"$f":"SUM(BR14:BR36)","v":308088},null,{"$f":"SUM(BT14:BT36)","v":1284225},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":667948},null,null,null,{"$f":"SUM(CE14:CE36)","v":313636},null,{"$f":"SUM(CG14:CG36)","v":354312}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$26","v":0.1032},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$41,V15:V36),0)","v":268222},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":188727},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":79495},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":268222},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":84748},null,{"$f":"+AH39-AL39","v":183474},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":559059},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":313636},{"$f":"AZ39-BD39","v":245423},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":703245},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":308088},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":395157},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":349616},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":313636},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":35980}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":9}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$27","v":7.2160000000000002E-2},null,"Test Results","NPV","B/C",null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":79495},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":183474},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":245423},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":395157},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":35980},null,null,null,null,null,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":10}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":79495},{"$f":"N42","v":1.42},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":1.42},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":3.16},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":1.78},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":2.2799999999999998},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":1.1100000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":11}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":2.4700000000000003E-2},null,"Utility Cost Test",{"$f":"AG41","v":183474},{"$f":"AG42","v":3.16},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":12}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":245423},{"$f":"AS42","v":1.78},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2020},null,"Participant Test",{"$f":"BJ41","v":395157},{"$f":"BJ42","v":2.2799999999999998},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":35980},{"$f":"BY42","v":1.1100000000000001},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2020},null,null,null,null,null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
[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,"(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,"(I)","= (G) - (H)",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,"(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,"(E)","= Table 3 (H)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":13}]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",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,{"$f":"$J28","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(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,"(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,{"$f":"$J29","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,"(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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)"]

{"sheet":"Programmable Tstats - Tier 1","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 - Tier 1"},null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Programmable Thermostats - Tier 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Programmable Thermostats - Tier 1"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Programmable Thermostats - Tier 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Programmable Thermostats - Tier 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Programmable Thermostats - Tier 1"}]
["Program Years:",{"$f":"'Total Program'!$B$6","v":2020}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2020},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$7","v":6.0880000000000001},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M13","v":87},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'!I13","v":1230},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$9","v":0.12422999999999999},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":1317}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$47-$C$45","v":0},null,{"$f":"$C$47","v":2020},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":173},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":2.516},{"$f":"ROUND(M14*N14,0)","v":435},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":435},{"$f":"ROUND(M14*$C$23,1)","v":1.7},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":149},{"$f":"ROUND(S14*T14,0)","v":253},{"$f":"ROUND(+U14+R14,0)","v":688},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":1.8360000000000001},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":251},{"$f":"ROUND($F$11,0)","v":87},{"$f":"ROUND($F$12,0)","v":1230},{"$f":"SUM(X14:Z14)","v":1568},{"$f":"V14-AA14","v":-880},null,null,{"$f":"$C$47","v":2020},{"$f":"+R14","v":435},{"$f":"+U14","v":253},{"$f":"+AG14+AF14","v":688},null,{"$f":"ROUND(Y14,0)","v":87},{"$f":"ROUND(Z14,0)","v":1230},{"$f":"SUM(AJ14:AK14)","v":1317},null,{"$f":"+AH14-AL14","v":-629},null,null,{"$f":"$C$47","v":2020},{"$f":"AF14","v":435},{"$f":"+AG14","v":253},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.9000000000000001E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":0.38},{"$f":"ROUND(AV14*M14,0)","v":66},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":754},null,{"$f":"ROUND($F$13,0)","v":1317},{"$f":"ROUND((F15*F30)-Z14,0)","v":1230},{"$f":"BB14+BC14","v":2547},{"$f":"AZ14-BD14","v":-1793},null,null,{"$f":"$C$47","v":2020},{"$f":"+F12","v":1230},{"$f":"+M14","v":173},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":6.0880000000000001},{"$f":"ROUND(BJ14*BK14,0)","v":1053},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.124},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":2283},null,{"$f":"ROUND(F15*F30,0)","v":2460},null,{"$f":"BP14-BR14","v":-177},null,null,{"$f":"$C$47","v":2020},{"$f":"$R14","v":435},{"$f":"U14","v":253},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":688},null,{"$f":"BB14","v":1317},{"$f":"BC14","v":1230},{"$f":"SUM(CC14:CD14)","v":2547},null,{"$f":"CA14-CE14","v":-1859}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$D$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!K12,0)","v":30},null,null,null,{"$f":"J14+1","v":1},null,{"$f":"L14+1","v":2021},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":173},2.6040000000000001,450,0,{"$f":"ROUND(M15*P15,0)","v":0},450,1.7,150,{"$f":"ROUND(S15*T15,0)","v":255},{"$f":"ROUND(+U15+R15,0)","v":705},{"$f":"ROUND($H$36*(1+$C$11)^J15,3)","v":1.9},{"$f":"ROUND((1-$H$38)*(W15*M15),0)","v":260},{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},{"$f":"SUM(X15:Z15)","v":260},445,null,null,{"$f":"AE14+1","v":2021},450,255,{"$f":"+AG15+AF15","v":705},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,{"$f":"+AH15-AL15","v":705},null,null,{"$f":"AQ14+1","v":2021},450,255,0.03,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.38800000000000001,67,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":772},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},{"$f":"AZ15-BD15","v":772},null,null,{"$f":"BH14+1","v":2021},{"$f":"+G12","v":0},173,6.3010000000000002,{"$f":"ROUND(BJ15*BK15,0)","v":1090},0.129,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,1090,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":1090},null,null,{"$f":"BW14+1","v":2021},450,{"$f":"U15","v":255},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":705},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":705}]
[null,null,null,null,null,null,null,null,null,2,null,2022,{"$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$30,0),0)","v":173},2.6949999999999998,466,0,0,466,1.7,{"$f":"ROUND($C$20*(1+$C$21)^J16,0)","v":152},{"$f":"ROUND(S16*T16,0)","v":258},{"$f":"ROUND(+U16+R16,0)","v":724},{"$f":"ROUND($H$36*(1+$C$11)^J16,3)","v":1.9670000000000001},{"$f":"ROUND((1-$H$38)*(W16*M16),0)","v":269},{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},{"$f":"SUM(X16:Z16)","v":269},{"$f":"V16-AA16","v":455},null,null,2022,466,258,{"$f":"+AG16+AF16","v":724},null,0,0,{"$f":"SUM(AJ16:AK16)","v":0},null,{"$f":"+AH16-AL16","v":724},null,null,2022,466,258,{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J16,3)","v":3.1E-2},{"$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$30,0))*AT16,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J16,3)","v":0.39700000000000002},{"$f":"ROUND(AV16*M16,0)","v":69},null,null,{"$f":"ROUND(AR16+AS16+AU16+AW16+AY16,0)","v":793},null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},{"$f":"BB16+BC16","v":0},793,null,null,2022,{"$f":"ROUND(H12,0)","v":0},173,{"$f":"ROUND($C$10*(1+$C$11)^J16,3)","v":6.5220000000000002},{"$f":"ROUND(BJ16*BK16,0)","v":1128},{"$f":"ROUND($C$13*(1+$C$14)^J16,3)","v":0.13300000000000001},{"$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$30,0))*BM16,0)","v":0},null,{"$f":"BI16+BL16+BN16+BO16","v":1128},null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,{"$f":"BP16-BR16","v":1128},null,null,2022,466,258,0,724,null,0,0,{"$f":"SUM(CC16:CD16)","v":0},null,{"$f":"CA16-CE16","v":724}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":2.516},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$D$35","v":0},null,null,null,3,null,2023,{"$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$30,0),0)","v":173},{"$f":"ROUND($C$17*(1+$C$18)^J17,3)","v":2.79},483,0,0,483,1.7,153,{"$f":"ROUND(S17*T17,0)","v":260},743,2.036,278,0,0,278,465,null,null,2023,483,260,743,null,0,0,0,null,743,null,null,2023,483,260,3.3000000000000002E-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$30,0))*AT17,0)","v":0},0.40500000000000003,70,null,null,813,null,0,0,0,813,null,null,2023,0,173,6.75,{"$f":"ROUND(BJ17*BK17,0)","v":1168},0.13800000000000001,{"$f":"ROUND((IF($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$30,0))*BM17,0)","v":0},null,1168,null,{"$f":"+BC17","v":0},null,1168,null,null,2023,483,260,0,743,null,0,0,0,null,{"$f":"CA17-CE17","v":743}]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$38","v":0},null,null,null,4,null,2024,173,2.887,499,0,0,499,1.7,155,264,763,2.1070000000000002,288,0,0,288,475,null,null,2024,499,264,763,null,0,0,0,null,763,null,null,2024,499,264,3.4000000000000002E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ18,$F$27*$F$30,0)+IF($C$48+$G$23>AQ18,$G$27*$G$30,0)+IF($C$49+$H$23>AQ18,$H$27*$H$30,0))*AT18,0)","v":0},0.41399999999999998,72,null,null,835,null,0,0,0,835,null,null,2024,0,173,6.9859999999999998,1209,0.14299999999999999,0,null,1209,null,0,null,1209,null,null,2024,499,264,0,763,null,0,0,0,null,763,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,5,null,2025,173,{"$f":"ROUND($C$17*(1+$C$18)^J19,3)","v":2.988},{"$f":"ROUND(M19*N19,0)","v":517},0,0,{"$f":"O19+Q19","v":517},{"$f":"ROUND(M19*$C$23,1)","v":1.7},156,265,782,2.181,298,0,0,298,484,null,null,2025,517,265,782,null,0,0,0,null,782,null,null,2025,517,265,3.5000000000000003E-2,0,{"$f":"ROUND($C$33*(1+$C$34)^J19,3)","v":0.42299999999999999},73,null,null,855,null,0,0,0,855,null,null,2025,0,173,7.2309999999999999,1251,0.14799999999999999,0,null,1251,null,0,null,1251,null,null,2025,517,265,0,782,null,0,0,0,null,782]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":148.86000000000001},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$D$41","v":0},null,null,null,6,null,2026,173,3.093,535,0,0,535,1.7,158,269,804,2.2570000000000001,308,0,0,308,496,null,null,2026,535,269,804,null,0,0,0,null,804,null,null,2026,535,269,3.5999999999999997E-2,0,0.432,75,null,null,879,null,0,0,0,879,null,null,2026,0,173,7.484,1295,0.153,0,null,1295,null,0,null,1295,null,null,2026,535,269,0,{"$f":"SUM(BX20:BZ20)","v":804},null,0,0,0,null,804]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$44","v":0},null,null,null,7,null,2027,173,3.2010000000000001,554,0,0,554,1.7,160,272,826,2.3359999999999999,319,0,0,319,507,null,null,2027,554,272,826,null,0,0,0,null,826,null,null,2027,554,272,3.6999999999999998E-2,0,0.441,76,null,null,902,null,0,0,0,902,null,null,2027,0,173,7.7460000000000004,1340,0.158,0,null,1340,null,0,null,1340,null,null,2027,554,272,0,826,null,0,0,0,null,826,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":0}]
[null,null,null,null,null,null,null,null,null,8,null,2028,173,3.3130000000000002,573,0,0,573,1.7,161,274,847,2.4180000000000001,330,0,0,330,517,null,null,2028,573,274,847,null,0,0,0,null,847,null,null,2028,573,274,3.9E-2,0,0.45100000000000001,78,null,null,925,null,0,0,0,925,null,null,2028,0,173,8.0169999999999995,1387,0.16400000000000001,0,null,1387,null,0,null,1387,null,null,2028,573,274,0,847,null,0,0,0,null,847,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":1}]
["5) Peak Reduction Factor = ",null,{"$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,9,null,2029,173,3.4289999999999998,593,0,0,593,1.7,163,277,870,2.5019999999999998,342,0,0,342,528,null,null,2029,593,277,870,null,0,0,0,null,870,null,null,2029,593,277,0.04,0,0.46100000000000002,80,null,null,950,null,0,0,0,950,null,null,2029,0,173,8.2970000000000006,1435,0.16900000000000001,0,null,1435,null,0,null,1435,null,null,2029,593,277,0,870,null,0,0,0,null,870,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":2}]
