{"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","Comm 95+% Furnace - NEW","Comm 95+% Furnace - Replace","Comm Custom","Residential Energy Assessments"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":2,"defined_names":1167,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"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"]
["2021 ACTUAL"]
[]
["Incentive Year:",null,2021]
[]
[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,176,null,774,null,26400,null,{"$f":"+ROUND(I11/$I$27,4)","v":0.2094},null,{"$f":"+ROUND(K11*$E$32,0)+1","v":3434},null,{"$f":"+I11+M11","v":29834},null,150,null,{"$f":"ROUND(+G11/E11,1)","v":4.4000000000000004}]
["High Efficiency Furnace - 95%+ (replacement)",null,null,null,238,null,4401,null,71400,null,{"$f":"+ROUND(I12/$I$27,4)","v":0.56620000000000004},null,{"$f":"+ROUND(K12*$E$32,0)","v":9283},null,{"$f":"+I12+M12","v":80683},null,300,null,{"$f":"ROUND(+G12/E12,1)","v":18.5}]
["Programmable Thermostats - Tier 1",null,null,null,58,null,133,null,870,null,{"$f":"+ROUND(I13/$I$27,4)","v":6.8999999999999999E-3},null,{"$f":"+ROUND(K13*$E$32,0)","v":113},null,{"$f":"+I13+M13","v":983},null,15,null,2.2999999999999998]
["Programmable Thermostats - Tier 2",null,null,null,168,null,1150,null,10080,null,{"$f":"+ROUND(I14/$I$27,4)","v":7.9899999999999999E-2},null,{"$f":"+ROUND(K14*$E$32,0)","v":1310},null,{"$f":"+I14+M14","v":11390},null,60,null,{"$f":"ROUND(+G14/E14,1)","v":6.8}]
["Total Residential",null,null,null,{"$f":"SUM(E11:E14)","v":640},null,{"$f":"SUM(G11:G14)","v":6458},null,{"$f":"SUM(I11:I14)","v":108750},null,{"$f":"SUM(K11:K14)","v":0.86240000000000006},null,{"$f":"SUM(M11:M14)","v":14140},null,{"$f":"SUM(O11:O14)","v":122890}]
[]
["Commmercial & Industrial"]
["High Efficiency Furnace - 95%+ (new)",null,null,null,4,null,32,null,600,null,{"$f":"+ROUND(I18/$I$27,4)","v":4.7999999999999996E-3},null,{"$f":"+ROUNDDOWN(K18*$E$32,0)","v":78},null,{"$f":"+I18+M18","v":678},null,150,null,{"$f":"ROUND(+G18/E18,1)","v":8}]
["High Efficiency Furnace - 95%+ (replacement)",null,null,null,16,null,426,null,4800,null,{"$f":"+ROUND(I19/$I$27,4)","v":3.8100000000000002E-2},null,{"$f":"+ROUND(K19*$E$32,0)","v":625},null,{"$f":"+I19+M19","v":5425},null,300,null,{"$f":"ROUND(+G19/E19,1)","v":26.6}]
["Custom",null,null,null,1,null,1991,null,11944,null,9.4700000000000006E-2,null,{"$f":"+ROUND(K20*$E$32,0)","v":1553},null,{"$f":"+I20+M20","v":13497},null,{"$f":"+I20","v":11944},null,{"$f":"ROUND(+G20/E20,1)","v":1991}]
["Total Commercial and Industrial",null,null,null,{"$f":"SUM(E18:E20)","v":21},null,{"$f":"SUM(G18:G20)","v":2449},null,{"$f":"SUM(I18:I20)","v":17344},null,{"$f":"SUM(K18:K20)","v":0.1376},null,{"$f":"SUM(M18:M20)","v":2256},null,{"$f":"SUM(O18:O20)","v":19600}]
[]
["  Subtotal",null,null,null,{"$f":"+E21+E15","v":661},null,{"$f":"+G21+G15","v":8907},null,{"$f":"+I21+I15","v":126094},null,{"$f":"+K21+K15","v":1},null,{"$f":"+M21+M15","v":16396},null,{"$f":"+O21+O15","v":142490}]
[]
["Energy Audits",null,null,null,0,null,0,null,0,null,{"$f":"+ROUND(I25/$I$27,4)","v":0},null,{"$f":"+ROUND(K25*$E$32,0)","v":0},null,{"$f":"+I25+M25","v":0}]
[]
["Total South Dakota",null,null,null,{"$f":"+E25+E23","v":661},null,{"$f":"+G25+G23","v":8907},null,{"$f":"+I25+I23","v":126094},null,{"$f":"+K25+K23","v":1},null,{"$f":"+M25+M23","v":16396},null,{"$f":"+O25+O23","v":142490}]
[]
[]
["1/  Administration expense allocated on incentive and program costs. "]
[]
["Admin costs",null,null,null,16396]

{"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"]
["2021 - 2023 Program Years","Class",{"$f":"+'Total Program Inputs'!C6","v":2021},"Life","Efficiency","Efficiency","/ part","/ Part","Std Equip","Eff Equip","Cost","/ Part","Costs","Costs","Cost Yr. 1","Technical Notes","Participation Notes","Incentives","Incentives","Incentives"]
["Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1","Year 2","Year 3"]
["Furnace Tier 2 - 95%+ AFUE - New","Res",{"$f":"+'Total Program Inputs'!E11","v":176},20,90,95,{"$f":"+'Total Program Inputs'!S11","v":4.4000000000000004},0,1380,2000,165,150,{"$f":"+'Res .95+% Res Furnace - NEW'!$F$11","v":3434},0,{"$f":"+'Total Program Inputs'!M11","v":3434},"75,000 btuh Average","Past program History",{"$f":"ROUND(L10*C10,0)","v":26400},{"$f":"ROUND(#REF!*L10,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(L10*#REF!,0)","v":{"$error":"#REF!"}},null,"Updated incremental costs to the 2020 MN TRM"]
["Furnace Tier 2 - 95%+ AFUE - Replacement","Res",{"$f":"+'Total Program Inputs'!E12","v":238},20,80,95,{"$f":"+'Total Program Inputs'!S12","v":18.5},720,880,2000,736,300,{"$f":"+'Res .95+% Res Furnace - Replace'!$F$11","v":9283},0,{"$f":"+'Total Program Inputs'!M12","v":9283},"75,000 btuh Average","Past program History",{"$f":"ROUND(L11*C11,0)","v":71400},{"$f":"ROUND(#REF!*L11,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(L11*#REF!,0)","v":{"$error":"#REF!"}},null,"Updated incremental costs to the 2020 MN TRM"]
["Programmable Thermostats - Tier 1","Res",{"$f":"+'Total Program Inputs'!E13","v":58},10,"NA","NA",{"$f":"+'Total Program Inputs'!S13","v":2.2999999999999998},0,"NA","NA",30,15,{"$f":"'Programmable Tstats - Tier 1'!$F$11","v":113},0,{"$f":"+'Total Program Inputs'!M13","v":113},"1 showerhead, 1kitchen, 2 faucet","assume 50% app rate",{"$f":"ROUND(L12*C12,0)","v":870},{"$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":168},10,"NA","NA",{"$f":"+'Total Program Inputs'!S14","v":6.8},41,null,null,{"$f":"0.35*91+0.65*189","v":154.70000000000002},60,null,null,{"$f":"+'Total Program Inputs'!M14","v":1310},null,null,null,{"$f":"ROUND(#REF!*L13,0)","v":{"$error":"#REF!"}},null,null,"35% Tier 2, 65% Tier 3 per the table in the TRM"]
["Residential Energy Assessments","Res",0,0,0,0,0,0,null,null,0,0,null,null,0,null,null,null,{"$f":"ROUND(#REF!*L14,0)","v":{"$error":"#REF!"}}]
["Commercial"]
["Furnace Tier 2 - 95%+ AFUE - New","Comm",{"$f":"+'Total Program Inputs'!E18","v":4},20,90,95,{"$f":"+'Total Program Inputs'!S18","v":8},0,880,2000,165,150,{"$f":"+'Comm 95+% Furnace - NEW'!$F$11","v":78},0,{"$f":"+'Total Program Inputs'!M18","v":78},"75,000 btuh Average","Market Information",{"$f":"ROUND(L16*C16,0)","v":600},{"$f":"ROUND(#REF!*L16,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(L16*#REF!,0)","v":{"$error":"#REF!"}},null,"Updated incremental costs to the 2020 MN TRM, used the costs of Residental furnaces for commercial due to rebate amount at 120,000 dkt or less (essentially residential)"]
["Furnace Tier 2 - 95%+ AFUE - Replacement","Comm",{"$f":"+'Total Program Inputs'!E19","v":16},20,80,95,{"$f":"+'Total Program Inputs'!S19","v":26.6},720,880,2000,736,300,{"$f":"+'Comm 95+% Furnace - Replace'!$F$11","v":625},0,{"$f":"+'Total Program Inputs'!M19","v":625},"75,000 btuh Average","Market Information",{"$f":"ROUND(L17*C17,0)","v":4800},{"$f":"ROUND(#REF!*L17,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(L17*#REF!,0)","v":{"$error":"#REF!"}},null,"Updated incremental costs to the 2020 MN TRM, used the costs of Residental furnaces for commercial due to rebate amount at 120,000 dkt or less (essentially residential)"]
["Custom Efficiency","Comm",{"$f":"+'Total Program Inputs'!E20","v":1},20,"NA","NA",0,0,"NA","NA",15000,3000,{"$f":"+'Comm Custom'!F11","v":1553},0,{"$f":"+'Total Program Inputs'!M20","v":1553},null,null,{"$f":"ROUND(L18*C18,0)","v":3000},{"$f":"ROUND(#REF!*L18,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(L18*#REF!,0)","v":{"$error":"#REF!"}}]
["Totals",{"$f":"SUM(C19:C19)","v":661},{"$f":"SUM(C10:C18)","v":661},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":5,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
["Montana-Dakota Utilities Co."]
["2021 Input Data Summary"]
["South Dakota Natural Gas Conservation Model"]
[]
[]
["Input No.","Input Data Description","Information Source ","SD Res.","SD Comm."]
[1,"Retail Rate ($/dk)","Projected average 2022 Cost of Gas plus February 2021 Distribution Delivery Charge.",{"$f":"+'Gas Costs'!C11","v":6.9090000000000007},{"$f":"+'Gas Costs'!E11","v":6.0030000000000001}]
[null,"Escalation Rate",null,0.03,0.03]
[2,"Non-Gas Fuel Retail ($/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)",{"$f":"+'Gas Costs'!G39","v":0.12648000000000001},{"$f":"+'Gas Costs'!G52","v":0.12194000000000001}]
[null,"Escalation Rate",null,0.03,0.03]
[null,"Non-Gas Fuel Units (ie. kWh, Gallons, etc)",null,"Kwh","Kwh"]
[3,"Commodity Cost ($/dk)","Estimated gas costs using projected 2022 winter gas costs February 2022 pipeline commodity ",{"$f":"+'Gas Costs'!E16","v":3.2789999999999999},{"$f":"+D12","v":3.2789999999999999}]
[null,"Escalation Rate",null,0.03,0.03]
[4,"Demand Cost ($/dk/Yr)","Annual cost of firm capacity on  pipeline",{"$f":"+'Gas Costs'!C23","v":148.47999999999999},{"$f":"+D14","v":148.47999999999999}]
[null,"Escalation Rate",null,0.01,0.01]
[5,"Peak Reduction Factor","Estimated average peak day reduction factor caused by implementing the measure (s)",0.01,0.01]
[6,"Variable O&M ($/dk)","Estimated variable O&M that will be avoided due the implementing the measure",0,0]
[null,"Escalation Rate",null,0,0]
[7,"Non-Gas Fuel Cost ($/Fuel Unit)","Average commodity cost of non gas fuel if measures also saves kWh, gallons of water, etc.  (for analysis purposes, used electric as Non-Gas Fuel Cost)",{"$f":"+'Gas Costs'!C55","v":2.8910000000000002E-2},{"$f":"+D19","v":2.8910000000000002E-2}]
[null,"Escalation Rate",null,0.03,0.03]
[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)",7.2999999999999995E-2,7.2999999999999995E-2]
[9,"Gas Environmental Damage Factor","Per Minnesota CIP triennium 2021-2023",2.0699999999999998,2.0699999999999998]
[null,"Escalation Rate",null,2.3E-2,2.3E-2]
[10,"Non Gas Fuel Environmental Damage Factor ","Not Applicable",0,0]
[null,"Escalation Rate",null,0,0]
[11,"Participant Discount Rate","Federal Reserve Consumer Credit Interest Rate 12 Months ended December 31, 2019",0.1032,{"$f":"+D26","v":0.1032}]
[12,"Utility Discount Rate","Montana-Dakota's authorized average cost of capital ",7.2160000000000002E-2,7.2160000000000002E-2]
[13,"Societal Discount Rate","Equal to the 30 year T-Bill rate average for Twelve Months Ending December 31, 2021",{"$f":"'T bill'!B70/100","v":2.29E-2},{"$f":"D28","v":2.29E-2}]
[14,"General Input Data Year =","Year data was input",{"$f":"+'Total Program Inputs'!C6","v":2021},{"$f":"+D29","v":2021}]
[15,"Project Analysis Year","Year(s) program will be implemented",{"$f":"'Total Program Inputs'!C6","v":2021},{"$f":"+D30","v":2021}]
[null,null,null,{"$f":"D30+1","v":2022},{"$f":"+D31","v":2022}]
[null,null,null,2023,{"$f":"+D32","v":2023}]
[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 - 2022"]
[]
[]
[null,null,"South Dakota"]
[null,null,"Residential",null,"Firm General"]
["Retail Rate"]
["Average cost of gas   1/",null,5.0730000000000004,null,{"$f":"+C9","v":5.0730000000000004}]
["Margin",null,1.8360000000000001,null,0.93,"2/"]
["Total Retail Rate",null,{"$f":"SUM(C9:C10)","v":6.9090000000000007},null,{"$f":"SUM(E9:E10)","v":6.0030000000000001}]
[]
[]
["Gas Commodity",null,22127084]
["Non-gas commodity",null,937950]
["  Total",null,{"$f":"SUM(C14:C15)","v":23065034},null,{"$f":"ROUND(+C16/C18/0.99,3)","v":3.2789999999999999},"per dk adj. for losses"]
[]
["Dk deliveries",null,7105679]
[]
["Demand Cost (Avoided Capacity) ($/dk/yr)"]
["Total Demand Charges (February 2022 PGA)",null,12425214]
[" Capacity requirements  3/",null,83685]
["Demand Costs",null,{"$f":"+ROUND(C21/C22,2)","v":148.47999999999999}]
[]
[]
["1/  Based on February 2022 PGA adjusted to reflect the projected annual 2022 gas commodity cost."]