[null,null,null,null,null,null,null,null,null,10,null,2030,{"$f":"ROUND(IF($C$47+$F$23>L24,$F$25*$F$30,0)+IF($C$48+$G$23>L24,$G$25*$G$30,0)+IF($C$49+$H$23>L24,$H$25*$H$30,0),0)","v":0},3.5489999999999999,0,0,0,0,0,164,0,0,2.59,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,4.1000000000000002E-2,0,0.47099999999999997,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,8.5879999999999992,0,0.17499999999999999,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":3}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"+ROUND(F32/F30,3)","v":2.11},null,null,null,11,null,2031,{"$f":"ROUND(IF($C$47+$F$23>L25,$F$25*$F$30,0)+IF($C$48+$G$23>L25,$G$25*$G$30,0)+IF($C$49+$H$23>L25,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J25,3)","v":3.673},{"$f":"ROUND(M25*N25,0)","v":0},0,0,0,{"$f":"ROUND(M25*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J25,0)","v":166},0,0,2.681,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,4.2999999999999997E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,8.8879999999999999,0,0.18099999999999999,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,12,null,2032,0,3.802,0,0,0,0,0,168,0,0,2.774,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,4.3999999999999997E-2,0,0.49099999999999999,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,9.1989999999999998,0,0.188,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H12","v":0},null,null,null,13,null,2033,0,{"$f":"ROUND($C$17*(1+$C$18)^J27,3)","v":3.9350000000000001},0,0,0,0,0,169,0,0,2.871,0,0,0,0,0,null,null,2033,0,0,0,null,0,0,0,null,0,null,null,2033,0,0,4.5999999999999999E-2,0,0.502,0,null,null,0,null,0,0,0,0,null,null,2033,0,0,9.5210000000000008,0,0.19400000000000001,0,null,0,null,0,null,0,null,null,2033,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":2.7380000000000002E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2034,0,4.0730000000000004,0,0,0,0,0,171,0,0,2.972,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.8000000000000001E-2,0,0.51300000000000001,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,9.8550000000000004,0,0.20100000000000001,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":3.5000000000000003E-2},null,null,null,null,null,null,15,null,2035,0,4.2149999999999999,0,0,0,0,0,173,0,0,3.0760000000000001,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.9000000000000002E-2,0,0.52400000000000002,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,10.199999999999999,0,0.20799999999999999,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C12,0)","v":82},null,null,null,16,null,2036,0,4.3630000000000004,0,0,0,0,0,175,0,0,3.1840000000000002,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,5.0999999999999997E-2,0,0.53500000000000003,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,10.557,0,0.215,0,null,0,null,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,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":4}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":6.7000000000000004E-2},null,null,null,null,null,null,17,null,2037,0,4.5149999999999997,0,0,0,0,0,176,0,0,3.2949999999999999,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,5.2999999999999999E-2,0,0.54600000000000004,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,10.926,0,0.223,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":5}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G13","v":173},null,null,null,18,null,2038,0,4.673,0,0,0,0,0,178,0,0,3.41,0,0,0,0,0,null,null,2038,0,0,0,null,0,0,0,null,0,null,null,2038,0,0,5.5E-2,0,0.55800000000000005,0,null,null,0,null,0,0,0,0,null,null,2038,0,0,11.308,0,0.23100000000000001,0,null,0,null,0,null,0,null,null,2038,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":6}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":0.38},null,null,null,null,null,null,19,null,2039,0,4.8369999999999997,0,0,0,0,0,180,0,0,3.53,0,0,0,0,0,null,null,2039,0,0,0,null,0,0,0,null,0,null,null,2039,0,0,5.6000000000000001E-2,0,0.56999999999999995,0,null,null,0,null,0,0,0,0,null,null,2039,0,0,11.704000000000001,0,0.23899999999999999,0,null,0,null,0,null,0,null,null,2039,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":2.1600000000000001E-2},null,"25) Incentive/Participant =",{"$f":"'Database Inputs'!L12","v":15},null,null,null,20,null,2040,0,5.0060000000000002,0,0,0,0,0,182,0,0,3.653,0,0,0,0,0,null,null,2040,0,0,0,null,0,0,0,null,0,null,null,2040,0,0,5.8000000000000003E-2,0,0.58299999999999996,0,null,null,0,null,0,0,0,0,null,null,2040,0,0,12.114000000000001,0,0.247,0,null,0,null,0,null,0,null,null,2040,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2041,{"$f":"ROUND(IF($C$47+$F$23>L35,$F$25*$F$30,0)+IF($C$48+$G$23>L35,$G$25*$G$30,0)+IF($C$49+$H$23>L35,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J35,3)","v":5.1820000000000004},{"$f":"ROUND(M35*N35,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J35,3)","v":0},{"$f":"ROUND(M35*P35,0)","v":0},{"$f":"O35+Q35","v":0},{"$f":"ROUND(M35*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J35,0)","v":183},{"$f":"ROUND(S35*T35,0)","v":0},{"$f":"ROUND(+U35+R35,0)","v":0},{"$f":"ROUND($H$36*(1+$C$11)^J35,3)","v":3.7810000000000001},{"$f":"ROUND((1-$H$38)*(W35*M35),0)","v":0},0,0,{"$f":"SUM(X35:Z35)","v":0},{"$f":"V35-AA35","v":0},null,null,2041,{"$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,2041,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":0.06},{"$f":"ROUND((IF($C$47+$F$23>$AQ35,$F$27*$F$30,0)+IF($C$48+$G$23>AQ35,$G$27*$G$30,0)+IF($C$49+$H$23>AQ35,$H$27*$H$30,0))*AT35,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J35,3)","v":0.59499999999999997},{"$f":"ROUND(AV35*M35,0)","v":0},null,null,{"$f":"ROUND(AR35+AS35+AU35+AW35+AY35,0)","v":0},null,0,0,{"$f":"BB35+BC35","v":0},{"$f":"AZ35-BD35","v":0},null,null,2041,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":12.538},{"$f":"ROUND(BJ35*BK35,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J35,3)","v":0.25600000000000001},{"$f":"ROUND((IF($C$47+$F$23>BH35,$F$27*$F$30,0)+IF($C$49+$H$23>BH35,$H$27*$H$30,0)+IF($C$48+$G$23>BH35,$G$27*$G$30,0))*BM35,0)","v":0},null,{"$f":"BI35+BL35+BN35+BO35","v":0},null,{"$f":"+BC35","v":0},null,{"$f":"BP35-BR35","v":0},null,null,2041,0,{"$f":"U35","v":0},{"$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,{"$f":"CA35-CE35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":7}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!D58","v":1.8360000000000001},null,22,null,2042,0,5.3630000000000004,0,0,0,0,0,185,0,0,3.9129999999999998,0,0,0,0,0,null,null,2042,0,0,0,null,0,0,0,null,0,null,null,2042,0,0,6.3E-2,0,0.60799999999999998,0,null,null,0,null,0,0,0,0,null,null,2042,0,0,12.977,0,0.26500000000000001,0,null,0,null,0,null,0,null,null,2042,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":8}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!D59","v":0.21},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":1730},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":7752},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":4260},{"$f":"SUM(AB14:AB36)","v":3492},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":7752},null,null,null,{"$f":"SUM(AL14:AL36)","v":1317},null,{"$f":"SUM(AN14:AN36)","v":6435},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":8478},null,null,null,{"$f":"SUM(BD14:BD36)","v":2547},{"$f":"SUM(BE14:BE36)","v":5931},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":1730},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":13586},null,{"$f":"SUM(BR14:BR36)","v":2460},null,{"$f":"SUM(BT14:BT36)","v":11126},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":7752},null,null,null,{"$f":"SUM(CE14:CE36)","v":2547},null,{"$f":"SUM(CG14:CG36)","v":5205}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$26","v":0.1032},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$41,V15:V36),0)","v":5694},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":3469},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":2225},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":5694},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":1317},null,{"$f":"+AH39-AL39","v":4377},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":7576},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":2547},{"$f":"AZ39-BD39","v":5029},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":9267},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":2460},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":6807},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":5694},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":2547},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":3147}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":9}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$27","v":7.2160000000000002E-2},null,"Test Results","NPV","B/C",null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":2225},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":4377},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":5029},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":6807},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":3147},null,null,null,null,null,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":10}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":2225},{"$f":"N42","v":1.64},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":1.64},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":4.32},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":2.97},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":3.77},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":2.2400000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":11}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":2.4700000000000003E-2},null,"Utility Cost Test",{"$f":"AG41","v":4377},{"$f":"AG42","v":4.32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":12}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":5029},{"$f":"AS42","v":2.97},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2020},null,"Participant Test",{"$f":"BJ41","v":6807},{"$f":"BJ42","v":3.77},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":3147},{"$f":"BY42","v":2.2400000000000002},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2020},null,null,null,null,null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
[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,"(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,"(I)","= (G) - (H)",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,"(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,"(E)","= Table 3 (H)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":13}]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",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,{"$f":"$J28","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(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,"(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,{"$f":"$J29","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,"(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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)"]

{"sheet":"Programmable Tstats - Tier 2","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:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:",{"$f":"'Database Inputs'!A13","v":"Programmable Thermostats - Tier 2"},null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Programmable Thermostats - Tier 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Programmable Thermostats - Tier 2"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Programmable Thermostats - Tier 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Programmable Thermostats - Tier 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Programmable Thermostats - Tier 2"}]
["Program Years:",{"$f":"'Total Program'!$B$6","v":2020}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2020},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$7","v":6.0880000000000001},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M14","v":723},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'!I14","v":10316},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$9","v":0.12422999999999999},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":11039}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$47-$C$45","v":0},null,{"$f":"$C$47","v":2020},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":912},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":2.516},{"$f":"ROUND(M14*N14,0)","v":2295},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":2295},{"$f":"ROUND(M14*$C$23,1)","v":9.1},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":149},{"$f":"ROUND(S14*T14,0)","v":1356},{"$f":"ROUND(+U14+R14,0)","v":3651},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":1.8360000000000001},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":1323},{"$f":"ROUND($F$11,0)","v":723},{"$f":"ROUND($F$12,0)","v":10316},{"$f":"SUM(X14:Z14)","v":12362},{"$f":"V14-AA14","v":-8711},null,null,{"$f":"$C$47","v":2020},{"$f":"+R14","v":2295},{"$f":"+U14","v":1356},{"$f":"+AG14+AF14","v":3651},null,{"$f":"ROUND(Y14,0)","v":723},{"$f":"ROUND(Z14,0)","v":10316},{"$f":"SUM(AJ14:AK14)","v":11039},null,{"$f":"+AH14-AL14","v":-7388},null,null,{"$f":"$C$47","v":2020},{"$f":"AF14","v":2295},{"$f":"+AG14","v":1356},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.9000000000000001E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":205},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":0.38},{"$f":"ROUND(AV14*M14,0)","v":347},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":4203},null,{"$f":"ROUND($F$13,0)","v":11039},{"$f":"ROUND((F15*F30)-Z14,0)","v":8604},{"$f":"BB14+BC14","v":19643},{"$f":"AZ14-BD14","v":-15440},null,null,{"$f":"$C$47","v":2020},{"$f":"+F12","v":10316},{"$f":"+M14","v":912},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":6.0880000000000001},{"$f":"ROUND(BJ14*BK14,0)","v":5552},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.124},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":874},null,{"$f":"BI14+BL14+BN14+BO14","v":16742},null,{"$f":"ROUND(F15*F30,0)","v":18920},null,{"$f":"BP14-BR14","v":-2178},null,null,{"$f":"$C$47","v":2020},{"$f":"$R14","v":2295},{"$f":"U14","v":1356},{"$f":"AU14","v":205},{"$f":"SUM(BX14:BZ14)","v":3856},null,{"$f":"BB14","v":11039},{"$f":"BC14","v":8604},{"$f":"SUM(CC14:CD14)","v":19643},null,{"$f":"CA14-CE14","v":-15787}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$D$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!K13,0)","v":110},null,null,null,{"$f":"J14+1","v":1},null,{"$f":"L14+1","v":2021},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":912},2.6040000000000001,2375,0,{"$f":"ROUND(M15*P15,0)","v":0},2375,9.1,150,{"$f":"ROUND(S15*T15,0)","v":1365},{"$f":"ROUND(+U15+R15,0)","v":3740},1.9,1369,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},1369,2371,null,null,{"$f":"AE14+1","v":2021},{"$f":"+R15","v":2375},{"$f":"+U15","v":1365},{"$f":"+AG15+AF15","v":3740},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,{"$f":"+AH15-AL15","v":3740},null,null,{"$f":"AQ14+1","v":2021},2375,1365,0.03,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":212},0.38800000000000001,354,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":4306},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},4306,null,null,{"$f":"BH14+1","v":2021},{"$f":"+G12","v":0},912,6.3010000000000002,{"$f":"ROUND(BJ15*BK15,0)","v":5747},0.129,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":910},null,6657,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":6657},null,null,{"$f":"BW14+1","v":2021},2375,{"$f":"U15","v":1365},{"$f":"AU15","v":212},{"$f":"SUM(BX15:BZ15)","v":3952},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":3952}]
[null,null,null,null,null,null,null,null,null,2,null,2022,{"$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$30,0),0)","v":912},{"$f":"ROUND($C$17*(1+$C$18)^J16,3)","v":2.6949999999999998},{"$f":"ROUND(M16*N16,0)","v":2458},{"$f":"ROUND($C$25*(1+$C$26)^J16,3)","v":0},0,{"$f":"O16+Q16","v":2458},{"$f":"ROUND(M16*$C$23,1)","v":9.1},{"$f":"ROUND($C$20*(1+$C$21)^J16,0)","v":152},{"$f":"ROUND(S16*T16,0)","v":1383},{"$f":"ROUND(+U16+R16,0)","v":3841},{"$f":"ROUND($H$36*(1+$C$11)^J16,3)","v":1.9670000000000001},{"$f":"ROUND((1-$H$38)*(W16*M16),0)","v":1417},{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},1417,{"$f":"V16-AA16","v":2424},null,null,2022,2458,1383,{"$f":"+AG16+AF16","v":3841},null,0,0,0,null,3841,null,null,2022,2458,1383,{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J16,3)","v":3.1E-2},{"$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$30,0))*AT16,0)","v":219},0.39700000000000002,362,null,null,4422,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,4422,null,null,2022,{"$f":"ROUND(H12,0)","v":0},912,6.5220000000000002,{"$f":"ROUND(BJ16*BK16,0)","v":5948},0.13300000000000001,{"$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$30,0))*BM16,0)","v":938},null,6886,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,6886,null,null,2022,2458,1383,219,4060,null,0,0,0,null,{"$f":"CA16-CE16","v":4060}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":2.516},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!D35","v":0},null,null,null,3,null,2023,{"$f":"ROUND(IF($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$30,0),0)","v":912},2.79,2544,0,0,2544,9.1,153,{"$f":"ROUND(S17*T17,0)","v":1392},3936,2.036,1467,0,0,1467,2469,null,null,2023,2544,1392,3936,null,0,0,0,null,3936,null,null,2023,2544,1392,{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J17,3)","v":3.3000000000000002E-2},{"$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$30,0))*AT17,0)","v":233},0.40500000000000003,369,null,null,4538,null,0,0,0,4538,null,null,2023,0,912,6.75,6156,0.13800000000000001,{"$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$30,0))*BM17,0)","v":973},null,7129,null,{"$f":"+BC17","v":0},null,7129,null,null,2023,2544,1392,233,4169,null,0,0,0,null,4169]
["     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,4,null,2024,912,2.887,2633,0,0,2633,9.1,155,1411,4044,2.1070000000000002,1518,0,0,1518,2526,null,null,2024,2633,1411,4044,null,0,0,0,null,4044,null,null,2024,2633,1411,3.4000000000000002E-2,240,0.41399999999999998,378,null,null,4662,null,0,0,0,4662,null,null,2024,0,912,6.9859999999999998,6371,0.14299999999999999,1008,null,7379,null,0,null,7379,null,null,2024,2633,1411,240,4284,null,0,0,0,null,4284,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,5,null,2025,{"$f":"ROUND(IF($C$47+$F$23>L19,$F$25*$F$30,0)+IF($C$48+$G$23>L19,$G$25*$G$30,0)+IF($C$49+$H$23>L19,$H$25*$H$30,0),0)","v":912},2.988,2725,0,0,2725,9.1,156,1420,4145,2.181,1571,0,0,1571,2574,null,null,2025,2725,1420,4145,null,0,0,0,null,4145,null,null,2025,2725,1420,3.5000000000000003E-2,247,0.42299999999999999,386,null,null,4778,null,0,0,0,4778,null,null,2025,0,912,7.2309999999999999,6595,0.14799999999999999,1044,null,7639,null,0,null,7639,null,null,2025,2725,1420,247,4392,null,0,0,0,null,4392]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":148.86000000000001},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!D41","v":0},null,null,null,6,null,2026,912,3.093,2821,0,0,2821,9.1,158,1438,4259,2.2570000000000001,1626,0,0,1626,2633,null,null,2026,2821,1438,4259,null,0,0,0,null,4259,null,null,2026,2821,1438,3.5999999999999997E-2,254,0.432,394,null,null,4907,null,0,0,0,4907,null,null,2026,0,912,7.484,6825,0.153,1079,null,7904,null,0,null,7904,null,null,2026,2821,1438,254,4513,null,0,0,0,null,4513]
["     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,7,null,2027,912,3.2010000000000001,2919,0,0,2919,9.1,160,1456,4375,2.3359999999999999,1683,0,0,1683,2692,null,null,2027,2919,1456,4375,null,0,0,0,null,4375,null,null,2027,2919,1456,3.6999999999999998E-2,261,0.441,402,null,null,5038,null,0,0,0,5038,null,null,2027,0,912,7.7460000000000004,7064,0.158,1114,null,8178,null,0,null,8178,null,null,2027,2919,1456,261,4636,null,0,0,0,null,4636,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":0}]
[null,null,null,null,null,null,null,null,null,8,null,2028,912,3.3130000000000002,3021,0,0,3021,9.1,161,1465,4486,2.4180000000000001,1742,0,0,1742,2744,null,null,2028,3021,1465,4486,null,0,0,0,null,4486,null,null,2028,3021,1465,3.9E-2,275,0.45100000000000001,411,null,null,5172,null,0,0,0,5172,null,null,2028,0,912,8.0169999999999995,7312,0.16400000000000001,1157,null,8469,null,0,null,8469,null,null,2028,3021,1465,275,4761,null,0,0,0,null,4761,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":1}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$D$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!D13,0)","v":10},null,null,null,9,null,2029,912,3.4289999999999998,3127,0,0,3127,9.1,163,1483,4610,2.5019999999999998,1803,0,0,1803,2807,null,null,2029,3127,1483,4610,null,0,0,0,null,4610,null,null,2029,3127,1483,0.04,282,0.46100000000000002,420,null,null,5312,null,0,0,0,5312,null,null,2029,0,912,8.2970000000000006,7567,0.16900000000000001,1192,null,8759,null,0,null,8759,null,null,2029,3127,1483,282,4892,null,0,0,0,null,4892,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":2}]
[null,null,null,null,null,null,null,null,null,10,null,2030,0,3.5489999999999999,0,0,0,0,0,164,0,0,2.59,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,4.1000000000000002E-2,0,0.47099999999999997,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,8.5879999999999992,0,0.17499999999999999,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,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":3}]
["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":5.3019999999999996},null,null,null,11,null,2031,0,3.673,0,0,0,0,0,166,0,0,2.681,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,4.2999999999999997E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,8.8879999999999999,0,0.18099999999999999,0,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$18","v":0},null,null,null,null,null,null,12,null,2032,0,3.802,0,0,0,0,0,168,0,0,2.774,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,4.3999999999999997E-2,0,0.49099999999999999,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,9.1989999999999998,0,0.188,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H13","v":41},null,null,null,13,null,2033,0,3.9350000000000001,0,0,0,0,0,169,0,0,2.871,0,0,0,0,0,null,null,2033,0,0,0,null,0,0,0,null,0,null,null,2033,0,0,4.5999999999999999E-2,0,0.502,0,null,null,0,null,0,0,0,0,null,null,2033,0,0,9.5210000000000008,0,0.19400000000000001,0,null,0,null,0,null,0,null,null,2033,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":2.7380000000000002E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2034,0,4.0730000000000004,0,0,0,0,0,171,0,0,2.972,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.8000000000000001E-2,0,0.51300000000000001,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,9.8550000000000004,0,0.20100000000000001,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":3.5000000000000003E-2},null,null,null,null,null,null,15,null,2035,0,4.2149999999999999,0,0,0,0,0,173,0,0,3.0760000000000001,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.9000000000000002E-2,0,0.52400000000000002,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,10.199999999999999,0,0.20799999999999999,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C13,0)","v":172},null,null,null,16,null,2036,0,4.3630000000000004,0,0,0,0,0,175,0,0,3.1840000000000002,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,5.0999999999999997E-2,0,0.53500000000000003,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,10.557,0,0.215,0,null,0,null,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,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":4}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":6.7000000000000004E-2},null,null,null,null,null,null,17,null,2037,0,4.5149999999999997,0,0,0,0,0,176,0,0,3.2949999999999999,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,5.2999999999999999E-2,0,0.54600000000000004,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,10.926,0,0.223,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":5}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G14","v":912},null,null,null,18,null,2038,0,4.673,0,0,0,0,0,178,0,0,3.41,0,0,0,0,0,null,null,2038,0,0,0,null,0,0,0,null,0,null,null,2038,0,0,5.5E-2,0,0.55800000000000005,0,null,null,0,null,0,0,0,0,null,null,2038,0,0,11.308,0,0.23100000000000001,0,null,0,null,0,null,0,null,null,2038,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":6}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":0.38},null,null,null,null,null,null,19,null,2039,0,4.8369999999999997,0,0,0,0,0,180,0,0,3.53,0,0,0,0,0,null,null,2039,0,0,0,null,0,0,0,null,0,null,null,2039,0,0,5.6000000000000001E-2,0,0.56999999999999995,0,null,null,0,null,0,0,0,0,null,null,2039,0,0,11.704000000000001,0,0.23899999999999999,0,null,0,null,0,null,0,null,null,2039,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":2.1600000000000001E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!L13,0)","v":60},null,null,null,20,null,2040,0,5.0060000000000002,0,0,0,0,0,182,0,0,3.653,0,0,0,0,0,null,null,2040,0,0,0,null,0,0,0,null,0,null,null,2040,0,0,5.8000000000000003E-2,0,0.58299999999999996,0,null,null,0,null,0,0,0,0,null,null,2040,0,0,12.114000000000001,0,0.247,0,null,0,null,0,null,0,null,null,2040,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2041,{"$f":"ROUND(IF($C$47+$F$23>L35,$F$25*$F$30,0)+IF($C$48+$G$23>L35,$G$25*$G$30,0)+IF($C$49+$H$23>L35,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J35,3)","v":5.1820000000000004},{"$f":"ROUND(M35*N35,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J35,3)","v":0},{"$f":"ROUND(M35*P35,0)","v":0},{"$f":"O35+Q35","v":0},{"$f":"ROUND(M35*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J35,0)","v":183},{"$f":"ROUND(S35*T35,0)","v":0},{"$f":"ROUND(+U35+R35,0)","v":0},{"$f":"ROUND($H$36*(1+$C$11)^J35,3)","v":3.7810000000000001},{"$f":"ROUND((1-$H$38)*(W35*M35),0)","v":0},0,0,{"$f":"SUM(X35:Z35)","v":0},{"$f":"V35-AA35","v":0},null,null,2041,{"$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,2041,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":0.06},{"$f":"ROUND((IF($C$47+$F$23>$AQ35,$F$27*$F$30,0)+IF($C$48+$G$23>AQ35,$G$27*$G$30,0)+IF($C$49+$H$23>AQ35,$H$27*$H$30,0))*AT35,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J35,3)","v":0.59499999999999997},{"$f":"ROUND(AV35*M35,0)","v":0},null,null,{"$f":"ROUND(AR35+AS35+AU35+AW35+AY35,0)","v":0},null,0,0,{"$f":"BB35+BC35","v":0},{"$f":"AZ35-BD35","v":0},null,null,2041,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":12.538},{"$f":"ROUND(BJ35*BK35,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J35,3)","v":0.25600000000000001},{"$f":"ROUND((IF($C$47+$F$23>BH35,$F$27*$F$30,0)+IF($C$49+$H$23>BH35,$H$27*$H$30,0)+IF($C$48+$G$23>BH35,$G$27*$G$30,0))*BM35,0)","v":0},null,{"$f":"BI35+BL35+BN35+BO35","v":0},null,{"$f":"+BC35","v":0},null,{"$f":"BP35-BR35","v":0},null,null,2041,0,{"$f":"U35","v":0},{"$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,{"$f":"CA35-CE35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":7}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!D58","v":1.8360000000000001},null,22,null,2042,0,5.3630000000000004,0,0,0,0,0,185,0,0,3.9129999999999998,0,0,0,0,0,null,null,2042,0,0,0,null,0,0,0,null,0,null,null,2042,0,0,6.3E-2,0,0.60799999999999998,0,null,null,0,null,0,0,0,0,null,null,2042,0,0,12.977,0,0.26500000000000001,0,null,0,null,0,null,0,null,null,2042,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":8}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!D59","v":0.21},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":9120},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":41087},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":26558},{"$f":"SUM(AB14:AB36)","v":14529},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":41087},null,null,null,{"$f":"SUM(AL14:AL36)","v":11039},null,{"$f":"SUM(AN14:AN36)","v":30048},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":47338},null,null,null,{"$f":"SUM(BD14:BD36)","v":19643},{"$f":"SUM(BE14:BE36)","v":27695},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":9120},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":85742},null,{"$f":"SUM(BR14:BR36)","v":18920},null,{"$f":"SUM(BT14:BT36)","v":66822},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":43515},null,null,null,{"$f":"SUM(CE14:CE36)","v":19643},null,{"$f":"SUM(CG14:CG36)","v":23872}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$26","v":0.1032},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$41,V15:V36),0)","v":30182},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":22384},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":7798},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":30182},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":11039},null,{"$f":"+AH39-AL39","v":19143},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":42297},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":19643},{"$f":"AZ39-BD39","v":22654},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":59376},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":18920},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":40456},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":31956},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":19643},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":12313}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":9}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$27","v":7.2160000000000002E-2},null,"Test Results","NPV","B/C",null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":7798},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":19143},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":22654},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":40456},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":12313},null,null,null,null,null,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":10}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":7798},{"$f":"N42","v":1.35},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":1.35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":2.73},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":2.15},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":3.14},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":1.63},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":11}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":2.4700000000000003E-2},null,"Utility Cost Test",{"$f":"AG41","v":19143},{"$f":"AG42","v":2.73},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":12}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":22654},{"$f":"AS42","v":2.15},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2020},null,"Participant Test",{"$f":"BJ41","v":40456},{"$f":"BJ42","v":3.14},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":12313},{"$f":"BY42","v":1.63},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2020},null,null,null,null,null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
[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,"(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,"(I)","= (G) - (H)",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,"(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,"(E)","= Table 3 (H)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":13}]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",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,{"$f":"$J28","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(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,"(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,{"$f":"$J29","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,"(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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)"]

{"sheet":"Residential Energy Assessments","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:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:",{"$f":"'Database Inputs'!A14","v":"Residential Energy Assessments"},null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Residential Energy Assessments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Residential Energy Assessments"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Residential Energy Assessments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Residential Energy Assessments"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Residential Energy Assessments"}]