["2/  Meters rated < 500 cubic feet."]
["3/  FT-1, FT-1 negotiated contract and T-FTG-1 capacity."]
[]
[]
["Electric - Black Hills Power"]
["Residential"]
["Base Rate","2020-01-01",12,null,12,null,0,"4/"]
["Energy Charge"]
["   All Kwh",null,12000,null,8.8270000000000001E-2,null,{"$f":"C35*E35","v":1059.24}]
["Cost Adjustment",null,12000,null,3.8210000000000001E-2,null,{"$f":"C36*E36","v":458.52000000000004}]
["   Total Bill ",null,null,null,null,null,{"$f":"SUM(G33:G36)","v":1517.76}]
[]
["   Average Realization",null,null,null,null,null,{"$f":"ROUND(G37/C35,5)","v":0.12648000000000001}]
[]
["Commercial (Small general service)"]
["Base Rate",null,12,null,15,null,0,"4/"]
["Energy Charge"]
["   First 3000 Kwh",null,3000,null,7.6999999999999999E-2,null,{"$f":"C44*E44","v":231}]
["   Over 3,000 Kwh",null,69000,null,6.0260000000000001E-2,null,{"$f":"C45*E45","v":4157.9400000000005}]
["Cost Adjustment",null,{"$f":"SUM(C44:C45)","v":72000},null,3.9410000000000001E-2,null,{"$f":"C46*E46","v":2837.52}]
["Demand Charge"]
["   First 50 KW",null,50,null,8,null,{"$f":"C48*E48","v":400}]
["   Over 50 KW",null,150,null,7.69,null,{"$f":"C49*E49","v":1153.5}]
["   Total Bill ",null,null,null,null,null,{"$f":"SUM(G42:G49)","v":8779.9600000000009}]
[]
["   Average Realization",null,null,null,null,null,{"$f":"ROUND(G50/C46,5)","v":0.12194000000000001}]
[]
["Cost of Fuel"]
["Base",null,2.8910000000000002E-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":70,"n_cols":2,"rows_kept":70,"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]
[2021,0.04]
[]
["30 Year Average",{"$f":"ROUND(AVERAGE(B39:B68),2)","v":2.29}]

{"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,{"$f":"'Total Program'!G42","v":1.86},{"$f":"'Total Program'!G43","v":3.77},{"$f":"'Total Program'!G44","v":4.58},{"$f":"'Total Program'!G45","v":3.95597940051807},{"$f":"'Total Program'!G46","v":2.2400000000000002}]
[]
["Education and Outreach"]
[]
["Furnace (92-94%)","Residential",{"$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":1.08},{"$f":"'Res .95+% Res Furnace - NEW'!G43","v":1.65},{"$f":"'Res .95+% Res Furnace - NEW'!G44","v":3.28},{"$f":"'Res .95+% Res Furnace - NEW'!G45","v":2.98},{"$f":"'Res .95+% Res Furnace - NEW'!G46","v":1.52}]
["Furnace (95+%) - Replacement","Residential",{"$f":"'Res .95+% Res Furnace - Replace'!G42","v":1.65},{"$f":"'Res .95+% Res Furnace - Replace'!G43","v":3.48},{"$f":"'Res .95+% Res Furnace - Replace'!G44","v":3.91},{"$f":"'Res .95+% Res Furnace - Replace'!G45","v":3.75},{"$f":"'Res .95+% Res Furnace - Replace'!G46","v":1.93}]
["Boiler (85%)","Residential",{"$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",{"$f":"'Programmable Tstats - Tier 1'!G42","v":1.98},{"$f":"+'Programmable Tstats - Tier 1'!AG42","v":5.25},{"$f":"'Programmable Tstats - Tier 1'!G44","v":4.9000000000000004},{"$f":"'Programmable Tstats - Tier 1'!G45","v":4.45},{"$f":"'Programmable Tstats - Tier 1'!G46","v":2.79}]
[{"$f":"'Database Inputs'!A13","v":"Programmable Thermostats - Tier 2"},"Residential",{"$f":"'Programmable Tstats - Tier 2'!G42","v":1.77},{"$f":"'Programmable Tstats - Tier 2'!G43","v":3.94},{"$f":"'Programmable Tstats - Tier 2'!G44","v":2.96},{"$f":"'Programmable Tstats - Tier 2'!G45","v":2.92},{"$f":"'Programmable Tstats - Tier 2'!G46","v":1.71}]
[{"$f":"'Database Inputs'!A14","v":"Residential Energy Assessments"},"Residential",{"$f":"'Residential Energy Assessments'!G42","v":{"$error":"#DIV/0!"}},{"$f":"'Residential Energy Assessments'!G43","v":{"$error":"#DIV/0!"}},{"$f":"'Residential Energy Assessments'!G44","v":{"$error":"#DIV/0!"}},{"$f":"'Residential Energy Assessments'!G45","v":{"$error":"#DIV/0!"}},{"$f":"'Residential Energy Assessments'!G46","v":{"$error":"#DIV/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",{"$f":"'Comm 95+% Furnace - NEW'!G42","v":1.99},{"$f":"'Comm 95+% Furnace - NEW'!G43","v":2.96},{"$f":"'Comm 95+% Furnace - NEW'!G44","v":5.91},{"$f":"'Comm 95+% Furnace - NEW'!G45","v":4.18},{"$f":"'Comm 95+% Furnace - NEW'!G46","v":2.72}]
["Furnace (95+%) - Replacement","Commercial",{"$f":"'Comm 95+% Furnace - Replace'!G42","v":2.78},{"$f":"'Comm 95+% Furnace - Replace'!G43","v":5.03},{"$f":"'Comm 95+% Furnace - Replace'!G44","v":5.37},{"$f":"'Comm 95+% Furnace - Replace'!G45","v":4.1900000000000004},{"$f":"'Comm 95+% Furnace - Replace'!G46","v":2.61}]
["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",{"$f":"'Comm Custom'!G42","v":3.74},{"$f":"'Comm Custom'!G43","v":9.42},{"$f":"'Comm Custom'!G44","v":16.59},{"$f":"'Comm Custom'!G45","v":9.76},{"$f":"'Comm Custom'!G46","v":7.68}]

{"sheet":"Total Program","index":6,"n_rows":59,"n_cols":85,"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":2021}]
[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,{"$f":"+'Total Program Inputs'!C6","v":2021},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Dmd","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/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/",{"$f":"+'Res .95+% Res Furnace - NEW'!F11+'Res .95+% Res Furnace - Replace'!F11+'Programmable Tstats - Tier 1'!F11+'Programmable Tstats - Tier 2'!F11+'Residential Energy Assessments'!F11+'Comm 95+% Furnace - NEW'!F11+'Comm 95+% Furnace - Replace'!F11+'Comm Custom'!F11","v":16396},null,null,null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction"," '/ Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/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 =",{"$f":"+'Res .95+% Res Furnace - NEW'!F12+'Res .95+% Res Furnace - Replace'!F12+'Programmable Tstats - Tier 1'!F12+'Programmable Tstats - Tier 2'!F12+'Residential Energy Assessments'!F12+'Comm 95+% Furnace - NEW'!F12+'Comm 95+% Furnace - Replace'!F12+'Comm Custom'!F12","v":126094},null,null,null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,null,null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":142490}]
["    Escalation Rate =",null,null,null,null,null,null,null,null,{"$f":"$C$47-$C$45","v":0},null,{"$f":"$C$47","v":2021},{"$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":8907},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O14+'Res .95+% Res Furnace - Replace'!O14+'Programmable Tstats - Tier 1'!O14+'Programmable Tstats - Tier 2'!O14+'Residential Energy Assessments'!O14+'Comm 95+% Furnace - NEW'!O14+'Comm 95+% Furnace - Replace'!O14+'Comm Custom'!O14,0)","v":29206},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R14+'Res .95+% Res Furnace - Replace'!R14+'Programmable Tstats - Tier 1'!R14+'Programmable Tstats - Tier 2'!R14+'Residential Energy Assessments'!R14+'Comm 95+% Furnace - NEW'!R14+'Comm 95+% Furnace - Replace'!R14+'Comm Custom'!R14,0)","v":29206},{"$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":89},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U14+'Res .95+% Res Furnace - Replace'!U14+'Programmable Tstats - Tier 1'!U14+'Programmable Tstats - Tier 2'!U14+'Residential Energy Assessments'!U14+'Comm 95+% Furnace - NEW'!U14+'Comm 95+% Furnace - Replace'!U14+'Comm Custom'!U14,0)","v":13171},{"$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":42377},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X14+'Res .95+% Res Furnace - Replace'!X14+'Programmable Tstats - Tier 1'!X14+'Programmable Tstats - Tier 2'!X14+'Residential Energy Assessments'!X14+'Comm 95+% Furnace - NEW'!X14+'Comm 95+% Furnace - Replace'!X14+'Comm Custom'!X14,0)","v":11167},{"$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":16396},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z14+'Res .95+% Res Furnace - Replace'!Z14+'Programmable Tstats - Tier 1'!Z14+'Programmable Tstats - Tier 2'!Z14+'Residential Energy Assessments'!Z14+'Comm 95+% Furnace - NEW'!Z14+'Comm 95+% Furnace - Replace'!Z14+'Comm Custom'!Z14,0)","v":126094},{"$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":153657},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB14+'Res .95+% Res Furnace - Replace'!AB14+'Programmable Tstats - Tier 1'!AB14+'Programmable Tstats - Tier 2'!AB14+'Residential Energy Assessments'!AB14+'Comm 95+% Furnace - NEW'!AB14+'Comm 95+% Furnace - Replace'!AB14+'Comm Custom'!AB14,0)","v":-111280},null,null,{"$f":"$C$47","v":2021},{"$f":"+R14","v":29206},{"$f":"+U14","v":13171},{"$f":"+AG14+AF14","v":42377},null,{"$f":"ROUND(Y14,0)","v":16396},{"$f":"ROUND(Z14,0)","v":126094},{"$f":"SUM(AJ14:AK14)","v":142490},null,{"$f":"+AH14-AL14","v":-100113},null,null,{"$f":"$C$47","v":2021},{"$f":"AF14","v":29206},{"$f":"+AG14","v":13171},null,{"$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":5883},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW14+'Res .95+% Res Furnace - Replace'!AW14+'Programmable Tstats - Tier 1'!AW14+'Programmable Tstats - Tier 2'!AW14+'Residential Energy Assessments'!AW14+'Comm 95+% Furnace - NEW'!AW14+'Comm 95+% Furnace - Replace'!AW14+'Comm Custom'!AW14,0)","v":18437},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":66697},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB14+'Res .95+% Res Furnace - Replace'!BB14+'Programmable Tstats - Tier 1'!BB14+'Programmable Tstats - Tier 2'!BB14+'Residential Energy Assessments'!BB14+'Comm 95+% Furnace - NEW'!BB14+'Comm 95+% Furnace - Replace'!BB14+'Comm Custom'!BB14,0)","v":142490},{"$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":133330},{"$f":"BB14+BC14","v":275820},{"$f":"AZ14-BD14","v":-209123},null,null,{"$f":"$C$47","v":2021},{"$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":126094},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ14+'Res .95+% Res Furnace - Replace'!BJ14+'Programmable Tstats - Tier 1'!BJ14+'Programmable Tstats - Tier 2'!BJ14+'Residential Energy Assessments'!BJ14+'Comm 95+% Furnace - NEW'!BJ14+'Comm 95+% Furnace - Replace'!BJ14+'Comm Custom'!BJ14,0)","v":8907},null,{"$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":59320},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN14+'Res .95+% Res Furnace - Replace'!BN14+'Programmable Tstats - Tier 1'!BN14+'Programmable Tstats - Tier 2'!BN14+'Residential Energy Assessments'!BN14+'Comm 95+% Furnace - NEW'!BN14+'Comm 95+% Furnace - Replace'!BN14+'Comm Custom'!BN14,0)","v":23864},null,{"$f":"BI14+BL14+BN14+BO14","v":209278},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR14+'Res .95+% Res Furnace - Replace'!BR14+'Programmable Tstats - Tier 1'!BR14+'Programmable Tstats - Tier 2'!BR14+'Residential Energy Assessments'!BR14+'Comm 95+% Furnace - NEW'!BR14+'Comm 95+% Furnace - Replace'!BR14+'Comm Custom'!BR14,0)","v":259424},null,{"$f":"BP14-BR14","v":-50146},null,null,{"$f":"$C$47","v":2021},{"$f":"$R14","v":29206},{"$f":"U14","v":13171},{"$f":"AU14","v":5883},{"$f":"SUM(BX14:BZ14)","v":48260},null,{"$f":"BB14","v":142490},{"$f":"BC14","v":133330},{"$f":"SUM(CC14:CD14)","v":275820},null,{"$f":"CA14-CE14","v":-227560}]
["   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,{"$f":"L14+1","v":2022},{"$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":8907},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O15+'Res .95+% Res Furnace - Replace'!O15+'Programmable Tstats - Tier 1'!O15+'Programmable Tstats - Tier 2'!O15+'Residential Energy Assessments'!O15+'Comm 95+% Furnace - NEW'!O15+'Comm 95+% Furnace - Replace'!O15+'Comm Custom'!O15,0)","v":30080},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R15+'Res .95+% Res Furnace - Replace'!R15+'Programmable Tstats - Tier 1'!R15+'Programmable Tstats - Tier 2'!R15+'Residential Energy Assessments'!R15+'Comm 95+% Furnace - NEW'!R15+'Comm 95+% Furnace - Replace'!R15+'Comm Custom'!R15,0)","v":30080},{"$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":89},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U15+'Res .95+% Res Furnace - Replace'!U15+'Programmable Tstats - Tier 1'!U15+'Programmable Tstats - Tier 2'!U15+'Residential Energy Assessments'!U15+'Comm 95+% Furnace - NEW'!U15+'Comm 95+% Furnace - Replace'!U15+'Comm Custom'!U15,0)","v":13350},{"$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":43430},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X15+'Res .95+% Res Furnace - Replace'!X15+'Programmable Tstats - Tier 1'!X15+'Programmable Tstats - Tier 2'!X15+'Residential Energy Assessments'!X15+'Comm 95+% Furnace - NEW'!X15+'Comm 95+% Furnace - Replace'!X15+'Comm Custom'!X15,0)","v":11501},{"$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":11501},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB15+'Res .95+% Res Furnace - Replace'!AB15+'Programmable Tstats - Tier 1'!AB15+'Programmable Tstats - Tier 2'!AB15+'Residential Energy Assessments'!AB15+'Comm 95+% Furnace - NEW'!AB15+'Comm 95+% Furnace - Replace'!AB15+'Comm Custom'!AB15,0)","v":31929},null,null,{"$f":"AE14+1","v":2022},30080,13350,{"$f":"+AG15+AF15","v":43430},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,{"$f":"+AH15-AL15","v":43430},null,null,{"$f":"AQ14+1","v":2022},30080,13350,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU15+'Res .95+% Res Furnace - Replace'!AU15+'Programmable Tstats - Tier 1'!AU15+'Programmable Tstats - Tier 2'!AU15+'Residential Energy Assessments'!AU15+'Comm 95+% Furnace - NEW'!AU15+'Comm 95+% Furnace - Replace'!AU15+'Comm Custom'!AU15,0)","v":6073},null,{"$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":18865},null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":68368},null,{"$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},68368,null,null,{"$f":"BH14+1","v":2022},{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ15+'Res .95+% Res Furnace - Replace'!BJ15+'Programmable Tstats - Tier 1'!BJ15+'Programmable Tstats - Tier 2'!BJ15+'Residential Energy Assessments'!BJ15+'Comm 95+% Furnace - NEW'!BJ15+'Comm 95+% Furnace - Replace'!BJ15+'Comm Custom'!BJ15,0)","v":8907},null,{"$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":61097},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN15+'Res .95+% Res Furnace - Replace'!BN15+'Programmable Tstats - Tier 1'!BN15+'Programmable Tstats - Tier 2'!BN15+'Residential Energy Assessments'!BN15+'Comm 95+% Furnace - NEW'!BN15+'Comm 95+% Furnace - Replace'!BN15+'Comm Custom'!BN15,0)","v":24624},null,85721,null,{"$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,{"$f":"BP15-BR15","v":85721},null,null,{"$f":"BW14+1","v":2022},{"$f":"$R15","v":30080},{"$f":"U15","v":13350},{"$f":"AU15","v":6073},{"$f":"SUM(BX15:BZ15)","v":49503},null,{"$f":"BB15","v":0},{"$f":"BC15","v":0},{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":49503}]