["Program Years:",{"$f":"'Total Program'!$B$6","v":2020}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2020},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$7","v":6.0880000000000001},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M25","v":34},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'!I25","v":484},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$9","v":0.12422999999999999},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":518}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$47-$C$45","v":0},null,{"$f":"$C$47","v":2020},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":2.516},{"$f":"ROUND(M14*N14,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":0},{"$f":"ROUND(M14*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":149},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":1.8360000000000001},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":0},{"$f":"ROUND($F$11,0)","v":34},{"$f":"ROUND($F$12,0)","v":484},{"$f":"SUM(X14:Z14)","v":518},{"$f":"V14-AA14","v":-518},null,null,{"$f":"$C$47","v":2020},{"$f":"+R14","v":0},{"$f":"+U14","v":0},{"$f":"+AG14+AF14","v":0},null,{"$f":"ROUND(Y14,0)","v":34},{"$f":"ROUND(Z14,0)","v":484},{"$f":"SUM(AJ14:AK14)","v":518},null,{"$f":"+AH14-AL14","v":-518},null,null,{"$f":"$C$47","v":2020},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.9000000000000001E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":0.38},{"$f":"ROUND(AV14*M14,0)","v":0},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":0},null,{"$f":"ROUND($F$13,0)","v":518},{"$f":"ROUND((F15*F30)-Z14,0)","v":1016},{"$f":"BB14+BC14","v":1534},{"$f":"AZ14-BD14","v":-1534},null,null,{"$f":"$C$47","v":2020},{"$f":"+F12","v":484},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":6.0880000000000001},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.124},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":484},null,{"$f":"ROUND(F15*F30,0)","v":1500},null,{"$f":"BP14-BR14","v":-1016},null,null,{"$f":"$C$47","v":2020},{"$f":"$R14","v":0},{"$f":"U14","v":0},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":0},null,{"$f":"BB14","v":518},{"$f":"BC14","v":1016},{"$f":"SUM(CC14:CD14)","v":1534},null,{"$f":"CA14-CE14","v":-1534}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$D$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!K14,0)","v":500},null,null,null,{"$f":"J14+1","v":1},null,{"$f":"L14+1","v":2021},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":0},2.6040000000000001,0,0,{"$f":"ROUND(M15*P15,0)","v":0},0,0,150,{"$f":"ROUND(S15*T15,0)","v":0},{"$f":"ROUND(+U15+R15,0)","v":0},{"$f":"ROUND($H$36*(1+$C$11)^J15,3)","v":1.9},0,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},{"$f":"SUM(X15:Z15)","v":0},{"$f":"V15-AA15","v":0},null,null,{"$f":"AE14+1","v":2021},0,0,{"$f":"+AG15+AF15","v":0},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,0,null,null,{"$f":"AQ14+1","v":2021},0,0,0.03,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.38800000000000001,0,null,null,{"$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,{"$f":"BH14+1","v":2021},{"$f":"+G12","v":0},0,6.3010000000000002,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.129,{"$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,{"$f":"BW14+1","v":2021},0,{"$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,{"$f":"CA15-CE15","v":0}]
[null,null,null,null,null,null,null,null,null,2,null,2022,{"$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$30,0),0)","v":0},2.6949999999999998,0,0,0,0,0,152,{"$f":"ROUND(S16*T16,0)","v":0},0,1.9670000000000001,{"$f":"ROUND((1-$H$38)*(W16*M16),0)","v":0},{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},0,0,null,null,2022,0,0,{"$f":"+AG16+AF16","v":0},null,0,0,0,null,0,null,null,2022,0,0,3.1E-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$30,0))*AT16,0)","v":0},0.39700000000000002,0,null,null,0,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,0,null,null,2022,{"$f":"ROUND(H12,0)","v":0},0,6.5220000000000002,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.13300000000000001,{"$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$30,0)","v":0},null,0,null,null,2022,0,0,0,0,null,0,0,0,null,{"$f":"CA16-CE16","v":0}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":2.516},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",0,null,null,null,3,null,2023,{"$f":"ROUND(IF($C$47+$F$23>L17,$F$25*$F$30,0)+IF($C$48+$G$23>L17,$G$25*$G$30,0)+IF($C$49+$H$23>L17,$H$25*$H$30,0),0)","v":0},2.79,0,0,0,0,0,153,0,0,2.036,0,0,0,0,0,null,null,2023,0,0,0,null,0,0,0,null,0,null,null,2023,0,0,3.3000000000000002E-2,{"$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$30,0))*AT17,0)","v":0},0.40500000000000003,0,null,null,0,null,0,0,0,0,null,null,2023,0,0,6.75,0,0.13800000000000001,{"$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,2023,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",0,null,null,null,4,null,2024,0,2.887,0,0,0,0,0,155,0,0,2.1070000000000002,0,0,0,0,0,null,null,2024,0,0,0,null,0,0,0,null,0,null,null,2024,0,0,3.4000000000000002E-2,0,0.41399999999999998,0,null,null,0,null,0,0,0,0,null,null,2024,0,0,6.9859999999999998,0,0.14299999999999999,0,null,0,null,0,null,0,null,null,2024,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,5,null,2025,0,2.988,0,0,0,0,0,156,0,0,2.181,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.5000000000000003E-2,0,0.42299999999999999,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,7.2309999999999999,0,0.14799999999999999,0,null,0,null,0,null,0,null,null,2025,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":148.86000000000001},null,"19) Participant Non-Energy Savings (Annual $/Part) =",0,null,null,null,6,null,2026,0,3.093,0,0,0,0,0,158,0,0,2.2570000000000001,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.5999999999999997E-2,0,0.432,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,7.484,0,0.153,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$15","v":0.01},null,"          Escalation Rate =",0,null,null,null,7,null,2027,0,3.2010000000000001,0,0,0,0,0,160,0,0,2.3359999999999999,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.6999999999999998E-2,0,0.441,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,7.7460000000000004,0,0.158,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":0}]
[null,null,null,null,null,null,null,null,null,8,null,2028,0,3.3130000000000002,0,0,0,0,0,161,0,0,2.4180000000000001,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.9E-2,0,0.45100000000000001,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,8.0169999999999995,0,0.16400000000000001,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":1}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$D$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!D14,0)","v":0},null,null,null,9,null,2029,0,3.4289999999999998,0,0,0,0,0,163,0,0,2.5019999999999998,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,0.04,0,0.46100000000000002,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,8.2970000000000006,0,0.16900000000000001,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,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":2}]
[null,null,null,null,null,null,null,null,null,10,null,2030,0,3.5489999999999999,0,0,0,0,0,164,0,0,2.59,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,4.1000000000000002E-2,0,0.47099999999999997,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,8.5879999999999992,0,0.17499999999999999,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,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":3}]
["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":0},null,null,null,11,null,2031,0,3.673,0,0,0,0,0,166,0,0,2.681,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,4.2999999999999997E-2,0,0.48099999999999998,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,8.8879999999999999,0,0.18099999999999999,0,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$18","v":0},null,null,null,null,null,null,12,null,2032,0,3.802,0,0,0,0,0,168,0,0,2.774,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,4.3999999999999997E-2,0,0.49099999999999999,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,9.1989999999999998,0,0.188,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",0,null,null,null,13,null,2033,0,3.9350000000000001,0,0,0,0,0,169,0,0,2.871,0,0,0,0,0,null,null,2033,0,0,0,null,0,0,0,null,0,null,null,2033,0,0,4.5999999999999999E-2,0,0.502,0,null,null,0,null,0,0,0,0,null,null,2033,0,0,9.5210000000000008,0,0.19400000000000001,0,null,0,null,0,null,0,null,null,2033,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":2.7380000000000002E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2034,0,4.0730000000000004,0,0,0,0,0,171,0,0,2.972,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.8000000000000001E-2,0,0.51300000000000001,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,9.8550000000000004,0,0.20100000000000001,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":3.5000000000000003E-2},null,null,null,null,null,null,15,null,2035,0,4.2149999999999999,0,0,0,0,0,173,0,0,3.0760000000000001,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.9000000000000002E-2,0,0.52400000000000002,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,10.199999999999999,0,0.20799999999999999,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C14,0)","v":3},null,null,null,16,null,2036,0,4.3630000000000004,0,0,0,0,0,175,0,0,3.1840000000000002,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,5.0999999999999997E-2,0,0.53500000000000003,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,10.557,0,0.215,0,null,0,null,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,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":4}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":6.7000000000000004E-2},null,null,null,null,null,null,17,null,2037,0,4.5149999999999997,0,0,0,0,0,176,0,0,3.2949999999999999,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,5.2999999999999999E-2,0,0.54600000000000004,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,10.926,0,0.223,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":5}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G25","v":0},null,null,null,18,null,2038,0,4.673,0,0,0,0,0,178,0,0,3.41,0,0,0,0,0,null,null,2038,0,0,0,null,0,0,0,null,0,null,null,2038,0,0,5.5E-2,0,0.55800000000000005,0,null,null,0,null,0,0,0,0,null,null,2038,0,0,11.308,0,0.23100000000000001,0,null,0,null,0,null,0,null,null,2038,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":6}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":0.38},null,null,null,null,null,null,19,null,2039,0,4.8369999999999997,0,0,0,0,0,180,0,0,3.53,0,0,0,0,0,null,null,2039,0,0,0,null,0,0,0,null,0,null,null,2039,0,0,5.6000000000000001E-2,0,0.56999999999999995,0,null,null,0,null,0,0,0,0,null,null,2039,0,0,11.704000000000001,0,0.23899999999999999,0,null,0,null,0,null,0,null,null,2039,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":2.1600000000000001E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!L14,0)","v":450},null,null,null,20,null,2040,0,5.0060000000000002,0,0,0,0,0,182,0,0,3.653,0,0,0,0,0,null,null,2040,0,0,0,null,0,0,0,null,0,null,null,2040,0,0,5.8000000000000003E-2,0,0.58299999999999996,0,null,null,0,null,0,0,0,0,null,null,2040,0,0,12.114000000000001,0,0.247,0,null,0,null,0,null,0,null,null,2040,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2041,{"$f":"ROUND(IF($C$47+$F$23>L35,$F$25*$F$30,0)+IF($C$48+$G$23>L35,$G$25*$G$30,0)+IF($C$49+$H$23>L35,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J35,3)","v":5.1820000000000004},{"$f":"ROUND(M35*N35,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J35,3)","v":0},{"$f":"ROUND(M35*P35,0)","v":0},{"$f":"O35+Q35","v":0},{"$f":"ROUND(M35*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J35,0)","v":183},{"$f":"ROUND(S35*T35,0)","v":0},{"$f":"ROUND(+U35+R35,0)","v":0},{"$f":"ROUND($H$36*(1+$C$11)^J35,3)","v":3.7810000000000001},{"$f":"ROUND((1-$H$38)*(W35*M35),0)","v":0},0,0,{"$f":"SUM(X35:Z35)","v":0},{"$f":"V35-AA35","v":0},null,null,2041,{"$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,2041,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":0.06},{"$f":"ROUND((IF($C$47+$F$23>$AQ35,$F$27*$F$30,0)+IF($C$48+$G$23>AQ35,$G$27*$G$30,0)+IF($C$49+$H$23>AQ35,$H$27*$H$30,0))*AT35,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J35,3)","v":0.59499999999999997},{"$f":"ROUND(AV35*M35,0)","v":0},null,null,{"$f":"ROUND(AR35+AS35+AU35+AW35+AY35,0)","v":0},null,0,0,{"$f":"BB35+BC35","v":0},{"$f":"AZ35-BD35","v":0},null,null,2041,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":12.538},{"$f":"ROUND(BJ35*BK35,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J35,3)","v":0.25600000000000001},{"$f":"ROUND((IF($C$47+$F$23>BH35,$F$27*$F$30,0)+IF($C$49+$H$23>BH35,$H$27*$H$30,0)+IF($C$48+$G$23>BH35,$G$27*$G$30,0))*BM35,0)","v":0},null,{"$f":"BI35+BL35+BN35+BO35","v":0},null,{"$f":"+BC35","v":0},null,{"$f":"BP35-BR35","v":0},null,null,2041,0,{"$f":"U35","v":0},{"$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,{"$f":"CA35-CE35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":7}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!D58","v":1.8360000000000001},null,22,null,2042,0,5.3630000000000004,0,0,0,0,0,185,0,0,3.9129999999999998,0,0,0,0,0,null,null,2042,0,0,0,null,0,0,0,null,0,null,null,2042,0,0,6.3E-2,0,0.60799999999999998,0,null,null,0,null,0,0,0,0,null,null,2042,0,0,12.977,0,0.26500000000000001,0,null,0,null,0,null,0,null,null,2042,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":8}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!D59","v":0.21},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":0},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":518},{"$f":"SUM(AB14:AB36)","v":-518},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":0},null,null,null,{"$f":"SUM(AL14:AL36)","v":518},null,{"$f":"SUM(AN14:AN36)","v":-518},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":0},null,null,null,{"$f":"SUM(BD14:BD36)","v":1534},{"$f":"SUM(BE14:BE36)","v":-1534},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":484},null,{"$f":"SUM(BR14:BR36)","v":1500},null,{"$f":"SUM(BT14:BT36)","v":-1016},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":0},null,null,null,{"$f":"SUM(CE14:CE36)","v":1534},null,{"$f":"SUM(CG14:CG36)","v":-1534}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$26","v":0.1032},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$41,V15:V36),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":518},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":-518},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":518},null,{"$f":"+AH39-AL39","v":-518},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":0},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":1534},{"$f":"AZ39-BD39","v":-1534},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":484},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":1500},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":-1016},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":1534},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":-1534}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":9}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$27","v":7.2160000000000002E-2},null,"Test Results","NPV","B/C",null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":-518},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":-518},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":-1534},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":-1016},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":-1534},null,null,null,null,null,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":10}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":-518},{"$f":"N42","v":0},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":0},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":0.32},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":11}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":2.4700000000000003E-2},null,"Utility Cost Test",{"$f":"AG41","v":-518},{"$f":"AG42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":12}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":-1534},{"$f":"AS42","v":0},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2020},null,"Participant Test",{"$f":"BJ41","v":-1016},{"$f":"BJ42","v":0.32},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":-1534},{"$f":"BY42","v":0},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2020},null,null,null,null,null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