[null,null,null,null,null,null,null,null,null,2,null,2023,{"$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":8907},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O16+'Res .95+% Res Furnace - Replace'!O16+'Programmable Tstats - Tier 1'!O16+'Programmable Tstats - Tier 2'!O16+'Residential Energy Assessments'!O16+'Comm 95+% Furnace - NEW'!O16+'Comm 95+% Furnace - Replace'!O16+'Comm Custom'!O16,0)","v":30988},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R16+'Res .95+% Res Furnace - Replace'!R16+'Programmable Tstats - Tier 1'!R16+'Programmable Tstats - Tier 2'!R16+'Residential Energy Assessments'!R16+'Comm 95+% Furnace - NEW'!R16+'Comm 95+% Furnace - Replace'!R16+'Comm Custom'!R16,0)","v":30988},{"$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":89},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U16+'Res .95+% Res Furnace - Replace'!U16+'Programmable Tstats - Tier 1'!U16+'Programmable Tstats - Tier 2'!U16+'Residential Energy Assessments'!U16+'Comm 95+% Furnace - NEW'!U16+'Comm 95+% Furnace - Replace'!U16+'Comm Custom'!U16,0)","v":13439},{"$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":44427},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X16+'Res .95+% Res Furnace - Replace'!X16+'Programmable Tstats - Tier 1'!X16+'Programmable Tstats - Tier 2'!X16+'Residential Energy Assessments'!X16+'Comm 95+% Furnace - NEW'!X16+'Comm 95+% Furnace - Replace'!X16+'Comm Custom'!X16,0)","v":11848},{"$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":11848},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB16+'Res .95+% Res Furnace - Replace'!AB16+'Programmable Tstats - Tier 1'!AB16+'Programmable Tstats - Tier 2'!AB16+'Residential Energy Assessments'!AB16+'Comm 95+% Furnace - NEW'!AB16+'Comm 95+% Furnace - Replace'!AB16+'Comm Custom'!AB16,0)","v":32579},null,null,2023,30988,13439,{"$f":"+AG16+AF16","v":44427},null,0,0,0,null,44427,null,null,2023,30988,13439,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU16+'Res .95+% Res Furnace - Replace'!AU16+'Programmable Tstats - Tier 1'!AU16+'Programmable Tstats - Tier 2'!AU16+'Residential Energy Assessments'!AU16+'Comm 95+% Furnace - NEW'!AU16+'Comm 95+% Furnace - Replace'!AU16+'Comm Custom'!AU16,0)","v":6262},null,{"$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":19293},null,null,69982,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},0,69982,null,null,2023,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI16+'Res .95+% Res Furnace - Replace'!BI16+'Programmable Tstats - Tier 1'!BI16+'Programmable Tstats - Tier 2'!BI16+'Residential Energy Assessments'!BI16+'Comm 95+% Furnace - NEW'!BI16+'Comm 95+% Furnace - Replace'!BI16+'Comm Custom'!BI16,0)","v":0},{"$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":8907},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL16+'Res .95+% Res Furnace - Replace'!BL16+'Programmable Tstats - Tier 1'!BL16+'Programmable Tstats - Tier 2'!BL16+'Residential Energy Assessments'!BL16+'Comm 95+% Furnace - NEW'!BL16+'Comm 95+% Furnace - Replace'!BL16+'Comm Custom'!BL16,0)","v":62935},null,{"$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":25371},null,88306,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR16+'Res .95+% Res Furnace - Replace'!BR16+'Programmable Tstats - Tier 1'!BR16+'Programmable Tstats - Tier 2'!BR16+'Residential Energy Assessments'!BR16+'Comm 95+% Furnace - NEW'!BR16+'Comm 95+% Furnace - Replace'!BR16+'Comm Custom'!BR16,0)","v":0},null,88306,null,null,2023,30988,{"$f":"U16","v":13439},6262,50689,null,{"$f":"BB16","v":0},0,{"$f":"SUM(CC16:CD16)","v":0},null,50689]
["3) Commodity Cost ($/Dk) =",null,null,null,"18) Participant Non-Energy Costs (Annual $/Part.) =",null,null,null,null,3,null,2024,{"$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":8907},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O17+'Res .95+% Res Furnace - Replace'!O17+'Programmable Tstats - Tier 1'!O17+'Programmable Tstats - Tier 2'!O17+'Residential Energy Assessments'!O17+'Comm 95+% Furnace - NEW'!O17+'Comm 95+% Furnace - Replace'!O17+'Comm Custom'!O17,0)","v":31914},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R17+'Res .95+% Res Furnace - Replace'!R17+'Programmable Tstats - Tier 1'!R17+'Programmable Tstats - Tier 2'!R17+'Residential Energy Assessments'!R17+'Comm 95+% Furnace - NEW'!R17+'Comm 95+% Furnace - Replace'!R17+'Comm Custom'!R17,0)","v":31914},{"$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":89},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U17+'Res .95+% Res Furnace - Replace'!U17+'Programmable Tstats - Tier 1'!U17+'Programmable Tstats - Tier 2'!U17+'Residential Energy Assessments'!U17+'Comm 95+% Furnace - NEW'!U17+'Comm 95+% Furnace - Replace'!U17+'Comm Custom'!U17,0)","v":13618},{"$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":45532},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X17+'Res .95+% Res Furnace - Replace'!X17+'Programmable Tstats - Tier 1'!X17+'Programmable Tstats - Tier 2'!X17+'Residential Energy Assessments'!X17+'Comm 95+% Furnace - NEW'!X17+'Comm 95+% Furnace - Replace'!X17+'Comm Custom'!X17,0)","v":12200},{"$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":12200},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB17+'Res .95+% Res Furnace - Replace'!AB17+'Programmable Tstats - Tier 1'!AB17+'Programmable Tstats - Tier 2'!AB17+'Residential Energy Assessments'!AB17+'Comm 95+% Furnace - NEW'!AB17+'Comm 95+% Furnace - Replace'!AB17+'Comm Custom'!AB17,0)","v":33332},null,null,2024,31914,13618,45532,null,0,0,0,null,45532,null,null,2024,31914,13618,null,{"$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":6452},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW17+'Res .95+% Res Furnace - Replace'!AW17+'Programmable Tstats - Tier 1'!AW17+'Programmable Tstats - Tier 2'!AW17+'Residential Energy Assessments'!AW17+'Comm 95+% Furnace - NEW'!AW17+'Comm 95+% Furnace - Replace'!AW17+'Comm Custom'!AW17,0)","v":19738},null,null,71722,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC17+'Res .95+% Res Furnace - Replace'!BC17+'Programmable Tstats - Tier 1'!BC17+'Programmable Tstats - Tier 2'!BC17+'Residential Energy Assessments'!BC17+'Comm 95+% Furnace - NEW'!BC17+'Comm 95+% Furnace - Replace'!BC17+'Comm Custom'!BC17,0)","v":0},0,71722,null,null,2024,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ17+'Res .95+% Res Furnace - Replace'!BJ17+'Programmable Tstats - Tier 1'!BJ17+'Programmable Tstats - Tier 2'!BJ17+'Residential Energy Assessments'!BJ17+'Comm 95+% Furnace - NEW'!BJ17+'Comm 95+% Furnace - Replace'!BJ17+'Comm Custom'!BJ17,0)","v":8907},null,{"$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":64825},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN17+'Res .95+% Res Furnace - Replace'!BN17+'Programmable Tstats - Tier 1'!BN17+'Programmable Tstats - Tier 2'!BN17+'Residential Energy Assessments'!BN17+'Comm 95+% Furnace - NEW'!BN17+'Comm 95+% Furnace - Replace'!BN17+'Comm Custom'!BN17,0)","v":26131},null,90956,null,{"$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,90956,null,null,2024,31914,13618,6452,51984,null,0,0,{"$f":"SUM(CC17:CD17)","v":0},null,51984]
["     Escalation Rate =",null,null,null,"          Escalation Rate =",null,null,null,null,4,null,2025,{"$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":8907},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O18+'Res .95+% Res Furnace - Replace'!O18+'Programmable Tstats - Tier 1'!O18+'Programmable Tstats - Tier 2'!O18+'Residential Energy Assessments'!O18+'Comm 95+% Furnace - NEW'!O18+'Comm 95+% Furnace - Replace'!O18+'Comm Custom'!O18,0)","v":32876},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R18+'Res .95+% Res Furnace - Replace'!R18+'Programmable Tstats - Tier 1'!R18+'Programmable Tstats - Tier 2'!R18+'Residential Energy Assessments'!R18+'Comm 95+% Furnace - NEW'!R18+'Comm 95+% Furnace - Replace'!R18+'Comm Custom'!R18,0)","v":32876},{"$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":89},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U18+'Res .95+% Res Furnace - Replace'!U18+'Programmable Tstats - Tier 1'!U18+'Programmable Tstats - Tier 2'!U18+'Residential Energy Assessments'!U18+'Comm 95+% Furnace - NEW'!U18+'Comm 95+% Furnace - Replace'!U18+'Comm Custom'!U18,0)","v":13798},{"$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":46674},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X18+'Res .95+% Res Furnace - Replace'!X18+'Programmable Tstats - Tier 1'!X18+'Programmable Tstats - Tier 2'!X18+'Residential Energy Assessments'!X18+'Comm 95+% Furnace - NEW'!X18+'Comm 95+% Furnace - Replace'!X18+'Comm Custom'!X18,0)","v":12565},{"$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":12565},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB18+'Res .95+% Res Furnace - Replace'!AB18+'Programmable Tstats - Tier 1'!AB18+'Programmable Tstats - Tier 2'!AB18+'Residential Energy Assessments'!AB18+'Comm 95+% Furnace - NEW'!AB18+'Comm 95+% Furnace - Replace'!AB18+'Comm Custom'!AB18,0)","v":34109},null,null,2025,32876,13798,46674,null,0,0,0,null,46674,null,null,2025,32876,13798,null,{"$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":6642},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW18+'Res .95+% Res Furnace - Replace'!AW18+'Programmable Tstats - Tier 1'!AW18+'Programmable Tstats - Tier 2'!AW18+'Residential Energy Assessments'!AW18+'Comm 95+% Furnace - NEW'!AW18+'Comm 95+% Furnace - Replace'!AW18+'Comm Custom'!AW18,0)","v":20194},null,null,73510,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC18+'Res .95+% Res Furnace - Replace'!BC18+'Programmable Tstats - Tier 1'!BC18+'Programmable Tstats - Tier 2'!BC18+'Residential Energy Assessments'!BC18+'Comm 95+% Furnace - NEW'!BC18+'Comm 95+% Furnace - Replace'!BC18+'Comm Custom'!BC18,0)","v":0},0,73510,null,null,2025,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ18+'Res .95+% Res Furnace - Replace'!BJ18+'Programmable Tstats - Tier 1'!BJ18+'Programmable Tstats - Tier 2'!BJ18+'Residential Energy Assessments'!BJ18+'Comm 95+% Furnace - NEW'!BJ18+'Comm 95+% Furnace - Replace'!BJ18+'Comm Custom'!BJ18,0)","v":8907},null,{"$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":66762},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN18+'Res .95+% Res Furnace - Replace'!BN18+'Programmable Tstats - Tier 1'!BN18+'Programmable Tstats - Tier 2'!BN18+'Residential Energy Assessments'!BN18+'Comm 95+% Furnace - NEW'!BN18+'Comm 95+% Furnace - Replace'!BN18+'Comm Custom'!BN18,0)","v":26889},null,93651,null,{"$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,93651,null,null,2025,32876,13798,6642,{"$f":"SUM(BX18:BZ18)","v":53316},null,0,0,0,null,53316]
[null,null,null,null,null,null,null,null,null,5,null,2026,{"$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":8907},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O19+'Res .95+% Res Furnace - Replace'!O19+'Programmable Tstats - Tier 1'!O19+'Programmable Tstats - Tier 2'!O19+'Residential Energy Assessments'!O19+'Comm 95+% Furnace - NEW'!O19+'Comm 95+% Furnace - Replace'!O19+'Comm Custom'!O19,0)","v":33856},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R19+'Res .95+% Res Furnace - Replace'!R19+'Programmable Tstats - Tier 1'!R19+'Programmable Tstats - Tier 2'!R19+'Residential Energy Assessments'!R19+'Comm 95+% Furnace - NEW'!R19+'Comm 95+% Furnace - Replace'!R19+'Comm Custom'!R19,0)","v":33856},{"$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":89},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U19+'Res .95+% Res Furnace - Replace'!U19+'Programmable Tstats - Tier 1'!U19+'Programmable Tstats - Tier 2'!U19+'Residential Energy Assessments'!U19+'Comm 95+% Furnace - NEW'!U19+'Comm 95+% Furnace - Replace'!U19+'Comm Custom'!U19,0)","v":13884},{"$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":47740},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X19+'Res .95+% Res Furnace - Replace'!X19+'Programmable Tstats - Tier 1'!X19+'Programmable Tstats - Tier 2'!X19+'Residential Energy Assessments'!X19+'Comm 95+% Furnace - NEW'!X19+'Comm 95+% Furnace - Replace'!X19+'Comm Custom'!X19,0)","v":12943},{"$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":12943},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB19+'Res .95+% Res Furnace - Replace'!AB19+'Programmable Tstats - Tier 1'!AB19+'Programmable Tstats - Tier 2'!AB19+'Residential Energy Assessments'!AB19+'Comm 95+% Furnace - NEW'!AB19+'Comm 95+% Furnace - Replace'!AB19+'Comm Custom'!AB19,0)","v":34797},null,null,2026,33856,13884,47740,null,0,0,0,null,47740,null,null,2026,33856,13884,null,{"$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":6832},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW19+'Res .95+% Res Furnace - Replace'!AW19+'Programmable Tstats - Tier 1'!AW19+'Programmable Tstats - Tier 2'!AW19+'Residential Energy Assessments'!AW19+'Comm 95+% Furnace - NEW'!AW19+'Comm 95+% Furnace - Replace'!AW19+'Comm Custom'!AW19,0)","v":20655},null,null,75227,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC19+'Res .95+% Res Furnace - Replace'!BC19+'Programmable Tstats - Tier 1'!BC19+'Programmable Tstats - Tier 2'!BC19+'Residential Energy Assessments'!BC19+'Comm 95+% Furnace - NEW'!BC19+'Comm 95+% Furnace - Replace'!BC19+'Comm Custom'!BC19,0)","v":0},0,75227,null,null,2026,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ19+'Res .95+% Res Furnace - Replace'!BJ19+'Programmable Tstats - Tier 1'!BJ19+'Programmable Tstats - Tier 2'!BJ19+'Residential Energy Assessments'!BJ19+'Comm 95+% Furnace - NEW'!BJ19+'Comm 95+% Furnace - Replace'!BJ19+'Comm Custom'!BJ19,0)","v":8907},null,{"$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":68765},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN19+'Res .95+% Res Furnace - Replace'!BN19+'Programmable Tstats - Tier 1'!BN19+'Programmable Tstats - Tier 2'!BN19+'Residential Energy Assessments'!BN19+'Comm 95+% Furnace - NEW'!BN19+'Comm 95+% Furnace - Replace'!BN19+'Comm Custom'!BN19,0)","v":27827},null,96592,null,{"$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,96592,null,null,2026,33856,13884,6832,54572,null,0,0,0,null,54572]
["4) Demand Cost ($/Unit/Yr) =",null,null,null,"19) Participant Non-Energy Savings (Annual $/Part) =",null,null,null,null,6,null,2027,{"$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":8907},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O20+'Res .95+% Res Furnace - Replace'!O20+'Programmable Tstats - Tier 1'!O20+'Programmable Tstats - Tier 2'!O20+'Residential Energy Assessments'!O20+'Comm 95+% Furnace - NEW'!O20+'Comm 95+% Furnace - Replace'!O20+'Comm Custom'!O20,0)","v":34871},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R20+'Res .95+% Res Furnace - Replace'!R20+'Programmable Tstats - Tier 1'!R20+'Programmable Tstats - Tier 2'!R20+'Residential Energy Assessments'!R20+'Comm 95+% Furnace - NEW'!R20+'Comm 95+% Furnace - Replace'!R20+'Comm Custom'!R20,0)","v":34871},{"$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":89},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U20+'Res .95+% Res Furnace - Replace'!U20+'Programmable Tstats - Tier 1'!U20+'Programmable Tstats - Tier 2'!U20+'Residential Energy Assessments'!U20+'Comm 95+% Furnace - NEW'!U20+'Comm 95+% Furnace - Replace'!U20+'Comm Custom'!U20,0)","v":14061},{"$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":48932},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X20+'Res .95+% Res Furnace - Replace'!X20+'Programmable Tstats - Tier 1'!X20+'Programmable Tstats - Tier 2'!X20+'Residential Energy Assessments'!X20+'Comm 95+% Furnace - NEW'!X20+'Comm 95+% Furnace - Replace'!X20+'Comm Custom'!X20,0)","v":13330},{"$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":13330},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB20+'Res .95+% Res Furnace - Replace'!AB20+'Programmable Tstats - Tier 1'!AB20+'Programmable Tstats - Tier 2'!AB20+'Residential Energy Assessments'!AB20+'Comm 95+% Furnace - NEW'!AB20+'Comm 95+% Furnace - Replace'!AB20+'Comm Custom'!AB20,0)","v":35602},null,null,2027,34871,14061,48932,null,0,0,0,null,48932,null,null,2027,34871,14061,null,{"$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":7021},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW20+'Res .95+% Res Furnace - Replace'!AW20+'Programmable Tstats - Tier 1'!AW20+'Programmable Tstats - Tier 2'!AW20+'Residential Energy Assessments'!AW20+'Comm 95+% Furnace - NEW'!AW20+'Comm 95+% Furnace - Replace'!AW20+'Comm Custom'!AW20,0)","v":21138},null,null,77091,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC20+'Res .95+% Res Furnace - Replace'!BC20+'Programmable Tstats - Tier 1'!BC20+'Programmable Tstats - Tier 2'!BC20+'Residential Energy Assessments'!BC20+'Comm 95+% Furnace - NEW'!BC20+'Comm 95+% Furnace - Replace'!BC20+'Comm Custom'!BC20,0)","v":0},0,77091,null,null,2027,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ20+'Res .95+% Res Furnace - Replace'!BJ20+'Programmable Tstats - Tier 1'!BJ20+'Programmable Tstats - Tier 2'!BJ20+'Residential Energy Assessments'!BJ20+'Comm 95+% Furnace - NEW'!BJ20+'Comm 95+% Furnace - Replace'!BJ20+'Comm Custom'!BJ20,0)","v":8907},null,{"$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":70833},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN20+'Res .95+% Res Furnace - Replace'!BN20+'Programmable Tstats - Tier 1'!BN20+'Programmable Tstats - Tier 2'!BN20+'Residential Energy Assessments'!BN20+'Comm 95+% Furnace - NEW'!BN20+'Comm 95+% Furnace - Replace'!BN20+'Comm Custom'!BN20,0)","v":28597},null,99430,null,{"$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,99430,null,null,2027,34871,14061,7021,55953,null,0,0,0,null,55953]
["     Escalation Rate =",null,null,null,"          Escalation Rate =",null,null,null,null,7,null,2028,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M21+'Res .95+% Res Furnace - Replace'!M21+'Programmable Tstats - Tier 1'!M21+'Programmable Tstats - Tier 2'!M21+'Residential Energy Assessments'!M21+'Comm 95+% Furnace - NEW'!M21+'Comm 95+% Furnace - Replace'!M21+'Comm Custom'!M21,0)","v":8907},null,{"$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":35922},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":35922},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S21+'Res .95+% Res Furnace - Replace'!S21+'Programmable Tstats - Tier 1'!S21+'Programmable Tstats - Tier 2'!S21+'Residential Energy Assessments'!S21+'Comm 95+% Furnace - NEW'!S21+'Comm 95+% Furnace - Replace'!S21+'Comm Custom'!S21,0)","v":89},null,{"$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":14152},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V21+'Res .95+% Res Furnace - Replace'!V21+'Programmable Tstats - Tier 1'!V21+'Programmable Tstats - Tier 2'!V21+'Residential Energy Assessments'!V21+'Comm 95+% Furnace - NEW'!V21+'Comm 95+% Furnace - Replace'!V21+'Comm Custom'!V21,0)","v":50074},null,{"$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":13733},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y21+'Res .95+% Res Furnace - Replace'!Y21+'Programmable Tstats - Tier 1'!Y21+'Programmable Tstats - Tier 2'!Y21+'Residential Energy Assessments'!Y21+'Comm 95+% Furnace - NEW'!Y21+'Comm 95+% Furnace - Replace'!Y21+'Comm Custom'!Y21,0)","v":0},{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA21+'Res .95+% Res Furnace - Replace'!AA21+'Programmable Tstats - Tier 1'!AA21+'Programmable Tstats - Tier 2'!AA21+'Residential Energy Assessments'!AA21+'Comm 95+% Furnace - NEW'!AA21+'Comm 95+% Furnace - Replace'!AA21+'Comm Custom'!AA21,0)","v":13733},{"$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":36341},null,null,2028,35922,14152,50074,null,0,0,0,null,50074,null,null,2028,35922,14152,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU21+'Res .95+% Res Furnace - Replace'!AU21+'Programmable Tstats - Tier 1'!AU21+'Programmable Tstats - Tier 2'!AU21+'Residential Energy Assessments'!AU21+'Comm 95+% Furnace - NEW'!AU21+'Comm 95+% Furnace - Replace'!AU21+'Comm Custom'!AU21,0)","v":7212},null,{"$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":21617},null,null,78903,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},0,78903,null,null,2028,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI21+'Res .95+% Res Furnace - Replace'!BI21+'Programmable Tstats - Tier 1'!BI21+'Programmable Tstats - Tier 2'!BI21+'Residential Energy Assessments'!BI21+'Comm 95+% Furnace - NEW'!BI21+'Comm 95+% Furnace - Replace'!BI21+'Comm Custom'!BI21,0)","v":0},{"$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":8907},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL21+'Res .95+% Res Furnace - Replace'!BL21+'Programmable Tstats - Tier 1'!BL21+'Programmable Tstats - Tier 2'!BL21+'Residential Energy Assessments'!BL21+'Comm 95+% Furnace - NEW'!BL21+'Comm 95+% Furnace - Replace'!BL21+'Comm Custom'!BL21,0)","v":72955},null,{"$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":29535},null,102490,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR21+'Res .95+% Res Furnace - Replace'!BR21+'Programmable Tstats - Tier 1'!BR21+'Programmable Tstats - Tier 2'!BR21+'Residential Energy Assessments'!BR21+'Comm 95+% Furnace - NEW'!BR21+'Comm 95+% Furnace - Replace'!BR21+'Comm Custom'!BR21,0)","v":0},null,102490,null,null,2028,35922,14152,7212,57286,null,0,0,0,null,57286]
[null,null,null,null,null,null,null,null,null,8,null,2029,{"$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":8907},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O22+'Res .95+% Res Furnace - Replace'!O22+'Programmable Tstats - Tier 1'!O22+'Programmable Tstats - Tier 2'!O22+'Residential Energy Assessments'!O22+'Comm 95+% Furnace - NEW'!O22+'Comm 95+% Furnace - Replace'!O22+'Comm Custom'!O22,0)","v":37000},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R22+'Res .95+% Res Furnace - Replace'!R22+'Programmable Tstats - Tier 1'!R22+'Programmable Tstats - Tier 2'!R22+'Residential Energy Assessments'!R22+'Comm 95+% Furnace - NEW'!R22+'Comm 95+% Furnace - Replace'!R22+'Comm Custom'!R22,0)","v":37000},{"$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":89},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U22+'Res .95+% Res Furnace - Replace'!U22+'Programmable Tstats - Tier 1'!U22+'Programmable Tstats - Tier 2'!U22+'Residential Energy Assessments'!U22+'Comm 95+% Furnace - NEW'!U22+'Comm 95+% Furnace - Replace'!U22+'Comm Custom'!U22,0)","v":14329},{"$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":51329},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X22+'Res .95+% Res Furnace - Replace'!X22+'Programmable Tstats - Tier 1'!X22+'Programmable Tstats - Tier 2'!X22+'Residential Energy Assessments'!X22+'Comm 95+% Furnace - NEW'!X22+'Comm 95+% Furnace - Replace'!X22+'Comm Custom'!X22,0)","v":14145},{"$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":14145},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB22+'Res .95+% Res Furnace - Replace'!AB22+'Programmable Tstats - Tier 1'!AB22+'Programmable Tstats - Tier 2'!AB22+'Residential Energy Assessments'!AB22+'Comm 95+% Furnace - NEW'!AB22+'Comm 95+% Furnace - Replace'!AB22+'Comm Custom'!AB22,0)","v":37184},null,null,2029,37000,14329,51329,null,0,0,0,null,51329,null,null,2029,37000,14329,null,{"$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":7591},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW22+'Res .95+% Res Furnace - Replace'!AW22+'Programmable Tstats - Tier 1'!AW22+'Programmable Tstats - Tier 2'!AW22+'Residential Energy Assessments'!AW22+'Comm 95+% Furnace - NEW'!AW22+'Comm 95+% Furnace - Replace'!AW22+'Comm Custom'!AW22,0)","v":22116},null,null,81036,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC22+'Res .95+% Res Furnace - Replace'!BC22+'Programmable Tstats - Tier 1'!BC22+'Programmable Tstats - Tier 2'!BC22+'Residential Energy Assessments'!BC22+'Comm 95+% Furnace - NEW'!BC22+'Comm 95+% Furnace - Replace'!BC22+'Comm Custom'!BC22,0)","v":0},0,81036,null,null,2029,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ22+'Res .95+% Res Furnace - Replace'!BJ22+'Programmable Tstats - Tier 1'!BJ22+'Programmable Tstats - Tier 2'!BJ22+'Residential Energy Assessments'!BJ22+'Comm 95+% Furnace - NEW'!BJ22+'Comm 95+% Furnace - Replace'!BJ22+'Comm Custom'!BJ22,0)","v":8907},null,{"$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":75143},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN22+'Res .95+% Res Furnace - Replace'!BN22+'Programmable Tstats - Tier 1'!BN22+'Programmable Tstats - Tier 2'!BN22+'Residential Energy Assessments'!BN22+'Comm 95+% Furnace - NEW'!BN22+'Comm 95+% Furnace - Replace'!BN22+'Comm Custom'!BN22,0)","v":30294},null,105437,null,{"$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,105437,null,null,2029,37000,14329,7591,58920,null,0,0,0,null,58920]