[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,"(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,"(I)","= (G) - (H)",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,"(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,"(E)","= Table 3 (H)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":13}]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",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,{"$f":"$J28","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(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,"(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,{"$f":"$J29","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,"(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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)"]

{"sheet":"Comm 95+% Furnace - NEW","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:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:","Commercial 95+% AFUE Furnace - New",null,null,null,null,null,null,null,null,"Project:",null,{"$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":"'Total Program'!$B$6","v":2020}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2020},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$7","v":5.1819999999999995},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M18","v":146},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'!I18","v":2100},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$9","v":0.12049},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":2246}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$47-$C$45","v":0},null,{"$f":"$C$47","v":2020},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":34},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":2.516},{"$f":"ROUND(M14*N14,0)","v":86},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":86},{"$f":"ROUND(M14*$C$23,1)","v":0.3},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":149},{"$f":"ROUND(S14*T14,0)","v":45},{"$f":"ROUND(+U14+R14,0)","v":131},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":0.93},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":25},{"$f":"ROUND($F$11,0)","v":146},{"$f":"ROUND($F$12,0)","v":2100},{"$f":"SUM(X14:Z14)","v":2271},{"$f":"V14-AA14","v":-2140},null,null,{"$f":"$C$47","v":2020},{"$f":"+R14","v":86},{"$f":"+U14","v":45},{"$f":"+AG14+AF14","v":131},null,{"$f":"ROUND(Y14,0)","v":146},{"$f":"ROUND(Z14,0)","v":2100},{"$f":"SUM(AJ14:AK14)","v":2246},null,{"$f":"+AH14-AL14","v":-2115},null,null,{"$f":"$C$47","v":2020},{"$f":"AF14","v":86},{"$f":"+AG14","v":45},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.9000000000000001E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":146},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":0.38},{"$f":"ROUND(AV14*M14,0)","v":13},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":290},null,{"$f":"ROUND($F$13,0)","v":2246},{"$f":"ROUND((F15*F30)-Z14,0)","v":231},{"$f":"BB14+BC14","v":2477},{"$f":"AZ14-BD14","v":-2187},null,null,{"$f":"$C$47","v":2020},{"$f":"+F12","v":2100},{"$f":"+M14","v":34},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":5.1820000000000004},{"$f":"ROUND(BJ14*BK14,0)","v":176},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.12},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":605},null,{"$f":"BI14+BL14+BN14+BO14","v":2881},null,{"$f":"ROUND(F15*F30,0)","v":2331},null,{"$f":"BP14-BR14","v":550},null,null,{"$f":"$C$47","v":2020},{"$f":"$R14","v":86},{"$f":"U14","v":45},{"$f":"AU14","v":146},{"$f":"SUM(BX14:BZ14)","v":277},null,{"$f":"BB14","v":2246},{"$f":"BC14","v":231},{"$f":"SUM(CC14:CD14)","v":2477},null,{"$f":"CA14-CE14","v":-2200}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$E$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!K16,0)","v":333},null,null,null,{"$f":"J14+1","v":1},null,{"$f":"L14+1","v":2021},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":34},{"$f":"ROUND($C$17*(1+$C$18)^J15,3)","v":2.6040000000000001},{"$f":"ROUND(M15*N15,0)","v":89},0,{"$f":"ROUND(M15*P15,0)","v":0},{"$f":"O15+Q15","v":89},{"$f":"ROUND(M15*$C$23,1)","v":0.3},{"$f":"ROUND($C$20*(1+$C$21)^J15,0)","v":150},{"$f":"ROUND(S15*T15,0)","v":45},{"$f":"ROUND(+U15+R15,0)","v":134},0.96299999999999997,{"$f":"ROUND((1-$H$38)*(W15*M15),0)","v":26},{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},{"$f":"SUM(X15:Z15)","v":26},{"$f":"V15-AA15","v":108},null,null,{"$f":"AE14+1","v":2021},89,45,{"$f":"+AG15+AF15","v":134},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,134,null,null,{"$f":"AQ14+1","v":2021},89,45,0.03,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":151},0.38800000000000001,13,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":298},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},298,null,null,{"$f":"BH14+1","v":2021},{"$f":"+G12","v":0},34,5.3630000000000004,{"$f":"ROUND(BJ15*BK15,0)","v":182},0.125,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":630},null,812,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":812},null,null,{"$f":"BW14+1","v":2021},89,{"$f":"U15","v":45},{"$f":"AU15","v":151},{"$f":"SUM(BX15:BZ15)","v":285},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":285}]
[null,null,null,null,null,null,null,null,null,2,null,2022,{"$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$30,0),0)","v":34},2.6949999999999998,92,0,0,92,0.3,152,{"$f":"ROUND(S16*T16,0)","v":46},138,0.996,27,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},27,111,null,null,2022,92,46,{"$f":"+AG16+AF16","v":138},null,0,0,0,null,138,null,null,2022,92,46,3.1E-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$30,0))*AT16,0)","v":156},0.39700000000000002,13,null,null,307,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,307,null,null,2022,{"$f":"ROUND(H12,0)","v":0},34,5.5510000000000002,{"$f":"ROUND(BJ16*BK16,0)","v":189},0.129,{"$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$30,0))*BM16,0)","v":650},null,839,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,839,null,null,2022,92,46,156,294,null,0,0,0,null,{"$f":"CA16-CE16","v":294}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$12","v":2.516},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$E$35","v":0},null,null,null,3,null,2023,{"$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$30,0),0)","v":34},2.79,95,0,0,95,0.3,153,46,141,1.0309999999999999,28,0,0,28,113,null,null,2023,95,46,141,null,0,0,0,null,141,null,null,2023,95,46,3.3000000000000002E-2,{"$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$30,0))*AT17,0)","v":166},0.40500000000000003,14,null,null,321,null,0,0,0,321,null,null,2023,0,34,5.7450000000000001,195,0.13400000000000001,{"$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$30,0))*BM17,0)","v":675},null,870,null,{"$f":"+BC17","v":0},null,870,null,null,2023,95,46,166,307,null,0,0,0,null,307]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$38","v":0},null,null,null,4,null,2024,34,2.887,98,0,0,98,0.3,155,47,145,1.0669999999999999,29,0,0,29,116,null,null,2024,98,47,145,null,0,0,0,null,145,null,null,2024,98,47,3.4000000000000002E-2,171,0.41399999999999998,14,null,null,330,null,0,0,0,330,null,null,2024,0,34,5.9459999999999997,202,0.13800000000000001,696,null,898,null,0,null,898,null,null,2024,98,47,171,316,null,0,0,0,null,316,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,5,null,2025,34,2.988,102,0,0,102,0.3,156,47,149,1.105,30,0,0,30,119,null,null,2025,102,47,149,null,0,0,0,null,149,null,null,2025,102,47,3.5000000000000003E-2,176,0.42299999999999999,14,null,null,339,null,0,0,0,339,null,null,2025,0,34,6.1550000000000002,209,0.14299999999999999,721,null,930,null,0,null,930,null,null,2025,102,47,176,325,null,0,0,0,null,325]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$E$14","v":148.86000000000001},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$E$41","v":0},null,null,null,6,null,2026,34,3.093,105,0,0,105,0.3,158,47,152,1.143,31,0,0,31,121,null,null,2026,105,47,152,null,0,0,0,null,152,null,null,2026,105,47,3.5999999999999997E-2,181,0.432,15,null,null,348,null,0,0,0,348,null,null,2026,0,34,6.37,217,0.14799999999999999,746,null,963,null,0,null,963,null,null,2026,105,47,181,333,null,0,0,0,null,333]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$44","v":0},null,null,null,7,null,2027,34,3.2010000000000001,109,0,0,109,0.3,160,48,157,1.1830000000000001,32,0,0,32,125,null,null,2027,109,48,157,null,0,0,0,null,157,null,null,2027,109,48,3.6999999999999998E-2,186,0.441,15,null,null,358,null,0,0,0,358,null,null,2027,0,34,6.593,224,0.153,771,null,995,null,0,null,995,null,null,2027,109,48,186,343,null,0,0,0,null,343,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":0}]
[null,null,null,null,null,null,null,null,null,8,null,2028,34,3.3130000000000002,113,0,0,113,0.3,161,48,161,1.2250000000000001,33,0,0,33,128,null,null,2028,113,48,161,null,0,0,0,null,161,null,null,2028,113,48,3.9E-2,197,0.45100000000000001,15,null,null,373,null,0,0,0,373,null,null,2028,0,34,6.8239999999999998,232,0.159,801,null,1033,null,0,null,1033,null,null,2028,113,48,197,358,null,0,0,0,null,358,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":1}]
["5) Peak Reduction Factor = ",null,{"$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,9,null,2029,34,3.4289999999999998,117,0,0,117,0.3,163,49,166,1.2669999999999999,34,0,0,34,132,null,null,2029,117,49,166,null,0,0,0,null,166,null,null,2029,117,49,0.04,202,0.46100000000000002,16,null,null,384,null,0,0,0,384,null,null,2029,0,34,7.0629999999999997,240,0.16400000000000001,827,null,1067,null,0,null,1067,null,null,2029,117,49,202,368,null,0,0,0,null,368,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":2}]
[null,null,null,null,null,null,null,null,null,10,null,2030,34,3.5489999999999999,121,0,0,121,0.3,164,49,170,1.3120000000000001,35,0,0,35,135,null,null,2030,121,49,170,null,0,0,0,null,170,null,null,2030,121,49,4.1000000000000002E-2,207,0.47099999999999997,16,null,null,393,null,0,0,0,393,null,null,2030,0,34,7.31,249,0.17,857,null,1106,null,0,null,1106,null,null,2030,121,49,207,377,null,0,0,0,null,377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":3}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"+ROUND(F32/F30,3)","v":4.8570000000000002},null,null,null,11,null,2031,34,3.673,125,0,0,125,0.3,166,50,175,1.3580000000000001,36,0,0,36,139,null,null,2031,125,50,175,null,0,0,0,null,175,null,null,2031,125,50,4.2999999999999997E-2,217,0.48099999999999998,16,null,null,408,null,0,0,0,408,null,null,2031,0,34,7.5659999999999998,257,0.17599999999999999,887,null,1144,null,0,null,1144,null,null,2031,125,50,217,392,null,0,0,0,null,392]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$18","v":0},null,null,null,null,null,null,12,null,2032,34,3.802,129,0,0,129,0.3,168,50,179,1.405,38,0,0,38,141,null,null,2032,129,50,179,null,0,0,0,null,179,null,null,2032,129,50,4.3999999999999997E-2,222,0.49099999999999999,17,null,null,418,null,0,0,0,418,null,null,2032,0,34,7.83,266,0.182,917,null,1183,null,0,null,1183,null,null,2032,129,50,222,401,null,0,0,0,null,401]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H16","v":720},null,null,null,13,null,2033,34,3.9350000000000001,134,0,0,134,0.3,169,51,185,1.454,39,0,0,39,146,null,null,2033,134,51,185,null,0,0,0,null,185,null,null,2033,134,51,4.5999999999999999E-2,232,0.502,17,null,null,434,null,0,0,0,434,null,null,2033,0,34,8.1039999999999992,276,0.188,948,null,1224,null,0,null,1224,null,null,2033,134,51,232,417,null,0,0,0,null,417]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$19","v":2.7380000000000002E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2034,34,4.0730000000000004,138,0,0,138,0.3,171,51,189,1.5049999999999999,40,0,0,40,149,null,null,2034,138,51,189,null,0,0,0,null,189,null,null,2034,138,51,4.8000000000000001E-2,242,0.51300000000000001,17,null,null,448,null,0,0,0,448,null,null,2034,0,34,8.3879999999999999,285,0.19500000000000001,983,null,1268,null,0,null,1268,null,null,2034,138,51,242,431,null,0,0,0,null,431]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$20","v":3.5000000000000003E-2},null,null,null,null,null,null,15,null,2035,34,4.2149999999999999,143,0,0,143,0.3,173,52,195,1.5580000000000001,42,0,0,42,153,null,null,2035,143,52,195,null,0,0,0,null,195,null,null,2035,143,52,4.9000000000000002E-2,247,0.52400000000000002,18,null,null,460,null,0,0,0,460,null,null,2035,0,34,8.6820000000000004,295,0.20200000000000001,1018,null,1313,null,0,null,1313,null,null,2035,143,52,247,442,null,0,0,0,null,442]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C16,0)","v":7},null,null,null,16,null,2036,34,4.3630000000000004,148,0,0,148,0.3,175,53,201,1.613,43,0,0,43,158,null,null,2036,148,53,201,null,0,0,0,null,201,null,null,2036,148,53,5.0999999999999997E-2,257,0.53500000000000003,18,null,null,476,null,0,0,0,476,null,null,2036,0,34,8.9860000000000007,306,0.20899999999999999,1053,null,1359,null,0,null,1359,null,null,2036,148,53,257,458,null,0,0,0,null,458,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":4}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$E$21","v":6.7000000000000004E-2},null,null,null,null,null,null,17,null,2037,34,4.5149999999999997,154,0,0,154,0.3,176,53,207,1.669,45,0,0,45,162,null,null,2037,154,53,207,null,0,0,0,null,207,null,null,2037,154,53,5.2999999999999999E-2,267,0.54600000000000004,19,null,null,493,null,0,0,0,493,null,null,2037,0,34,9.3000000000000007,316,0.216,1089,null,1405,null,0,null,1405,null,null,2037,154,53,267,474,null,0,0,0,null,474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":5}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G18","v":34},null,null,null,18,null,2038,34,4.673,159,0,0,159,0.3,178,53,212,1.7270000000000001,46,0,0,46,166,null,null,2038,159,53,212,null,0,0,0,null,212,null,null,2038,159,53,5.5E-2,277,0.55800000000000005,19,null,null,508,null,0,0,0,508,null,null,2038,0,34,9.6259999999999994,327,0.224,1129,null,1456,null,0,null,1456,null,null,2038,159,53,277,489,null,0,0,0,null,489,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":6}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$22","v":0.38},null,null,null,null,null,null,19,null,2039,34,4.8369999999999997,164,0,0,164,0.3,180,54,218,1.788,48,0,0,48,170,null,null,2039,164,54,218,null,0,0,0,null,218,null,null,2039,164,54,5.6000000000000001E-2,282,0.56999999999999995,19,null,null,519,null,0,0,0,519,null,null,2039,0,34,9.9619999999999997,339,0.23200000000000001,1169,null,1508,null,0,null,1508,null,null,2039,164,54,282,500,null,0,0,0,null,500]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$23","v":2.1600000000000001E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!L16,0)","v":300},null,null,null,20,null,2040,0,5.0060000000000002,0,0,0,0,0,182,0,0,1.851,0,0,0,0,0,null,null,2040,0,0,0,null,0,0,0,null,0,null,null,2040,0,0,5.8000000000000003E-2,0,0.58299999999999996,0,null,null,0,null,0,0,0,0,null,null,2040,0,0,10.311,0,0.24,0,null,0,null,0,null,0,null,null,2040,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2041,{"$f":"ROUND(IF($C$47+$F$23>L35,$F$25*$F$30,0)+IF($C$48+$G$23>L35,$G$25*$G$30,0)+IF($C$49+$H$23>L35,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J35,3)","v":5.1820000000000004},{"$f":"ROUND(M35*N35,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J35,3)","v":0},{"$f":"ROUND(M35*P35,0)","v":0},{"$f":"O35+Q35","v":0},{"$f":"ROUND(M35*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J35,0)","v":183},{"$f":"ROUND(S35*T35,0)","v":0},{"$f":"ROUND(+U35+R35,0)","v":0},{"$f":"ROUND($H$36*(1+$C$11)^J35,3)","v":1.915},{"$f":"ROUND((1-$H$38)*(W35*M35),0)","v":0},0,0,{"$f":"SUM(X35:Z35)","v":0},{"$f":"V35-AA35","v":0},null,null,2041,{"$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,2041,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":0.06},{"$f":"ROUND((IF($C$47+$F$23>$AQ35,$F$27*$F$30,0)+IF($C$48+$G$23>AQ35,$G$27*$G$30,0)+IF($C$49+$H$23>AQ35,$H$27*$H$30,0))*AT35,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J35,3)","v":0.59499999999999997},{"$f":"ROUND(AV35*M35,0)","v":0},null,null,{"$f":"ROUND(AR35+AS35+AU35+AW35+AY35,0)","v":0},null,0,0,{"$f":"BB35+BC35","v":0},{"$f":"AZ35-BD35","v":0},null,null,2041,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":10.672000000000001},{"$f":"ROUND(BJ35*BK35,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J35,3)","v":0.248},{"$f":"ROUND((IF($C$47+$F$23>BH35,$F$27*$F$30,0)+IF($C$49+$H$23>BH35,$H$27*$H$30,0)+IF($C$48+$G$23>BH35,$G$27*$G$30,0))*BM35,0)","v":0},null,{"$f":"BI35+BL35+BN35+BO35","v":0},null,{"$f":"+BC35","v":0},null,{"$f":"BP35-BR35","v":0},null,null,2041,0,{"$f":"U35","v":0},{"$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,{"$f":"CA35-CE35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":7}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!E58","v":0.93},null,22,null,2042,0,{"$f":"ROUND($C$17*(1+$C$18)^J36,3)","v":5.3630000000000004},0,0,0,0,0,185,0,0,1.982,0,0,0,0,0,null,null,2042,0,0,0,null,0,0,0,null,0,null,null,2042,0,0,6.3E-2,0,0.60799999999999998,0,null,null,0,null,0,0,0,0,null,null,2042,0,0,11.045,0,0.25700000000000001,0,null,0,null,0,null,0,null,null,2042,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":8}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!E59","v":0.21},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":680},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":3405},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":2953},{"$f":"SUM(AB14:AB36)","v":452},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":3405},null,null,null,{"$f":"SUM(AL14:AL36)","v":2246},null,{"$f":"SUM(AN14:AN36)","v":1159},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":7905},null,null,null,{"$f":"SUM(BD14:BD36)","v":2477},{"$f":"SUM(BE14:BE36)","v":5428},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":680},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":24254},null,{"$f":"SUM(BR14:BR36)","v":2331},null,{"$f":"SUM(BT14:BT36)","v":21923},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":7587},null,null,null,{"$f":"SUM(CE14:CE36)","v":2477},null,{"$f":"SUM(CG14:CG36)","v":5110}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$26","v":0.1032},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$41,V15:V36),0)","v":1789},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":2612},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":-823},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":1789},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":2246},null,{"$f":"+AH39-AL39","v":-457},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":6175},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":2477},{"$f":"AZ39-BD39","v":3698},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":11234},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":2331},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":8903},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":3946},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":2477},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":1469}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":9}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$27","v":7.2160000000000002E-2},null,"Test Results","NPV","B/C",null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":-823},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":-457},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":3698},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":8903},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":1469},null,null,null,null,null,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":10}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":-823},{"$f":"N42","v":0.68},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":0.68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":0.8},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":2.4900000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":4.82},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":1.59},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":11}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$28","v":2.4700000000000003E-2},null,"Utility Cost Test",{"$f":"AG41","v":-457},{"$f":"AG42","v":0.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":12}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":3698},{"$f":"AS42","v":2.4900000000000002},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$E$29","v":2020},null,"Participant Test",{"$f":"BJ41","v":8903},{"$f":"BJ42","v":4.82},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":1469},{"$f":"BY42","v":1.59},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2020},null,null,null,null,null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
[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,"(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,"(I)","= (G) - (H)",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,"(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,"(E)","= Table 3 (H)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":13}]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",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,{"$f":"$J28","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(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,"(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,{"$f":"$J29","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,"(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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)"]

{"sheet":"Comm 95+% Furnace - Replace","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:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:","Commercial 95+% AFUE Furnace - Replacement",null,null,null,null,null,null,null,null,"Project:",null,{"$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":"'Total Program'!$B$6","v":2020}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2020},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$7","v":5.1819999999999995},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M19","v":358},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'!I19","v":5100},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$9","v":0.12049},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":5458}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$47-$C$45","v":0},null,{"$f":"$C$47","v":2020},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":340},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":2.516},{"$f":"ROUND(M14*N14,0)","v":855},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":855},{"$f":"ROUND(M14*$C$23,1)","v":3.4},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":149},{"$f":"ROUND(S14*T14,0)","v":507},{"$f":"ROUND(+U14+R14,0)","v":1362},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":0.93},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":250},{"$f":"ROUND($F$11,0)","v":358},{"$f":"ROUND($F$12,0)","v":5100},{"$f":"SUM(X14:Z14)","v":5708},{"$f":"V14-AA14","v":-4346},null,null,{"$f":"$C$47","v":2020},{"$f":"+R14","v":855},{"$f":"+U14","v":507},{"$f":"+AG14+AF14","v":1362},null,{"$f":"ROUND(Y14,0)","v":358},{"$f":"ROUND(Z14,0)","v":5100},{"$f":"SUM(AJ14:AK14)","v":5458},null,{"$f":"+AH14-AL14","v":-4096},null,null,{"$f":"$C$47","v":2020},{"$f":"AF14","v":855},{"$f":"+AG14","v":507},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.9000000000000001E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":355},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":0.38},{"$f":"ROUND(AV14*M14,0)","v":129},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":1846},null,{"$f":"ROUND($F$13,0)","v":5458},{"$f":"ROUND((F15*F30)-Z14,0)","v":14739},{"$f":"BB14+BC14","v":20197},{"$f":"AZ14-BD14","v":-18351},null,null,{"$f":"$C$47","v":2020},{"$f":"+F12","v":5100},{"$f":"+M14","v":340},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":5.1820000000000004},{"$f":"ROUND(BJ14*BK14,0)","v":1762},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.12},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":1469},null,{"$f":"BI14+BL14+BN14+BO14","v":8331},null,{"$f":"ROUND(F15*F30,0)","v":19839},null,{"$f":"BP14-BR14","v":-11508},null,null,{"$f":"$C$47","v":2020},{"$f":"$R14","v":855},{"$f":"U14","v":507},{"$f":"AU14","v":355},{"$f":"SUM(BX14:BZ14)","v":1717},null,{"$f":"BB14","v":5458},{"$f":"BC14","v":14739},{"$f":"SUM(CC14:CD14)","v":20197},null,{"$f":"CA14-CE14","v":-18480}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$E$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!K17,0)","v":1167},null,null,null,{"$f":"J14+1","v":1},null,{"$f":"L14+1","v":2021},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":340},2.6040000000000001,885,0,{"$f":"ROUND(M15*P15,0)","v":0},885,3.4,150,{"$f":"ROUND(S15*T15,0)","v":510},{"$f":"ROUND(+U15+R15,0)","v":1395},0.96299999999999997,259,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},259,1136,null,null,{"$f":"AE14+1","v":2021},885,510,{"$f":"+AG15+AF15","v":1395},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,1395,null,null,{"$f":"AQ14+1","v":2021},885,510,0.03,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":367},0.38800000000000001,132,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":1894},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},1894,null,null,{"$f":"BH14+1","v":2021},{"$f":"+G12","v":0},340,5.3630000000000004,{"$f":"ROUND(BJ15*BK15,0)","v":1823},0.125,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":1530},null,3353,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":3353},null,null,{"$f":"BW14+1","v":2021},885,{"$f":"U15","v":510},{"$f":"AU15","v":367},{"$f":"SUM(BX15:BZ15)","v":1762},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":1762}]
[null,null,null,null,null,null,null,null,null,2,null,2022,{"$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$30,0),0)","v":340},2.6949999999999998,916,0,0,916,3.4,152,{"$f":"ROUND(S16*T16,0)","v":517},1433,0.996,268,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},268,1165,null,null,2022,916,517,{"$f":"+AG16+AF16","v":1433},null,0,0,0,null,1433,null,null,2022,916,517,3.1E-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$30,0))*AT16,0)","v":379},0.39700000000000002,135,null,null,1947,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,1947,null,null,2022,{"$f":"ROUND(H12,0)","v":0},340,5.5510000000000002,{"$f":"ROUND(BJ16*BK16,0)","v":1887},0.129,{"$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$30,0))*BM16,0)","v":1579},null,3466,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,3466,null,null,2022,916,517,379,1812,null,0,0,0,null,{"$f":"CA16-CE16","v":1812}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$12","v":2.516},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$E$35","v":0},null,null,null,3,null,2023,{"$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$30,0),0)","v":340},2.79,949,0,0,949,3.4,153,520,1469,1.0309999999999999,277,0,0,277,1192,null,null,2023,949,520,1469,null,0,0,0,null,1469,null,null,2023,949,520,3.3000000000000002E-2,{"$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$30,0))*AT17,0)","v":404},0.40500000000000003,138,null,null,2011,null,0,0,0,2011,null,null,2023,0,340,5.7450000000000001,1953,0.13400000000000001,{"$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$30,0))*BM17,0)","v":1640},null,3593,null,{"$f":"+BC17","v":0},null,3593,null,null,2023,949,520,404,1873,null,0,0,0,null,1873]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$38","v":0},null,null,null,4,null,2024,340,2.887,982,0,0,982,3.4,155,527,1509,1.0669999999999999,287,0,0,287,1222,null,null,2024,982,527,1509,null,0,0,0,null,1509,null,null,2024,982,527,3.4000000000000002E-2,416,0.41399999999999998,141,null,null,2066,null,0,0,0,2066,null,null,2024,0,340,5.9459999999999997,2022,0.13800000000000001,1689,null,3711,null,0,null,3711,null,null,2024,982,527,416,1925,null,0,0,0,null,1925,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,5,null,2025,340,2.988,1016,0,0,1016,3.4,156,530,1546,1.105,297,0,0,297,1249,null,null,2025,1016,530,1546,null,0,0,0,null,1546,null,null,2025,1016,530,3.5000000000000003E-2,428,0.42299999999999999,144,null,null,2118,null,0,0,0,2118,null,null,2025,0,340,6.1550000000000002,2093,0.14299999999999999,1750,null,3843,null,0,null,3843,null,null,2025,1016,530,428,1974,null,0,0,0,null,1974]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$E$14","v":148.86000000000001},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$E$41","v":0},null,null,null,6,null,2026,340,3.093,1052,0,0,1052,3.4,158,537,1589,1.143,307,0,0,307,1282,null,null,2026,1052,537,1589,null,0,0,0,null,1589,null,null,2026,1052,537,3.5999999999999997E-2,441,0.432,147,null,null,2177,null,0,0,0,2177,null,null,2026,0,340,6.37,2166,0.14799999999999999,1812,null,3978,null,0,null,3978,null,null,2026,1052,537,441,2030,null,0,0,0,null,2030]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$44","v":0},null,null,null,7,null,2027,340,3.2010000000000001,1088,0,0,1088,3.4,160,544,1632,1.1830000000000001,318,0,0,318,1314,null,null,2027,1088,544,1632,null,0,0,0,null,1632,null,null,2027,1088,544,3.6999999999999998E-2,453,0.441,150,null,null,2235,null,0,0,0,2235,null,null,2027,0,340,6.593,2242,0.153,1873,null,4115,null,0,null,4115,null,null,2027,1088,544,453,2085,null,0,0,0,null,2085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":0}]
[null,null,null,null,null,null,null,null,null,8,null,2028,340,3.3130000000000002,1126,0,0,1126,3.4,161,547,1673,1.2250000000000001,329,0,0,329,1344,null,null,2028,1126,547,1673,null,0,0,0,null,1673,null,null,2028,1126,547,3.9E-2,477,0.45100000000000001,153,null,null,2303,null,0,0,0,2303,null,null,2028,0,340,6.8239999999999998,2320,0.159,1946,null,4266,null,0,null,4266,null,null,2028,1126,547,477,2150,null,0,0,0,null,2150,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":1}]
["5) Peak Reduction Factor = ",null,{"$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,9,null,2029,340,3.4289999999999998,1166,0,0,1166,3.4,163,554,1720,1.2669999999999999,340,0,0,340,1380,null,null,2029,1166,554,1720,null,0,0,0,null,1720,null,null,2029,1166,554,0.04,490,0.46100000000000002,157,null,null,2367,null,0,0,0,2367,null,null,2029,0,340,7.0629999999999997,2401,0.16400000000000001,2007,null,4408,null,0,null,4408,null,null,2029,1166,554,490,2210,null,0,0,0,null,2210,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":2}]