["5) Peak Reduction Factor = ",null,null,null,"20) Project Life (Years) =",null,null,null,null,9,null,2030,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M23+'Res .95+% Res Furnace - Replace'!M23+'Programmable Tstats - Tier 1'!M23+'Programmable Tstats - Tier 2'!M23+'Residential Energy Assessments'!M23+'Comm 95+% Furnace - NEW'!M23+'Comm 95+% Furnace - Replace'!M23+'Comm Custom'!M23,0)","v":8907},null,{"$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":38103},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":38103},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S23+'Res .95+% Res Furnace - Replace'!S23+'Programmable Tstats - Tier 1'!S23+'Programmable Tstats - Tier 2'!S23+'Residential Energy Assessments'!S23+'Comm 95+% Furnace - NEW'!S23+'Comm 95+% Furnace - Replace'!S23+'Comm Custom'!S23,0)","v":89},null,{"$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":14419},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V23+'Res .95+% Res Furnace - Replace'!V23+'Programmable Tstats - Tier 1'!V23+'Programmable Tstats - Tier 2'!V23+'Residential Energy Assessments'!V23+'Comm 95+% Furnace - NEW'!V23+'Comm 95+% Furnace - Replace'!V23+'Comm Custom'!V23,0)","v":52522},null,{"$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":14571},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y23+'Res .95+% Res Furnace - Replace'!Y23+'Programmable Tstats - Tier 1'!Y23+'Programmable Tstats - Tier 2'!Y23+'Residential Energy Assessments'!Y23+'Comm 95+% Furnace - NEW'!Y23+'Comm 95+% Furnace - Replace'!Y23+'Comm Custom'!Y23,0)","v":0},{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA23+'Res .95+% Res Furnace - Replace'!AA23+'Programmable Tstats - Tier 1'!AA23+'Programmable Tstats - Tier 2'!AA23+'Residential Energy Assessments'!AA23+'Comm 95+% Furnace - NEW'!AA23+'Comm 95+% Furnace - Replace'!AA23+'Comm Custom'!AA23,0)","v":14571},{"$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":37951},null,null,2030,38103,14419,52522,null,0,0,0,null,52522,null,null,2030,38103,14419,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU23+'Res .95+% Res Furnace - Replace'!AU23+'Programmable Tstats - Tier 1'!AU23+'Programmable Tstats - Tier 2'!AU23+'Residential Energy Assessments'!AU23+'Comm 95+% Furnace - NEW'!AU23+'Comm 95+% Furnace - Replace'!AU23+'Comm Custom'!AU23,0)","v":7780},null,{"$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":22624},null,null,82926,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},0,82926,null,null,2030,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI23+'Res .95+% Res Furnace - Replace'!BI23+'Programmable Tstats - Tier 1'!BI23+'Programmable Tstats - Tier 2'!BI23+'Residential Energy Assessments'!BI23+'Comm 95+% Furnace - NEW'!BI23+'Comm 95+% Furnace - Replace'!BI23+'Comm Custom'!BI23,0)","v":0},{"$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":8907},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL23+'Res .95+% Res Furnace - Replace'!BL23+'Programmable Tstats - Tier 1'!BL23+'Programmable Tstats - Tier 2'!BL23+'Residential Energy Assessments'!BL23+'Comm 95+% Furnace - NEW'!BL23+'Comm 95+% Furnace - Replace'!BL23+'Comm Custom'!BL23,0)","v":77403},null,{"$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":31243},null,108646,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR23+'Res .95+% Res Furnace - Replace'!BR23+'Programmable Tstats - Tier 1'!BR23+'Programmable Tstats - Tier 2'!BR23+'Residential Energy Assessments'!BR23+'Comm 95+% Furnace - NEW'!BR23+'Comm 95+% Furnace - Replace'!BR23+'Comm Custom'!BR23,0)","v":0},null,108646,null,null,2030,38103,14419,7780,60302,null,0,0,0,null,60302]
[null,null,null,null,null,null,null,null,null,10,null,2031,{"$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":7624},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O24+'Res .95+% Res Furnace - Replace'!O24+'Programmable Tstats - Tier 1'!O24+'Programmable Tstats - Tier 2'!O24+'Residential Energy Assessments'!O24+'Comm 95+% Furnace - NEW'!O24+'Comm 95+% Furnace - Replace'!O24+'Comm Custom'!O24,0)","v":33598},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R24+'Res .95+% Res Furnace - Replace'!R24+'Programmable Tstats - Tier 1'!R24+'Programmable Tstats - Tier 2'!R24+'Residential Energy Assessments'!R24+'Comm 95+% Furnace - NEW'!R24+'Comm 95+% Furnace - Replace'!R24+'Comm Custom'!R24,0)","v":33598},{"$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":76},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U24+'Res .95+% Res Furnace - Replace'!U24+'Programmable Tstats - Tier 1'!U24+'Programmable Tstats - Tier 2'!U24+'Residential Energy Assessments'!U24+'Comm 95+% Furnace - NEW'!U24+'Comm 95+% Furnace - Replace'!U24+'Comm Custom'!U24,0)","v":12497},{"$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":46095},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X24+'Res .95+% Res Furnace - Replace'!X24+'Programmable Tstats - Tier 1'!X24+'Programmable Tstats - Tier 2'!X24+'Residential Energy Assessments'!X24+'Comm 95+% Furnace - NEW'!X24+'Comm 95+% Furnace - Replace'!X24+'Comm Custom'!X24,0)","v":12504},{"$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":12504},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB24+'Res .95+% Res Furnace - Replace'!AB24+'Programmable Tstats - Tier 1'!AB24+'Programmable Tstats - Tier 2'!AB24+'Residential Energy Assessments'!AB24+'Comm 95+% Furnace - NEW'!AB24+'Comm 95+% Furnace - Replace'!AB24+'Comm Custom'!AB24,0)","v":33591},null,null,2031,33598,12497,46095,null,0,0,0,null,46095,null,null,2031,33598,12497,null,{"$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":7681},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW24+'Res .95+% Res Furnace - Replace'!AW24+'Programmable Tstats - Tier 1'!AW24+'Programmable Tstats - Tier 2'!AW24+'Residential Energy Assessments'!AW24+'Comm 95+% Furnace - NEW'!AW24+'Comm 95+% Furnace - Replace'!AW24+'Comm Custom'!AW24,0)","v":19815},null,null,73591,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC24+'Res .95+% Res Furnace - Replace'!BC24+'Programmable Tstats - Tier 1'!BC24+'Programmable Tstats - Tier 2'!BC24+'Residential Energy Assessments'!BC24+'Comm 95+% Furnace - NEW'!BC24+'Comm 95+% Furnace - Replace'!BC24+'Comm Custom'!BC24,0)","v":0},0,73591,null,null,2031,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ24+'Res .95+% Res Furnace - Replace'!BJ24+'Programmable Tstats - Tier 1'!BJ24+'Programmable Tstats - Tier 2'!BJ24+'Residential Energy Assessments'!BJ24+'Comm 95+% Furnace - NEW'!BJ24+'Comm 95+% Furnace - Replace'!BJ24+'Comm Custom'!BJ24,0)","v":7624},null,{"$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":67808},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN24+'Res .95+% Res Furnace - Replace'!BN24+'Programmable Tstats - Tier 1'!BN24+'Programmable Tstats - Tier 2'!BN24+'Residential Energy Assessments'!BN24+'Comm 95+% Furnace - NEW'!BN24+'Comm 95+% Furnace - Replace'!BN24+'Comm Custom'!BN24,0)","v":31020},null,98828,null,{"$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,98828,null,null,2031,33598,12497,7681,53776,null,0,0,0,null,53776]
["6) Variable O&M ($/Dk) =",null,null,null,"21) Avg. Dk/Part. Saved =",null,null,null,null,11,null,2032,{"$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":7624},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O25+'Res .95+% Res Furnace - Replace'!O25+'Programmable Tstats - Tier 1'!O25+'Programmable Tstats - Tier 2'!O25+'Residential Energy Assessments'!O25+'Comm 95+% Furnace - NEW'!O25+'Comm 95+% Furnace - Replace'!O25+'Comm Custom'!O25,0)","v":34605},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R25+'Res .95+% Res Furnace - Replace'!R25+'Programmable Tstats - Tier 1'!R25+'Programmable Tstats - Tier 2'!R25+'Residential Energy Assessments'!R25+'Comm 95+% Furnace - NEW'!R25+'Comm 95+% Furnace - Replace'!R25+'Comm Custom'!R25,0)","v":34605},{"$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":76},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U25+'Res .95+% Res Furnace - Replace'!U25+'Programmable Tstats - Tier 1'!U25+'Programmable Tstats - Tier 2'!U25+'Residential Energy Assessments'!U25+'Comm 95+% Furnace - NEW'!U25+'Comm 95+% Furnace - Replace'!U25+'Comm Custom'!U25,0)","v":12649},{"$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":47254},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X25+'Res .95+% Res Furnace - Replace'!X25+'Programmable Tstats - Tier 1'!X25+'Programmable Tstats - Tier 2'!X25+'Residential Energy Assessments'!X25+'Comm 95+% Furnace - NEW'!X25+'Comm 95+% Furnace - Replace'!X25+'Comm Custom'!X25,0)","v":12879},{"$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":12879},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB25+'Res .95+% Res Furnace - Replace'!AB25+'Programmable Tstats - Tier 1'!AB25+'Programmable Tstats - Tier 2'!AB25+'Residential Energy Assessments'!AB25+'Comm 95+% Furnace - NEW'!AB25+'Comm 95+% Furnace - Replace'!AB25+'Comm Custom'!AB25,0)","v":34375},null,null,2032,34605,12649,47254,null,0,0,0,null,47254,null,null,2032,34605,12649,null,{"$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":7863},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW25+'Res .95+% Res Furnace - Replace'!AW25+'Programmable Tstats - Tier 1'!AW25+'Programmable Tstats - Tier 2'!AW25+'Residential Energy Assessments'!AW25+'Comm 95+% Furnace - NEW'!AW25+'Comm 95+% Furnace - Replace'!AW25+'Comm Custom'!AW25,0)","v":20264},null,null,75381,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC25+'Res .95+% Res Furnace - Replace'!BC25+'Programmable Tstats - Tier 1'!BC25+'Programmable Tstats - Tier 2'!BC25+'Residential Energy Assessments'!BC25+'Comm 95+% Furnace - NEW'!BC25+'Comm 95+% Furnace - Replace'!BC25+'Comm Custom'!BC25,0)","v":0},0,75381,null,null,2032,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ25+'Res .95+% Res Furnace - Replace'!BJ25+'Programmable Tstats - Tier 1'!BJ25+'Programmable Tstats - Tier 2'!BJ25+'Residential Energy Assessments'!BJ25+'Comm 95+% Furnace - NEW'!BJ25+'Comm 95+% Furnace - Replace'!BJ25+'Comm Custom'!BJ25,0)","v":7624},null,{"$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":69845},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN25+'Res .95+% Res Furnace - Replace'!BN25+'Programmable Tstats - Tier 1'!BN25+'Programmable Tstats - Tier 2'!BN25+'Residential Energy Assessments'!BN25+'Comm 95+% Furnace - NEW'!BN25+'Comm 95+% Furnace - Replace'!BN25+'Comm Custom'!BN25,0)","v":31935},null,101780,null,{"$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,101780,null,null,2032,34605,12649,7863,55117,null,0,0,0,null,55117]
["     Escalation Rate =",null,null,null,null,null,null,null,null,12,null,2033,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M26+'Res .95+% Res Furnace - Replace'!M26+'Programmable Tstats - Tier 1'!M26+'Programmable Tstats - Tier 2'!M26+'Residential Energy Assessments'!M26+'Comm 95+% Furnace - NEW'!M26+'Comm 95+% Furnace - Replace'!M26+'Comm Custom'!M26,0)","v":7624},null,{"$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":35643},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":35643},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S26+'Res .95+% Res Furnace - Replace'!S26+'Programmable Tstats - Tier 1'!S26+'Programmable Tstats - Tier 2'!S26+'Residential Energy Assessments'!S26+'Comm 95+% Furnace - NEW'!S26+'Comm 95+% Furnace - Replace'!S26+'Comm Custom'!S26,0)","v":76},null,{"$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":12725},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V26+'Res .95+% Res Furnace - Replace'!V26+'Programmable Tstats - Tier 1'!V26+'Programmable Tstats - Tier 2'!V26+'Residential Energy Assessments'!V26+'Comm 95+% Furnace - NEW'!V26+'Comm 95+% Furnace - Replace'!V26+'Comm Custom'!V26,0)","v":48368},null,{"$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":13269},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y26+'Res .95+% Res Furnace - Replace'!Y26+'Programmable Tstats - Tier 1'!Y26+'Programmable Tstats - Tier 2'!Y26+'Residential Energy Assessments'!Y26+'Comm 95+% Furnace - NEW'!Y26+'Comm 95+% Furnace - Replace'!Y26+'Comm Custom'!Y26,0)","v":0},{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA26+'Res .95+% Res Furnace - Replace'!AA26+'Programmable Tstats - Tier 1'!AA26+'Programmable Tstats - Tier 2'!AA26+'Residential Energy Assessments'!AA26+'Comm 95+% Furnace - NEW'!AA26+'Comm 95+% Furnace - Replace'!AA26+'Comm Custom'!AA26,0)","v":13269},{"$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":35099},null,null,2033,35643,12725,48368,null,0,0,0,null,48368,null,null,2033,35643,12725,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU26+'Res .95+% Res Furnace - Replace'!AU26+'Programmable Tstats - Tier 1'!AU26+'Programmable Tstats - Tier 2'!AU26+'Residential Energy Assessments'!AU26+'Comm 95+% Furnace - NEW'!AU26+'Comm 95+% Furnace - Replace'!AU26+'Comm Custom'!AU26,0)","v":8047},null,{"$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":20730},null,null,77145,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},0,77145,null,null,2033,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI26+'Res .95+% Res Furnace - Replace'!BI26+'Programmable Tstats - Tier 1'!BI26+'Programmable Tstats - Tier 2'!BI26+'Residential Energy Assessments'!BI26+'Comm 95+% Furnace - NEW'!BI26+'Comm 95+% Furnace - Replace'!BI26+'Comm Custom'!BI26,0)","v":0},{"$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":7624},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL26+'Res .95+% Res Furnace - Replace'!BL26+'Programmable Tstats - Tier 1'!BL26+'Programmable Tstats - Tier 2'!BL26+'Residential Energy Assessments'!BL26+'Comm 95+% Furnace - NEW'!BL26+'Comm 95+% Furnace - Replace'!BL26+'Comm Custom'!BL26,0)","v":71940},null,{"$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":32849},null,104789,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR26+'Res .95+% Res Furnace - Replace'!BR26+'Programmable Tstats - Tier 1'!BR26+'Programmable Tstats - Tier 2'!BR26+'Residential Energy Assessments'!BR26+'Comm 95+% Furnace - NEW'!BR26+'Comm 95+% Furnace - Replace'!BR26+'Comm Custom'!BR26,0)","v":0},null,104789,null,null,2033,35643,12725,8047,56415,null,0,0,0,null,56415]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",null,null,null,null,13,null,2034,{"$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":7624},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O27+'Res .95+% Res Furnace - Replace'!O27+'Programmable Tstats - Tier 1'!O27+'Programmable Tstats - Tier 2'!O27+'Residential Energy Assessments'!O27+'Comm 95+% Furnace - NEW'!O27+'Comm 95+% Furnace - Replace'!O27+'Comm Custom'!O27,0)","v":36710},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R27+'Res .95+% Res Furnace - Replace'!R27+'Programmable Tstats - Tier 1'!R27+'Programmable Tstats - Tier 2'!R27+'Residential Energy Assessments'!R27+'Comm 95+% Furnace - NEW'!R27+'Comm 95+% Furnace - Replace'!R27+'Comm Custom'!R27,0)","v":36710},{"$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":76},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U27+'Res .95+% Res Furnace - Replace'!U27+'Programmable Tstats - Tier 1'!U27+'Programmable Tstats - Tier 2'!U27+'Residential Energy Assessments'!U27+'Comm 95+% Furnace - NEW'!U27+'Comm 95+% Furnace - Replace'!U27+'Comm Custom'!U27,0)","v":12878},{"$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":49588},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X27+'Res .95+% Res Furnace - Replace'!X27+'Programmable Tstats - Tier 1'!X27+'Programmable Tstats - Tier 2'!X27+'Residential Energy Assessments'!X27+'Comm 95+% Furnace - NEW'!X27+'Comm 95+% Furnace - Replace'!X27+'Comm Custom'!X27,0)","v":13665},{"$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":13665},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB27+'Res .95+% Res Furnace - Replace'!AB27+'Programmable Tstats - Tier 1'!AB27+'Programmable Tstats - Tier 2'!AB27+'Residential Energy Assessments'!AB27+'Comm 95+% Furnace - NEW'!AB27+'Comm 95+% Furnace - Replace'!AB27+'Comm Custom'!AB27,0)","v":35923},null,null,2034,36710,12878,49588,null,0,0,0,null,49588,null,null,2034,36710,12878,null,{"$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":8413},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW27+'Res .95+% Res Furnace - Replace'!AW27+'Programmable Tstats - Tier 1'!AW27+'Programmable Tstats - Tier 2'!AW27+'Residential Energy Assessments'!AW27+'Comm 95+% Furnace - NEW'!AW27+'Comm 95+% Furnace - Replace'!AW27+'Comm Custom'!AW27,0)","v":21210},null,null,79211,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC27+'Res .95+% Res Furnace - Replace'!BC27+'Programmable Tstats - Tier 1'!BC27+'Programmable Tstats - Tier 2'!BC27+'Residential Energy Assessments'!BC27+'Comm 95+% Furnace - NEW'!BC27+'Comm 95+% Furnace - Replace'!BC27+'Comm Custom'!BC27,0)","v":0},0,79211,null,null,2034,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ27+'Res .95+% Res Furnace - Replace'!BJ27+'Programmable Tstats - Tier 1'!BJ27+'Programmable Tstats - Tier 2'!BJ27+'Residential Energy Assessments'!BJ27+'Comm 95+% Furnace - NEW'!BJ27+'Comm 95+% Furnace - Replace'!BJ27+'Comm Custom'!BJ27,0)","v":7624},null,{"$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":74097},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN27+'Res .95+% Res Furnace - Replace'!BN27+'Programmable Tstats - Tier 1'!BN27+'Programmable Tstats - Tier 2'!BN27+'Residential Energy Assessments'!BN27+'Comm 95+% Furnace - NEW'!BN27+'Comm 95+% Furnace - Replace'!BN27+'Comm Custom'!BN27,0)","v":33935},null,108032,null,{"$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,108032,null,null,2034,36710,12878,8413,58001,null,0,0,0,null,58001]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,null,null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",null,null,null,null,14,null,2035,{"$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":7624},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O28+'Res .95+% Res Furnace - Replace'!O28+'Programmable Tstats - Tier 1'!O28+'Programmable Tstats - Tier 2'!O28+'Residential Energy Assessments'!O28+'Comm 95+% Furnace - NEW'!O28+'Comm 95+% Furnace - Replace'!O28+'Comm Custom'!O28,0)","v":37815},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R28+'Res .95+% Res Furnace - Replace'!R28+'Programmable Tstats - Tier 1'!R28+'Programmable Tstats - Tier 2'!R28+'Residential Energy Assessments'!R28+'Comm 95+% Furnace - NEW'!R28+'Comm 95+% Furnace - Replace'!R28+'Comm Custom'!R28,0)","v":37815},{"$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":76},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U28+'Res .95+% Res Furnace - Replace'!U28+'Programmable Tstats - Tier 1'!U28+'Programmable Tstats - Tier 2'!U28+'Residential Energy Assessments'!U28+'Comm 95+% Furnace - NEW'!U28+'Comm 95+% Furnace - Replace'!U28+'Comm Custom'!U28,0)","v":13030},{"$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":50845},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X28+'Res .95+% Res Furnace - Replace'!X28+'Programmable Tstats - Tier 1'!X28+'Programmable Tstats - Tier 2'!X28+'Residential Energy Assessments'!X28+'Comm 95+% Furnace - NEW'!X28+'Comm 95+% Furnace - Replace'!X28+'Comm Custom'!X28,0)","v":14076},{"$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":14076},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB28+'Res .95+% Res Furnace - Replace'!AB28+'Programmable Tstats - Tier 1'!AB28+'Programmable Tstats - Tier 2'!AB28+'Residential Energy Assessments'!AB28+'Comm 95+% Furnace - NEW'!AB28+'Comm 95+% Furnace - Replace'!AB28+'Comm Custom'!AB28,0)","v":36769},null,null,2035,37815,13030,50845,null,0,0,0,null,50845,null,null,2035,37815,13030,null,{"$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":8595},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW28+'Res .95+% Res Furnace - Replace'!AW28+'Programmable Tstats - Tier 1'!AW28+'Programmable Tstats - Tier 2'!AW28+'Residential Energy Assessments'!AW28+'Comm 95+% Furnace - NEW'!AW28+'Comm 95+% Furnace - Replace'!AW28+'Comm Custom'!AW28,0)","v":21697},null,null,81137,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC28+'Res .95+% Res Furnace - Replace'!BC28+'Programmable Tstats - Tier 1'!BC28+'Programmable Tstats - Tier 2'!BC28+'Residential Energy Assessments'!BC28+'Comm 95+% Furnace - NEW'!BC28+'Comm 95+% Furnace - Replace'!BC28+'Comm Custom'!BC28,0)","v":0},0,81137,null,null,2035,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ28+'Res .95+% Res Furnace - Replace'!BJ28+'Programmable Tstats - Tier 1'!BJ28+'Programmable Tstats - Tier 2'!BJ28+'Residential Energy Assessments'!BJ28+'Comm 95+% Furnace - NEW'!BJ28+'Comm 95+% Furnace - Replace'!BJ28+'Comm Custom'!BJ28,0)","v":7624},null,{"$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":76315},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN28+'Res .95+% Res Furnace - Replace'!BN28+'Programmable Tstats - Tier 1'!BN28+'Programmable Tstats - Tier 2'!BN28+'Residential Energy Assessments'!BN28+'Comm 95+% Furnace - NEW'!BN28+'Comm 95+% Furnace - Replace'!BN28+'Comm Custom'!BN28,0)","v":34850},null,111165,null,{"$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,111165,null,null,2035,37815,13030,8595,59440,null,0,0,0,null,59440]
["    Escalation Rate =",null,null,null,null,null,null,null,null,15,null,2036,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M29+'Res .95+% Res Furnace - Replace'!M29+'Programmable Tstats - Tier 1'!M29+'Programmable Tstats - Tier 2'!M29+'Residential Energy Assessments'!M29+'Comm 95+% Furnace - NEW'!M29+'Comm 95+% Furnace - Replace'!M29+'Comm Custom'!M29,0)","v":7624},null,{"$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":38950},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":38950},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S29+'Res .95+% Res Furnace - Replace'!S29+'Programmable Tstats - Tier 1'!S29+'Programmable Tstats - Tier 2'!S29+'Residential Energy Assessments'!S29+'Comm 95+% Furnace - NEW'!S29+'Comm 95+% Furnace - Replace'!S29+'Comm Custom'!S29,0)","v":76},null,{"$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":13107},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V29+'Res .95+% Res Furnace - Replace'!V29+'Programmable Tstats - Tier 1'!V29+'Programmable Tstats - Tier 2'!V29+'Residential Energy Assessments'!V29+'Comm 95+% Furnace - NEW'!V29+'Comm 95+% Furnace - Replace'!V29+'Comm Custom'!V29,0)","v":52057},null,{"$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":14497},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y29+'Res .95+% Res Furnace - Replace'!Y29+'Programmable Tstats - Tier 1'!Y29+'Programmable Tstats - Tier 2'!Y29+'Residential Energy Assessments'!Y29+'Comm 95+% Furnace - NEW'!Y29+'Comm 95+% Furnace - Replace'!Y29+'Comm Custom'!Y29,0)","v":0},{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA29+'Res .95+% Res Furnace - Replace'!AA29+'Programmable Tstats - Tier 1'!AA29+'Programmable Tstats - Tier 2'!AA29+'Residential Energy Assessments'!AA29+'Comm 95+% Furnace - NEW'!AA29+'Comm 95+% Furnace - Replace'!AA29+'Comm Custom'!AA29,0)","v":14497},{"$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":37560},null,null,2036,38950,13107,52057,null,0,0,0,null,52057,null,null,2036,38950,13107,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU29+'Res .95+% Res Furnace - Replace'!AU29+'Programmable Tstats - Tier 1'!AU29+'Programmable Tstats - Tier 2'!AU29+'Residential Energy Assessments'!AU29+'Comm 95+% Furnace - NEW'!AU29+'Comm 95+% Furnace - Replace'!AU29+'Comm Custom'!AU29,0)","v":8961},null,{"$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":22193},null,null,83211,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},0,83211,null,null,2036,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI29+'Res .95+% Res Furnace - Replace'!BI29+'Programmable Tstats - Tier 1'!BI29+'Programmable Tstats - Tier 2'!BI29+'Residential Energy Assessments'!BI29+'Comm 95+% Furnace - NEW'!BI29+'Comm 95+% Furnace - Replace'!BI29+'Comm Custom'!BI29,0)","v":0},{"$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":7624},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL29+'Res .95+% Res Furnace - Replace'!BL29+'Programmable Tstats - Tier 1'!BL29+'Programmable Tstats - Tier 2'!BL29+'Residential Energy Assessments'!BL29+'Comm 95+% Furnace - NEW'!BL29+'Comm 95+% Furnace - Replace'!BL29+'Comm Custom'!BL29,0)","v":78606},null,{"$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":35947},null,114553,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR29+'Res .95+% Res Furnace - Replace'!BR29+'Programmable Tstats - Tier 1'!BR29+'Programmable Tstats - Tier 2'!BR29+'Residential Energy Assessments'!BR29+'Comm 95+% Furnace - NEW'!BR29+'Comm 95+% Furnace - Replace'!BR29+'Comm Custom'!BR29,0)","v":0},null,114553,null,null,2036,38950,13107,8961,61018,null,0,0,0,null,61018]