[null,null,null,null,null,null,null,null,null,10,null,2030,340,3.5489999999999999,1207,0,0,1207,3.4,164,558,1765,1.3120000000000001,352,0,0,352,1413,null,null,2030,1207,558,1765,null,0,0,0,null,1765,null,null,2030,1207,558,4.1000000000000002E-2,502,0.47099999999999997,160,null,null,2427,null,0,0,0,2427,null,null,2030,0,340,7.31,2485,0.17,2081,null,4566,null,0,null,4566,null,null,2030,1207,558,502,2267,null,0,0,0,null,2267,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":3}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"+ROUND(F32/F30,3)","v":20},null,null,null,11,null,2031,340,3.673,1249,0,0,1249,3.4,166,564,1813,1.3580000000000001,365,0,0,365,1448,null,null,2031,1249,564,1813,null,0,0,0,null,1813,null,null,2031,1249,564,4.2999999999999997E-2,526,0.48099999999999998,164,null,null,2503,null,0,0,0,2503,null,null,2031,0,340,7.5659999999999998,2572,0.17599999999999999,2154,null,4726,null,0,null,4726,null,null,2031,1249,564,526,2339,null,0,0,0,null,2339]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$18","v":0},null,null,null,null,null,null,12,null,2032,340,3.802,1293,0,0,1293,3.4,168,571,1864,1.405,377,0,0,377,1487,null,null,2032,1293,571,1864,null,0,0,0,null,1864,null,null,2032,1293,571,4.3999999999999997E-2,539,0.49099999999999999,167,null,null,2570,null,0,0,0,2570,null,null,2032,0,340,7.83,2662,0.182,2228,null,4890,null,0,null,4890,null,null,2032,1293,571,539,2403,null,0,0,0,null,2403]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H17","v":720},null,null,null,13,null,2033,340,3.9350000000000001,1338,0,0,1338,3.4,169,575,1913,1.454,391,0,0,391,1522,null,null,2033,1338,575,1913,null,0,0,0,null,1913,null,null,2033,1338,575,4.5999999999999999E-2,563,0.502,171,null,null,2647,null,0,0,0,2647,null,null,2033,0,340,8.1039999999999992,2755,0.188,2301,null,5056,null,0,null,5056,null,null,2033,1338,575,563,2476,null,0,0,0,null,2476]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$19","v":2.7380000000000002E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2034,340,4.0730000000000004,1385,0,0,1385,3.4,171,581,1966,1.5049999999999999,404,0,0,404,1562,null,null,2034,1385,581,1966,null,0,0,0,null,1966,null,null,2034,1385,581,4.8000000000000001E-2,588,0.51300000000000001,174,null,null,2728,null,0,0,0,2728,null,null,2034,0,340,8.3879999999999999,2852,0.19500000000000001,2387,null,5239,null,0,null,5239,null,null,2034,1385,581,588,2554,null,0,0,0,null,2554]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$20","v":3.5000000000000003E-2},null,null,null,null,null,null,15,null,2035,340,4.2149999999999999,1433,0,0,1433,3.4,173,588,2021,1.5580000000000001,418,0,0,418,1603,null,null,2035,1433,588,2021,null,0,0,0,null,2021,null,null,2035,1433,588,4.9000000000000002E-2,600,0.52400000000000002,178,null,null,2799,null,0,0,0,2799,null,null,2035,0,340,8.6820000000000004,2952,0.20200000000000001,2472,null,5424,null,0,null,5424,null,null,2035,1433,588,600,2621,null,0,0,0,null,2621]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C17,0)","v":17},null,null,null,16,null,2036,340,4.3630000000000004,1483,0,0,1483,3.4,175,595,2078,1.613,433,0,0,433,1645,null,null,2036,1483,595,2078,null,0,0,0,null,2078,null,null,2036,1483,595,5.0999999999999997E-2,624,0.53500000000000003,182,null,null,2884,null,0,0,0,2884,null,null,2036,0,340,8.9860000000000007,3055,0.20899999999999999,2558,null,5613,null,0,null,5613,null,null,2036,1483,595,624,2702,null,0,0,0,null,2702,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":4}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$E$21","v":6.7000000000000004E-2},null,null,null,null,null,null,17,null,2037,340,4.5149999999999997,1535,0,0,1535,3.4,176,598,2133,1.669,448,0,0,448,1685,null,null,2037,1535,598,2133,null,0,0,0,null,2133,null,null,2037,1535,598,5.2999999999999999E-2,649,0.54600000000000004,186,null,null,2968,null,0,0,0,2968,null,null,2037,0,340,9.3000000000000007,3162,0.216,2644,null,5806,null,0,null,5806,null,null,2037,1535,598,649,2782,null,0,0,0,null,2782,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":5}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G19","v":340},null,null,null,18,null,2038,340,4.673,1589,0,0,1589,3.4,178,605,2194,1.7270000000000001,464,0,0,464,1730,null,null,2038,1589,605,2194,null,0,0,0,null,2194,null,null,2038,1589,605,5.5E-2,673,0.55800000000000005,190,null,null,3057,null,0,0,0,3057,null,null,2038,0,340,9.6259999999999994,3273,0.224,2742,null,6015,null,0,null,6015,null,null,2038,1589,605,673,2867,null,0,0,0,null,2867,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":6}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$22","v":0.38},null,null,null,null,null,null,19,null,2039,340,4.8369999999999997,1645,0,0,1645,3.4,180,612,2257,1.788,480,0,0,480,1777,null,null,2039,1645,612,2257,null,0,0,0,null,2257,null,null,2039,1645,612,5.6000000000000001E-2,685,0.56999999999999995,194,null,null,3136,null,0,0,0,3136,null,null,2039,0,340,9.9619999999999997,3387,0.23200000000000001,2840,null,6227,null,0,null,6227,null,null,2039,1645,612,685,2942,null,0,0,0,null,2942]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$23","v":2.1600000000000001E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!L17,0)","v":300},null,null,null,20,null,2040,0,5.0060000000000002,0,0,0,0,0,182,0,0,1.851,0,0,0,0,0,null,null,2040,0,0,0,null,0,0,0,null,0,null,null,2040,0,0,5.8000000000000003E-2,0,0.58299999999999996,0,null,null,0,null,0,0,0,0,null,null,2040,0,0,10.311,0,0.24,0,null,0,null,0,null,0,null,null,2040,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2041,{"$f":"ROUND(IF($C$47+$F$23>L35,$F$25*$F$30,0)+IF($C$48+$G$23>L35,$G$25*$G$30,0)+IF($C$49+$H$23>L35,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J35,3)","v":5.1820000000000004},{"$f":"ROUND(M35*N35,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J35,3)","v":0},{"$f":"ROUND(M35*P35,0)","v":0},{"$f":"O35+Q35","v":0},{"$f":"ROUND(M35*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J35,0)","v":183},{"$f":"ROUND(S35*T35,0)","v":0},{"$f":"ROUND(+U35+R35,0)","v":0},{"$f":"ROUND($H$36*(1+$C$11)^J35,3)","v":1.915},{"$f":"ROUND((1-$H$38)*(W35*M35),0)","v":0},0,0,{"$f":"SUM(X35:Z35)","v":0},{"$f":"V35-AA35","v":0},null,null,2041,{"$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,2041,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":0.06},{"$f":"ROUND((IF($C$47+$F$23>$AQ35,$F$27*$F$30,0)+IF($C$48+$G$23>AQ35,$G$27*$G$30,0)+IF($C$49+$H$23>AQ35,$H$27*$H$30,0))*AT35,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J35,3)","v":0.59499999999999997},{"$f":"ROUND(AV35*M35,0)","v":0},null,null,{"$f":"ROUND(AR35+AS35+AU35+AW35+AY35,0)","v":0},null,0,0,{"$f":"BB35+BC35","v":0},{"$f":"AZ35-BD35","v":0},null,null,2041,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":10.672000000000001},{"$f":"ROUND(BJ35*BK35,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J35,3)","v":0.248},{"$f":"ROUND((IF($C$47+$F$23>BH35,$F$27*$F$30,0)+IF($C$49+$H$23>BH35,$H$27*$H$30,0)+IF($C$48+$G$23>BH35,$G$27*$G$30,0))*BM35,0)","v":0},null,{"$f":"BI35+BL35+BN35+BO35","v":0},null,{"$f":"+BC35","v":0},null,{"$f":"BP35-BR35","v":0},null,null,2041,0,{"$f":"U35","v":0},{"$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,{"$f":"CA35-CE35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":7}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!E58","v":0.93},null,22,null,2042,0,5.3630000000000004,0,0,0,0,0,185,0,0,1.982,0,0,0,0,0,null,null,2042,0,0,0,null,0,0,0,null,0,null,null,2042,0,0,6.3E-2,0,0.60799999999999998,0,null,null,0,null,0,0,0,0,null,null,2042,0,0,11.045,0,0.25700000000000001,0,null,0,null,0,null,0,null,null,2042,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":8}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!E59","v":0.21},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":6800},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":35332},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":12522},{"$f":"SUM(AB14:AB36)","v":22810},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":35332},null,null,null,{"$f":"SUM(AL14:AL36)","v":5458},null,{"$f":"SUM(AN14:AN36)","v":29874},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":48683},null,null,null,{"$f":"SUM(BD14:BD36)","v":20197},{"$f":"SUM(BE14:BE36)","v":28486},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":6800},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":96626},null,{"$f":"SUM(BR14:BR36)","v":19839},null,{"$f":"SUM(BT14:BT36)","v":76787},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":45491},null,null,null,{"$f":"SUM(CE14:CE36)","v":20197},null,{"$f":"SUM(CG14:CG36)","v":25294}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$26","v":0.1032},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$41,V15:V36),0)","v":18575},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":9107},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":9469},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":18575},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":5458},null,{"$f":"+AH39-AL39","v":13117},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":38121},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":20197},{"$f":"AZ39-BD39","v":17924},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":42840},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":19839},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":23001},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":23816},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":20197},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":3619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":9}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$27","v":7.2160000000000002E-2},null,"Test Results","NPV","B/C",null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":9469},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":13117},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":17924},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":23001},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":3619},null,null,null,null,null,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":10}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":9469},{"$f":"N42","v":2.04},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":2.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":3.4},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":1.89},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":2.16},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":1.18},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":11}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$28","v":2.4700000000000003E-2},null,"Utility Cost Test",{"$f":"AG41","v":13117},{"$f":"AG42","v":3.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":12}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":17924},{"$f":"AS42","v":1.89},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$E$29","v":2020},null,"Participant Test",{"$f":"BJ41","v":23001},{"$f":"BJ42","v":2.16},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":3619},{"$f":"BY42","v":1.18},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2020},null,null,null,null,null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
[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,"(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,"(I)","= (G) - (H)",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,"(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,"(E)","= Table 3 (H)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":13}]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",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,{"$f":"$J28","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(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,"(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,{"$f":"$J29","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,"(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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)"]

{"sheet":"Comm Custom","index":14,"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:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:","Commercial Custom Efficiency",null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial Custom Efficiency"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial Custom Efficiency"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Commercial Custom Efficiency"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial Custom Efficiency"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial Custom Efficiency"}]
["Program Years:",{"$f":"'Total Program'!$B$6","v":2020}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2020},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$7","v":5.1819999999999995},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$8","v":3.5000000000000003E-2},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M20","v":230},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'!I20","v":3285},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$9","v":0.12049},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":3515}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$10","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$C$47-$C$45","v":0},null,{"$f":"$C$47","v":2020},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":689},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":2.516},{"$f":"ROUND(M14*N14,0)","v":1734},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":1734},{"$f":"ROUND(M14*$C$23,1)","v":6.9},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":149},{"$f":"ROUND(S14*T14,0)","v":1028},{"$f":"ROUND(+U14+R14,0)","v":2762},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":0.93},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":506},{"$f":"ROUND($F$11,0)","v":230},{"$f":"ROUND($F$12,0)","v":3285},{"$f":"SUM(X14:Z14)","v":4021},{"$f":"V14-AA14","v":-1259},null,null,{"$f":"$C$47","v":2020},{"$f":"+R14","v":1734},{"$f":"+U14","v":1028},{"$f":"+AG14+AF14","v":2762},null,{"$f":"ROUND(Y14,0)","v":230},{"$f":"ROUND(Z14,0)","v":3285},{"$f":"SUM(AJ14:AK14)","v":3515},null,{"$f":"+AH14-AL14","v":-753},null,null,{"$f":"$C$47","v":2020},{"$f":"AF14","v":1734},{"$f":"+AG14","v":1028},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.9000000000000001E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":0.38},{"$f":"ROUND(AV14*M14,0)","v":262},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":3024},null,{"$f":"ROUND($F$13,0)","v":3515},{"$f":"ROUND((F15*F30)-Z14,0)","v":26715},{"$f":"BB14+BC14","v":30230},{"$f":"AZ14-BD14","v":-27206},null,null,{"$f":"$C$47","v":2020},{"$f":"+F12","v":3285},{"$f":"+M14","v":689},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":5.1820000000000004},{"$f":"ROUND(BJ14*BK14,0)","v":3570},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.12},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":6855},null,{"$f":"ROUND(F15*F30,0)","v":30000},null,{"$f":"BP14-BR14","v":-23145},null,null,{"$f":"$C$47","v":2020},{"$f":"$R14","v":1734},{"$f":"U14","v":1028},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":2762},null,{"$f":"BB14","v":3515},{"$f":"BC14","v":26715},{"$f":"SUM(CC14:CD14)","v":30230},null,{"$f":"CA14-CE14","v":-27468}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$E$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"'Database Inputs'!K18","v":15000},null,null,null,{"$f":"J14+1","v":1},null,{"$f":"L14+1","v":2021},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":689},2.6040000000000001,{"$f":"ROUND(M15*N15,0)","v":1794},0,{"$f":"ROUND(M15*P15,0)","v":0},{"$f":"O15+Q15","v":1794},{"$f":"ROUND(M15*$C$23,1)","v":6.9},{"$f":"ROUND($C$20*(1+$C$21)^J15,0)","v":150},{"$f":"ROUND(S15*T15,0)","v":1035},{"$f":"ROUND(+U15+R15,0)","v":2829},0.96299999999999997,524,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},524,2305,null,null,{"$f":"AE14+1","v":2021},1794,1035,{"$f":"+AG15+AF15","v":2829},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,2829,null,null,{"$f":"AQ14+1","v":2021},1794,1035,0.03,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},0.38800000000000001,267,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":3096},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},3096,null,null,{"$f":"BH14+1","v":2021},{"$f":"+G12","v":0},689,5.3630000000000004,{"$f":"ROUND(BJ15*BK15,0)","v":3695},0.125,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,3695,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":3695},null,null,{"$f":"BW14+1","v":2021},1794,{"$f":"U15","v":1035},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":2829},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":2829}]