[null,null,null,null,"23) Number of Participants =",{"$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":661},null,null,null,16,null,2037,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M30+'Res .95+% Res Furnace - Replace'!M30+'Programmable Tstats - Tier 1'!M30+'Programmable Tstats - Tier 2'!M30+'Residential Energy Assessments'!M30+'Comm 95+% Furnace - NEW'!M30+'Comm 95+% Furnace - Replace'!M30+'Comm Custom'!M30,0)","v":7624},null,{"$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":40118},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":40118},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S30+'Res .95+% Res Furnace - Replace'!S30+'Programmable Tstats - Tier 1'!S30+'Programmable Tstats - Tier 2'!S30+'Residential Energy Assessments'!S30+'Comm 95+% Furnace - NEW'!S30+'Comm 95+% Furnace - Replace'!S30+'Comm Custom'!S30,0)","v":76},null,{"$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":13259},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V30+'Res .95+% Res Furnace - Replace'!V30+'Programmable Tstats - Tier 1'!V30+'Programmable Tstats - Tier 2'!V30+'Residential Energy Assessments'!V30+'Comm 95+% Furnace - NEW'!V30+'Comm 95+% Furnace - Replace'!V30+'Comm Custom'!V30,0)","v":53377},null,{"$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":14931},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y30+'Res .95+% Res Furnace - Replace'!Y30+'Programmable Tstats - Tier 1'!Y30+'Programmable Tstats - Tier 2'!Y30+'Residential Energy Assessments'!Y30+'Comm 95+% Furnace - NEW'!Y30+'Comm 95+% Furnace - Replace'!Y30+'Comm Custom'!Y30,0)","v":0},{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA30+'Res .95+% Res Furnace - Replace'!AA30+'Programmable Tstats - Tier 1'!AA30+'Programmable Tstats - Tier 2'!AA30+'Residential Energy Assessments'!AA30+'Comm 95+% Furnace - NEW'!AA30+'Comm 95+% Furnace - Replace'!AA30+'Comm Custom'!AA30,0)","v":14931},{"$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":38446},null,null,2037,40118,13259,53377,null,0,0,0,null,53377,null,null,2037,40118,13259,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU30+'Res .95+% Res Furnace - Replace'!AU30+'Programmable Tstats - Tier 1'!AU30+'Programmable Tstats - Tier 2'!AU30+'Residential Energy Assessments'!AU30+'Comm 95+% Furnace - NEW'!AU30+'Comm 95+% Furnace - Replace'!AU30+'Comm Custom'!AU30,0)","v":9144},null,{"$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":22704},null,null,85225,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},0,85225,null,null,2037,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI30+'Res .95+% Res Furnace - Replace'!BI30+'Programmable Tstats - Tier 1'!BI30+'Programmable Tstats - Tier 2'!BI30+'Residential Energy Assessments'!BI30+'Comm 95+% Furnace - NEW'!BI30+'Comm 95+% Furnace - Replace'!BI30+'Comm Custom'!BI30,0)","v":0},{"$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":7624},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL30+'Res .95+% Res Furnace - Replace'!BL30+'Programmable Tstats - Tier 1'!BL30+'Programmable Tstats - Tier 2'!BL30+'Residential Energy Assessments'!BL30+'Comm 95+% Furnace - NEW'!BL30+'Comm 95+% Furnace - Replace'!BL30+'Comm Custom'!BL30,0)","v":80966},null,{"$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":37044},null,118010,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR30+'Res .95+% Res Furnace - Replace'!BR30+'Programmable Tstats - Tier 1'!BR30+'Programmable Tstats - Tier 2'!BR30+'Residential Energy Assessments'!BR30+'Comm 95+% Furnace - NEW'!BR30+'Comm 95+% Furnace - Replace'!BR30+'Comm Custom'!BR30,0)","v":0},null,118010,null,null,2037,40118,13259,9144,62521,null,0,0,0,null,62521]
["8) Non-Gas Fuel Loss Factor",null,null,null,null,null,null,null,null,17,null,2038,{"$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":7624},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O31+'Res .95+% Res Furnace - Replace'!O31+'Programmable Tstats - Tier 1'!O31+'Programmable Tstats - Tier 2'!O31+'Residential Energy Assessments'!O31+'Comm 95+% Furnace - NEW'!O31+'Comm 95+% Furnace - Replace'!O31+'Comm Custom'!O31,0)","v":41321},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R31+'Res .95+% Res Furnace - Replace'!R31+'Programmable Tstats - Tier 1'!R31+'Programmable Tstats - Tier 2'!R31+'Residential Energy Assessments'!R31+'Comm 95+% Furnace - NEW'!R31+'Comm 95+% Furnace - Replace'!R31+'Comm Custom'!R31,0)","v":41321},{"$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":76},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U31+'Res .95+% Res Furnace - Replace'!U31+'Programmable Tstats - Tier 1'!U31+'Programmable Tstats - Tier 2'!U31+'Residential Energy Assessments'!U31+'Comm 95+% Furnace - NEW'!U31+'Comm 95+% Furnace - Replace'!U31+'Comm Custom'!U31,0)","v":13411},{"$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":54732},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X31+'Res .95+% Res Furnace - Replace'!X31+'Programmable Tstats - Tier 1'!X31+'Programmable Tstats - Tier 2'!X31+'Residential Energy Assessments'!X31+'Comm 95+% Furnace - NEW'!X31+'Comm 95+% Furnace - Replace'!X31+'Comm Custom'!X31,0)","v":15382},{"$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":15382},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB31+'Res .95+% Res Furnace - Replace'!AB31+'Programmable Tstats - Tier 1'!AB31+'Programmable Tstats - Tier 2'!AB31+'Residential Energy Assessments'!AB31+'Comm 95+% Furnace - NEW'!AB31+'Comm 95+% Furnace - Replace'!AB31+'Comm Custom'!AB31,0)","v":39350},null,null,2038,41321,13411,54732,null,0,0,0,null,54732,null,null,2038,41321,13411,null,{"$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":9510},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW31+'Res .95+% Res Furnace - Replace'!AW31+'Programmable Tstats - Tier 1'!AW31+'Programmable Tstats - Tier 2'!AW31+'Residential Energy Assessments'!AW31+'Comm 95+% Furnace - NEW'!AW31+'Comm 95+% Furnace - Replace'!AW31+'Comm Custom'!AW31,0)","v":23231},null,null,87473,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC31+'Res .95+% Res Furnace - Replace'!BC31+'Programmable Tstats - Tier 1'!BC31+'Programmable Tstats - Tier 2'!BC31+'Residential Energy Assessments'!BC31+'Comm 95+% Furnace - NEW'!BC31+'Comm 95+% Furnace - Replace'!BC31+'Comm Custom'!BC31,0)","v":0},0,87473,null,null,2038,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ31+'Res .95+% Res Furnace - Replace'!BJ31+'Programmable Tstats - Tier 1'!BJ31+'Programmable Tstats - Tier 2'!BJ31+'Residential Energy Assessments'!BJ31+'Comm 95+% Furnace - NEW'!BJ31+'Comm 95+% Furnace - Replace'!BJ31+'Comm Custom'!BJ31,0)","v":7624},null,{"$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":83398},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN31+'Res .95+% Res Furnace - Replace'!BN31+'Programmable Tstats - Tier 1'!BN31+'Programmable Tstats - Tier 2'!BN31+'Residential Energy Assessments'!BN31+'Comm 95+% Furnace - NEW'!BN31+'Comm 95+% Furnace - Replace'!BN31+'Comm Custom'!BN31,0)","v":38141},null,121539,null,{"$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,121539,null,null,2038,41321,13411,9510,64242,null,0,0,0,null,64242]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Res .95+% Res Furnace - NEW'!F32+'Res .95+% Res Furnace - Replace'!F32+'Programmable Tstats - Tier 1'!F32+'Programmable Tstats - Tier 2'!F32+'Residential Energy Assessments'!F32+'Comm 95+% Furnace - NEW'!F32+'Comm 95+% Furnace - Replace'!F32+'Comm Custom'!F32","v":8907},null,null,null,18,null,2039,{"$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":7624},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O32+'Res .95+% Res Furnace - Replace'!O32+'Programmable Tstats - Tier 1'!O32+'Programmable Tstats - Tier 2'!O32+'Residential Energy Assessments'!O32+'Comm 95+% Furnace - NEW'!O32+'Comm 95+% Furnace - Replace'!O32+'Comm Custom'!O32,0)","v":42557},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R32+'Res .95+% Res Furnace - Replace'!R32+'Programmable Tstats - Tier 1'!R32+'Programmable Tstats - Tier 2'!R32+'Residential Energy Assessments'!R32+'Comm 95+% Furnace - NEW'!R32+'Comm 95+% Furnace - Replace'!R32+'Comm Custom'!R32,0)","v":42557},{"$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":76},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U32+'Res .95+% Res Furnace - Replace'!U32+'Programmable Tstats - Tier 1'!U32+'Programmable Tstats - Tier 2'!U32+'Residential Energy Assessments'!U32+'Comm 95+% Furnace - NEW'!U32+'Comm 95+% Furnace - Replace'!U32+'Comm Custom'!U32,0)","v":13563},{"$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":56120},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X32+'Res .95+% Res Furnace - Replace'!X32+'Programmable Tstats - Tier 1'!X32+'Programmable Tstats - Tier 2'!X32+'Residential Energy Assessments'!X32+'Comm 95+% Furnace - NEW'!X32+'Comm 95+% Furnace - Replace'!X32+'Comm Custom'!X32,0)","v":15842},{"$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":15842},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB32+'Res .95+% Res Furnace - Replace'!AB32+'Programmable Tstats - Tier 1'!AB32+'Programmable Tstats - Tier 2'!AB32+'Residential Energy Assessments'!AB32+'Comm 95+% Furnace - NEW'!AB32+'Comm 95+% Furnace - Replace'!AB32+'Comm Custom'!AB32,0)","v":40278},null,null,2039,42557,13563,56120,null,0,0,0,null,56120,null,null,2039,42557,13563,null,{"$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":9693},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW32+'Res .95+% Res Furnace - Replace'!AW32+'Programmable Tstats - Tier 1'!AW32+'Programmable Tstats - Tier 2'!AW32+'Residential Energy Assessments'!AW32+'Comm 95+% Furnace - NEW'!AW32+'Comm 95+% Furnace - Replace'!AW32+'Comm Custom'!AW32,0)","v":23765},null,null,89578,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC32+'Res .95+% Res Furnace - Replace'!BC32+'Programmable Tstats - Tier 1'!BC32+'Programmable Tstats - Tier 2'!BC32+'Residential Energy Assessments'!BC32+'Comm 95+% Furnace - NEW'!BC32+'Comm 95+% Furnace - Replace'!BC32+'Comm Custom'!BC32,0)","v":0},0,89578,null,null,2039,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ32+'Res .95+% Res Furnace - Replace'!BJ32+'Programmable Tstats - Tier 1'!BJ32+'Programmable Tstats - Tier 2'!BJ32+'Residential Energy Assessments'!BJ32+'Comm 95+% Furnace - NEW'!BJ32+'Comm 95+% Furnace - Replace'!BJ32+'Comm Custom'!BJ32,0)","v":7624},null,{"$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":85898},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN32+'Res .95+% Res Furnace - Replace'!BN32+'Programmable Tstats - Tier 1'!BN32+'Programmable Tstats - Tier 2'!BN32+'Residential Energy Assessments'!BN32+'Comm 95+% Furnace - NEW'!BN32+'Comm 95+% Furnace - Replace'!BN32+'Comm Custom'!BN32,0)","v":39238},null,125136,null,{"$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,125136,null,null,2039,42557,13563,9693,65813,null,0,0,0,null,65813]
["9) Gas Environmental Damage Factor =",null,null,null,null,null,null,null,null,19,null,2040,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M33+'Res .95+% Res Furnace - Replace'!M33+'Programmable Tstats - Tier 1'!M33+'Programmable Tstats - Tier 2'!M33+'Residential Energy Assessments'!M33+'Comm 95+% Furnace - NEW'!M33+'Comm 95+% Furnace - Replace'!M33+'Comm Custom'!M33,0)","v":7624},null,{"$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":43839},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":43839},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S33+'Res .95+% Res Furnace - Replace'!S33+'Programmable Tstats - Tier 1'!S33+'Programmable Tstats - Tier 2'!S33+'Residential Energy Assessments'!S33+'Comm 95+% Furnace - NEW'!S33+'Comm 95+% Furnace - Replace'!S33+'Comm Custom'!S33,0)","v":76},null,{"$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":13640},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V33+'Res .95+% Res Furnace - Replace'!V33+'Programmable Tstats - Tier 1'!V33+'Programmable Tstats - Tier 2'!V33+'Residential Energy Assessments'!V33+'Comm 95+% Furnace - NEW'!V33+'Comm 95+% Furnace - Replace'!V33+'Comm Custom'!V33,0)","v":57479},null,{"$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":16315},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y33+'Res .95+% Res Furnace - Replace'!Y33+'Programmable Tstats - Tier 1'!Y33+'Programmable Tstats - Tier 2'!Y33+'Residential Energy Assessments'!Y33+'Comm 95+% Furnace - NEW'!Y33+'Comm 95+% Furnace - Replace'!Y33+'Comm Custom'!Y33,0)","v":0},{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA33+'Res .95+% Res Furnace - Replace'!AA33+'Programmable Tstats - Tier 1'!AA33+'Programmable Tstats - Tier 2'!AA33+'Residential Energy Assessments'!AA33+'Comm 95+% Furnace - NEW'!AA33+'Comm 95+% Furnace - Replace'!AA33+'Comm Custom'!AA33,0)","v":16315},{"$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":41164},null,null,2040,43839,13640,57479,null,0,0,0,null,57479,null,null,2040,43839,13640,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU33+'Res .95+% Res Furnace - Replace'!AU33+'Programmable Tstats - Tier 1'!AU33+'Programmable Tstats - Tier 2'!AU33+'Residential Energy Assessments'!AU33+'Comm 95+% Furnace - NEW'!AU33+'Comm 95+% Furnace - Replace'!AU33+'Comm Custom'!AU33,0)","v":10059},null,{"$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":24313},null,null,91851,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},0,91851,null,null,2040,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI33+'Res .95+% Res Furnace - Replace'!BI33+'Programmable Tstats - Tier 1'!BI33+'Programmable Tstats - Tier 2'!BI33+'Residential Energy Assessments'!BI33+'Comm 95+% Furnace - NEW'!BI33+'Comm 95+% Furnace - Replace'!BI33+'Comm Custom'!BI33,0)","v":0},{"$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":7624},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL33+'Res .95+% Res Furnace - Replace'!BL33+'Programmable Tstats - Tier 1'!BL33+'Programmable Tstats - Tier 2'!BL33+'Residential Energy Assessments'!BL33+'Comm 95+% Furnace - NEW'!BL33+'Comm 95+% Furnace - Replace'!BL33+'Comm Custom'!BL33,0)","v":88473},null,{"$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":40507},null,128980,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR33+'Res .95+% Res Furnace - Replace'!BR33+'Programmable Tstats - Tier 1'!BR33+'Programmable Tstats - Tier 2'!BR33+'Residential Energy Assessments'!BR33+'Comm 95+% Furnace - NEW'!BR33+'Comm 95+% Furnace - Replace'!BR33+'Comm Custom'!BR33,0)","v":0},null,128980,null,null,2040,43839,13640,10059,67538,null,0,0,0,null,67538]