[null,null,null,null,null,null,null,null,null,2,null,2022,{"$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$30,0),0)","v":689},2.6949999999999998,1857,0,0,1857,6.9,152,{"$f":"ROUND(S16*T16,0)","v":1049},2906,0.996,542,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},542,2364,null,null,2022,1857,1049,{"$f":"+AG16+AF16","v":2906},null,0,0,0,null,2906,null,null,2022,1857,1049,3.1E-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$30,0))*AT16,0)","v":0},0.39700000000000002,274,null,null,3180,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,3180,null,null,2022,{"$f":"ROUND(H12,0)","v":0},689,5.5510000000000002,{"$f":"ROUND(BJ16*BK16,0)","v":3825},0.129,{"$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$30,0))*BM16,0)","v":0},null,3825,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,3825,null,null,2022,1857,1049,0,2906,null,0,0,{"$f":"SUM(CC16:CD16)","v":0},null,2906]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$12","v":2.516},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$E$35","v":0},null,null,null,3,null,2023,{"$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$30,0),0)","v":689},2.79,1922,0,0,1922,6.9,153,1056,2978,1.0309999999999999,561,0,0,561,2417,null,null,2023,1922,1056,2978,null,0,0,0,null,2978,null,null,2023,1922,1056,3.3000000000000002E-2,{"$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$30,0))*AT17,0)","v":0},0.40500000000000003,279,null,null,3257,null,0,0,0,3257,null,null,2023,0,689,5.7450000000000001,3958,0.13400000000000001,{"$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$30,0))*BM17,0)","v":0},null,3958,null,{"$f":"+BC17","v":0},null,3958,null,null,2023,1922,1056,0,2978,null,0,0,{"$f":"SUM(CC17:CD17)","v":0},null,2978]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$13","v":3.5000000000000003E-2},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$38","v":0},null,null,null,4,null,2024,689,2.887,1989,0,0,1989,6.9,155,1070,3059,1.0669999999999999,581,0,0,581,2478,null,null,2024,1989,1070,3059,null,0,0,0,null,3059,null,null,2024,1989,1070,3.4000000000000002E-2,0,0.41399999999999998,285,null,null,3344,null,0,0,0,3344,null,null,2024,0,689,5.9459999999999997,4097,0.13800000000000001,0,null,4097,null,0,null,4097,null,null,2024,1989,1070,0,3059,null,0,0,0,null,3059,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,5,null,2025,689,2.988,2059,0,0,2059,6.9,156,1076,3135,1.105,601,0,0,601,2534,null,null,2025,2059,1076,3135,null,0,0,0,null,3135,null,null,2025,2059,1076,3.5000000000000003E-2,0,0.42299999999999999,291,null,null,3426,null,0,0,0,3426,null,null,2025,0,689,6.1550000000000002,4241,0.14299999999999999,0,null,4241,null,0,null,4241,null,null,2025,2059,1076,0,3135,null,0,0,0,null,3135]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$E$14","v":148.86000000000001},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$E$41","v":0},null,null,null,6,null,2026,689,3.093,2131,0,0,2131,6.9,158,1090,3221,1.143,622,0,0,622,2599,null,null,2026,2131,1090,3221,null,0,0,0,null,3221,null,null,2026,2131,1090,3.5999999999999997E-2,0,0.432,298,null,null,3519,null,0,0,0,3519,null,null,2026,0,689,6.37,4389,0.14799999999999999,0,null,4389,null,0,null,4389,null,null,2026,2131,1090,0,3221,null,0,0,0,null,3221]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$44","v":0},null,null,null,7,null,2027,689,3.2010000000000001,2205,0,0,2205,6.9,160,1104,3309,1.1830000000000001,644,0,0,644,2665,null,null,2027,2205,1104,3309,null,0,0,0,null,3309,null,null,2027,2205,1104,3.6999999999999998E-2,0,0.441,304,null,null,3613,null,0,0,0,3613,null,null,2027,0,689,6.593,4543,0.153,0,null,4543,null,0,null,4543,null,null,2027,2205,1104,0,3309,null,0,0,0,null,3309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":0}]
[null,null,null,null,null,null,null,null,null,8,null,2028,689,3.3130000000000002,2283,0,0,2283,6.9,161,1111,3394,1.2250000000000001,667,0,0,667,2727,null,null,2028,2283,1111,3394,null,0,0,0,null,3394,null,null,2028,2283,1111,3.9E-2,0,0.45100000000000001,311,null,null,3705,null,0,0,0,3705,null,null,2028,0,689,6.8239999999999998,4702,0.159,0,null,4702,null,0,null,4702,null,null,2028,2283,1111,0,3394,null,0,0,0,null,{"$f":"CA22-CE22","v":3394},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":1}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$E$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"'Database Inputs'!D18","v":15},null,null,null,9,null,2029,689,3.4289999999999998,2363,0,0,2363,6.9,163,1125,3488,1.2669999999999999,690,0,0,690,2798,null,null,2029,2363,1125,3488,null,0,0,0,null,3488,null,null,2029,2363,1125,0.04,0,0.46100000000000002,318,null,null,3806,null,0,0,0,3806,null,null,2029,0,689,7.0629999999999997,4866,0.16400000000000001,0,null,4866,null,0,null,4866,null,null,2029,2363,1125,0,3488,null,0,0,0,null,{"$f":"CA23-CE23","v":3488},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":2}]
[null,null,null,null,null,null,null,null,null,10,null,2030,689,3.5489999999999999,2445,0,0,2445,6.9,164,1132,3577,1.3120000000000001,714,0,0,714,2863,null,null,2030,2445,1132,3577,null,0,0,0,null,3577,null,null,2030,2445,1132,4.1000000000000002E-2,0,0.47099999999999997,325,null,null,3902,null,0,0,0,3902,null,null,2030,0,689,7.31,5037,0.17,0,null,5037,null,0,null,5037,null,null,2030,2445,1132,0,3577,null,0,0,0,null,3577,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":3}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"+ROUND(F32/F30,3)","v":344.5},null,null,null,11,null,2031,689,3.673,2531,0,0,2531,6.9,166,1145,3676,1.3580000000000001,739,0,0,739,2937,null,null,2031,2531,1145,3676,null,0,0,0,null,3676,null,null,2031,2531,1145,4.2999999999999997E-2,0,0.48099999999999998,331,null,null,4007,null,0,0,0,4007,null,null,2031,0,689,7.5659999999999998,5213,0.17599999999999999,0,null,5213,null,0,null,5213,null,null,2031,2531,1145,0,3676,null,0,0,0,null,3676]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$18","v":0},null,null,null,null,null,null,12,null,2032,689,3.802,2620,0,0,2620,6.9,168,1159,3779,1.405,765,0,0,765,3014,null,null,2032,2620,1159,3779,null,0,0,0,null,3779,null,null,2032,2620,1159,4.3999999999999997E-2,0,0.49099999999999999,338,null,null,4117,null,0,0,0,4117,null,null,2032,0,689,7.83,5395,0.182,0,null,5395,null,0,null,5395,null,null,2032,2620,1159,0,3779,null,0,0,0,null,3779]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H18","v":0},null,null,null,13,null,2033,689,3.9350000000000001,2711,0,0,2711,6.9,169,1166,3877,1.454,791,0,0,791,3086,null,null,2033,2711,1166,3877,null,0,0,0,null,3877,null,null,2033,2711,1166,4.5999999999999999E-2,0,0.502,346,null,null,4223,null,0,0,0,4223,null,null,2033,0,689,8.1039999999999992,5584,0.188,0,null,5584,null,0,null,5584,null,null,2033,2711,1166,0,3877,null,0,0,0,null,3877]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$19","v":2.7380000000000002E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2034,689,4.0730000000000004,2806,0,0,2806,6.9,171,1180,3986,1.5049999999999999,819,0,0,819,3167,null,null,2034,2806,1180,3986,null,0,0,0,null,3986,null,null,2034,2806,1180,4.8000000000000001E-2,0,0.51300000000000001,353,null,null,4339,null,0,0,0,4339,null,null,2034,0,689,8.3879999999999999,5779,0.19500000000000001,0,null,5779,null,0,null,5779,null,null,2034,2806,1180,0,3986,null,0,0,0,null,3986]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$20","v":3.5000000000000003E-2},null,null,null,null,null,null,15,null,2035,0,4.2149999999999999,0,0,0,0,0,173,0,0,1.5580000000000001,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.9000000000000002E-2,0,0.52400000000000002,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,8.6820000000000004,0,0.20200000000000001,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"'Database Inputs'!C18","v":2},null,null,null,16,null,2036,0,4.3630000000000004,0,0,0,0,0,175,0,0,1.613,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,5.0999999999999997E-2,0,0.53500000000000003,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,8.9860000000000007,0,0.20899999999999999,0,null,0,null,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,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":4}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$E$21","v":6.7000000000000004E-2},null,null,null,null,null,null,17,null,2037,0,4.5149999999999997,0,0,0,0,0,176,0,0,1.669,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,5.2999999999999999E-2,0,0.54600000000000004,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,9.3000000000000007,0,0.216,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":5}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G20","v":689},null,null,null,18,null,2038,0,4.673,0,0,0,0,0,178,0,0,1.7270000000000001,0,0,0,0,0,null,null,2038,0,0,0,null,0,0,0,null,0,null,null,2038,0,0,5.5E-2,0,0.55800000000000005,0,null,null,0,null,0,0,0,0,null,null,2038,0,0,9.6259999999999994,0,0.224,0,null,0,null,0,null,0,null,null,2038,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":6}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$22","v":0.38},null,null,null,null,null,null,19,null,2039,0,4.8369999999999997,0,0,0,0,0,180,0,0,1.788,0,0,0,0,0,null,null,2039,0,0,0,null,0,0,0,null,0,null,null,2039,0,0,5.6000000000000001E-2,0,0.56999999999999995,0,null,null,0,null,0,0,0,0,null,null,2039,0,0,9.9619999999999997,0,0.23200000000000001,0,null,0,null,0,null,0,null,null,2039,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$23","v":2.1600000000000001E-2},null,"25) Incentive/Participant =",{"$f":"'Database Inputs'!L18","v":3000},null,null,null,20,null,2040,0,5.0060000000000002,0,0,0,0,0,182,0,0,1.851,0,0,0,0,0,null,null,2040,0,0,0,null,0,0,0,null,0,null,null,2040,0,0,5.8000000000000003E-2,0,0.58299999999999996,0,null,null,0,null,0,0,0,0,null,null,2040,0,0,10.311,0,0.24,0,null,0,null,0,null,0,null,null,2040,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2041,{"$f":"ROUND(IF($C$47+$F$23>L35,$F$25*$F$30,0)+IF($C$48+$G$23>L35,$G$25*$G$30,0)+IF($C$49+$H$23>L35,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J35,3)","v":5.1820000000000004},{"$f":"ROUND(M35*N35,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J35,3)","v":0},{"$f":"ROUND(M35*P35,0)","v":0},{"$f":"O35+Q35","v":0},{"$f":"ROUND(M35*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J35,0)","v":183},{"$f":"ROUND(S35*T35,0)","v":0},{"$f":"ROUND(+U35+R35,0)","v":0},{"$f":"ROUND($H$36*(1+$C$11)^J35,3)","v":1.915},{"$f":"ROUND((1-$H$38)*(W35*M35),0)","v":0},0,0,{"$f":"SUM(X35:Z35)","v":0},{"$f":"V35-AA35","v":0},null,null,2041,{"$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,2041,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":0.06},{"$f":"ROUND((IF($C$47+$F$23>$AQ35,$F$27*$F$30,0)+IF($C$48+$G$23>AQ35,$G$27*$G$30,0)+IF($C$49+$H$23>AQ35,$H$27*$H$30,0))*AT35,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J35,3)","v":0.59499999999999997},{"$f":"ROUND(AV35*M35,0)","v":0},null,null,{"$f":"ROUND(AR35+AS35+AU35+AW35+AY35,0)","v":0},null,0,0,{"$f":"BB35+BC35","v":0},{"$f":"AZ35-BD35","v":0},null,null,2041,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":10.672000000000001},{"$f":"ROUND(BJ35*BK35,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J35,3)","v":0.248},{"$f":"ROUND((IF($C$47+$F$23>BH35,$F$27*$F$30,0)+IF($C$49+$H$23>BH35,$H$27*$H$30,0)+IF($C$48+$G$23>BH35,$G$27*$G$30,0))*BM35,0)","v":0},null,{"$f":"BI35+BL35+BN35+BO35","v":0},null,{"$f":"+BC35","v":0},null,{"$f":"BP35-BR35","v":0},null,null,2041,0,{"$f":"U35","v":0},{"$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,{"$f":"CA35-CE35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":7}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!E58","v":0.93},null,22,null,2042,0,5.3630000000000004,0,0,0,0,0,185,0,0,1.982,0,0,0,0,0,null,null,2042,0,0,0,null,0,0,0,null,0,null,null,2042,0,0,6.3E-2,0,0.60799999999999998,0,null,null,0,null,0,0,0,0,null,null,2042,0,0,11.045,0,0.25700000000000001,0,null,0,null,0,null,0,null,null,2042,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":8}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!E59","v":0.21},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":10335},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":49976},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":13281},{"$f":"SUM(AB14:AB36)","v":36695},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":49976},null,null,null,{"$f":"SUM(AL14:AL36)","v":3515},null,{"$f":"SUM(AN14:AN36)","v":46461},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":54558},null,null,null,{"$f":"SUM(BD14:BD36)","v":30230},{"$f":"SUM(BE14:BE36)","v":24328},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":10335},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":72179},null,{"$f":"SUM(BR14:BR36)","v":30000},null,{"$f":"SUM(BT14:BT36)","v":42179},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":49976},null,null,null,{"$f":"SUM(CE14:CE36)","v":30230},null,{"$f":"SUM(CG14:CG36)","v":19746}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$26","v":0.1032},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$41,V15:V36),0)","v":31030},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":9515},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":21515},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":31030},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":3515},null,{"$f":"+AH39-AL39","v":27515},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":45707},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":30230},{"$f":"AZ39-BD39","v":15477},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":38864},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":30000},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":8864},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":31030},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":30230},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":800}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":9}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$27","v":7.2160000000000002E-2},null,"Test Results","NPV","B/C",null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":21515},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":27515},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":15477},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":8864},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":800},null,null,null,null,null,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":10}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":21515},{"$f":"N42","v":3.26},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":3.26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":8.83},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":1.51},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":1.3},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":1.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":11}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$28","v":2.4700000000000003E-2},null,"Utility Cost Test",{"$f":"AG41","v":27515},{"$f":"AG42","v":8.83},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":12}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":15477},{"$f":"AS42","v":1.51},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$E$29","v":2020},null,"Participant Test",{"$f":"BJ41","v":8864},{"$f":"BJ42","v":1.3},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":800},{"$f":"BY42","v":1.03},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2020},null,null,null,null,null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
[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,"(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,"(I)","= (G) - (H)",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,"(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,"(E)","= Table 3 (H)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":13}]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",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,{"$f":"$J28","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(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,"(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,{"$f":"$J29","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,"(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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)"]