["     Escalation Rate =",null,null,null,"25) Incentive/Participant =",null,null,null,null,20,null,2041,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB34+'Res .95+% Res Furnace - Replace'!AB34+'Programmable Tstats - Tier 1'!AB34+'Programmable Tstats - Tier 2'!AB34+'Residential Energy Assessments'!AB34+'Comm 95+% Furnace - NEW'!AB34+'Comm 95+% Furnace - Replace'!AB34+'Comm Custom'!AB34,0)","v":0},null,null,2041,0,0,0,null,0,0,0,null,0,null,null,2041,0,0,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC34+'Res .95+% Res Furnace - Replace'!BC34+'Programmable Tstats - Tier 1'!BC34+'Programmable Tstats - Tier 2'!BC34+'Residential Energy Assessments'!BC34+'Comm 95+% Furnace - NEW'!BC34+'Comm 95+% Furnace - Replace'!BC34+'Comm Custom'!BC34,0)","v":0},0,0,null,null,2041,{"$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,2041,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2042,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M35+'Res .95+% Res Furnace - Replace'!M35+'Programmable Tstats - Tier 1'!M35+'Programmable Tstats - Tier 2'!M35+'Residential Energy Assessments'!M35+'Comm 95+% Furnace - NEW'!M35+'Comm 95+% Furnace - Replace'!M35+'Comm Custom'!M35,0)","v":0},null,{"$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,2042,{"$f":"+R35","v":0},{"$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,{"$f":"+AH35-AL35","v":0},null,null,2042,{"$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,2042,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI35+'Res .95+% Res Furnace - Replace'!BI35+'Programmable Tstats - Tier 1'!BI35+'Programmable Tstats - Tier 2'!BI35+'Residential Energy Assessments'!BI35+'Comm 95+% Furnace - NEW'!BI35+'Comm 95+% Furnace - Replace'!BI35+'Comm Custom'!BI35,0)","v":0},{"$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,{"$f":"BP35-BR35","v":0},null,null,2042,0,{"$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}]
["10) Non Gas Fuel Environmental Damage Factor =",null,null,null,"26) Distribution Delivery Charge",null,null,null,null,22,null,2043,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M36+'Res .95+% Res Furnace - Replace'!M36+'Programmable Tstats - Tier 1'!M36+'Programmable Tstats - Tier 2'!M36+'Residential Energy Assessments'!M36+'Comm 95+% Furnace - NEW'!M36+'Comm 95+% Furnace - Replace'!M36+'Comm Custom'!M36,0)","v":0},null,{"$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,2043,0,0,0,null,0,0,0,null,0,null,null,2043,0,0,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,2043,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI36+'Res .95+% Res Furnace - Replace'!BI36+'Programmable Tstats - Tier 1'!BI36+'Programmable Tstats - Tier 2'!BI36+'Residential Energy Assessments'!BI36+'Comm 95+% Furnace - NEW'!BI36+'Comm 95+% Furnace - Replace'!BI36+'Comm Custom'!BI36,0)","v":0},{"$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,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR36+'Res .95+% Res Furnace - Replace'!BR36+'Programmable Tstats - Tier 1'!BR36+'Programmable Tstats - Tier 2'!BR36+'Residential Energy Assessments'!BR36+'Comm 95+% Furnace - NEW'!BR36+'Comm 95+% Furnace - Replace'!BR36+'Comm Custom'!BR36,0)","v":0},null,0,null,null,2043,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate ="]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,null,null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":165310},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":988952},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":413853},{"$f":"SUM(AB14:AB36)","v":575099},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":988952},null,null,null,{"$f":"SUM(AL14:AL36)","v":142490},null,{"$f":"SUM(AN14:AN36)","v":846462},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":1569265},null,null,null,{"$f":"SUM(BD14:BD36)","v":275820},{"$f":"SUM(BE14:BE36)","v":1293445},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":165310},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":2213319},null,{"$f":"SUM(BR14:BR36)","v":259424},null,{"$f":"SUM(BT14:BT36)","v":1953895},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":1144666},null,null,null,{"$f":"SUM(CE14:CE36)","v":275820},null,{"$f":"SUM(CG14:CG36)","v":868846}]
["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$41,V15:V36),0)","v":536866},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":288683},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":248183},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":536866},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":142490},null,{"$f":"+AH39-AL39","v":394376},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":1263411},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":275820},{"$f":"AZ39-BD39","v":987591},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":1026276},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":259424},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":766852},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":618608},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":275820},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":342788}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["12) Utility Discount Rate =",null,{"$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":248183},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":394376},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":987591},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":766852},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":342788}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":248183},{"$f":"N42","v":1.86},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":1.86},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":3.77},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":4.58},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,20)","v":3.95597940051807},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":2.2400000000000002}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":2.29E-2},null,"Utility Cost Test",{"$f":"AG41","v":394376},{"$f":"AG42","v":3.77}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":987591},{"$f":"AS42","v":4.58},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2021},null,"Participant Test",{"$f":"BJ41","v":766852},{"$f":"BJ42","v":3.95597940051807},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":342788},{"$f":"BY42","v":2.2400000000000002},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2021},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,"(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,"(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,"(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":85,"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$6","v":2021}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2021},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$7","v":6.9090000000000007},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":0.03},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M11","v":3434},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":26400},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$9","v":0.12648000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":29834}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$10","v":0.03},null,null,null,null,null,null,{"$f":"$C$47-$C$45","v":0},null,{"$f":"$C$47","v":2021},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":774},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":3.2789999999999999},{"$f":"ROUND(M14*N14,0)","v":2538},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":2538},{"$f":"ROUND(M14*$C$23,1)","v":7.7},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":1140},{"$f":"ROUND(+U14+R14,0)","v":3678},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":1.8360000000000001},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":1123},{"$f":"ROUND($F$11,0)","v":3434},{"$f":"ROUND($F$12,0)","v":26400},{"$f":"SUM(X14:Z14)","v":30957},{"$f":"V14-AA14","v":-27279},null,null,{"$f":"$C$47","v":2021},{"$f":"+R14","v":2538},{"$f":"+U14","v":1140},{"$f":"+AG14+AF14","v":3678},null,{"$f":"ROUND(Y14,0)","v":3434},{"$f":"ROUND(Z14,0)","v":26400},{"$f":"SUM(AJ14:AK14)","v":29834},null,{"$f":"+AH14-AL14","v":-26156},null,null,{"$f":"$C$47","v":2021},{"$f":"AF14","v":2538},{"$f":"+AG14","v":1140},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":3.1E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":2.0699999999999998},{"$f":"ROUND(AV14*M14,0)","v":1602},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":5280},null,{"$f":"ROUND($F$13,0)","v":29834},{"$f":"ROUND((F15*F30)-Z14,0)","v":2640},{"$f":"BB14+BC14","v":32474},{"$f":"AZ14-BD14","v":-27194},null,null,{"$f":"$C$47","v":2021},{"$f":"+F12","v":26400},{"$f":"+M14","v":774},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":6.9089999999999998},{"$f":"ROUND(BJ14*BK14,0)","v":5348},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.126},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":31748},null,{"$f":"ROUND(F15*F30,0)","v":29040},null,{"$f":"BP14-BR14","v":2708},null,null,{"$f":"$C$47","v":2021},{"$f":"$R14","v":2538},{"$f":"U14","v":1140},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":3678},null,{"$f":"BB14","v":29834},{"$f":"BC14","v":2640},{"$f":"SUM(CC14:CD14)","v":32474},null,{"$f":"CA14-CE14","v":-28796}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$D$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!K10,0)","v":165},null,null,null,{"$f":"J14+1","v":1},null,{"$f":"L14+1","v":2022},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":774},{"$f":"ROUND($C$17*(1+$C$18)^J15,3)","v":3.3769999999999998},{"$f":"ROUND(M15*N15,0)","v":2614},0,{"$f":"ROUND(M15*P15,0)","v":0},{"$f":"O15+Q15","v":2614},{"$f":"ROUND(M15*$C$23,1)","v":7.7},{"$f":"ROUND($C$20*(1+$C$21)^J15,0)","v":150},{"$f":"ROUND(S15*T15,0)","v":1155},{"$f":"ROUND(+U15+R15,0)","v":3769},{"$f":"ROUND($H$36*(1+$C$11)^J15,3)","v":1.891},{"$f":"ROUND((1-$H$38)*(W15*M15),0)","v":1156},{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},{"$f":"SUM(X15:Z15)","v":1156},{"$f":"V15-AA15","v":2613},null,null,{"$f":"AE14+1","v":2022},{"$f":"+R15","v":2614},{"$f":"+U15","v":1155},{"$f":"+AG15+AF15","v":3769},null,{"$f":"ROUND(Y15,0)","v":0},0,{"$f":"SUM(AJ15:AK15)","v":0},null,{"$f":"+AH15-AL15","v":3769},null,null,{"$f":"AQ14+1","v":2022},2614,1155,{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J15,3)","v":3.2000000000000001E-2},{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J15,3)","v":2.1179999999999999},{"$f":"ROUND(AV15*M15,0)","v":1639},null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":5408},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},{"$f":"AZ15-BD15","v":5408},null,null,{"$f":"BH14+1","v":2022},{"$f":"+G12","v":0},774,{"$f":"ROUND($C$10*(1+$C$11)^J15,3)","v":7.1159999999999997},{"$f":"ROUND(BJ15*BK15,0)","v":5508},{"$f":"ROUND($C$13*(1+$C$14)^J15,3)","v":0.13},{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,{"$f":"BI15+BL15+BN15+BO15","v":5508},null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":5508},null,null,{"$f":"BW14+1","v":2022},2614,{"$f":"U15","v":1155},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":3769},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":3769}]
[null,null,null,null,null,null,null,null,null,2,null,2023,{"$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$30,0),0)","v":774},{"$f":"ROUND($C$17*(1+$C$18)^J16,3)","v":3.4790000000000001},{"$f":"ROUND(M16*N16,0)","v":2693},0,0,{"$f":"O16+Q16","v":2693},7.7,151,{"$f":"ROUND(S16*T16,0)","v":1163},3856,1.948,{"$f":"ROUND((1-$H$38)*(W16*M16),0)","v":1191},{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},1191,2665,null,null,2023,2693,1163,{"$f":"+AG16+AF16","v":3856},null,0,0,{"$f":"SUM(AJ16:AK16)","v":0},null,3856,null,null,2023,2693,1163,3.3000000000000002E-2,{"$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$30,0))*AT16,0)","v":0},2.1659999999999999,1676,null,null,5532,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,5532,null,null,2023,{"$f":"ROUND(H12,0)","v":0},774,7.33,{"$f":"ROUND(BJ16*BK16,0)","v":5673},0.13400000000000001,{"$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":5673},null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,5673,null,null,2023,2693,1163,0,3856,null,0,0,0,null,{"$f":"CA16-CE16","v":3856}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":3.2789999999999999},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$D$35","v":0},null,null,null,3,null,2024,{"$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$30,0),0)","v":774},3.5830000000000002,2773,0,0,2773,7.7,153,1178,3951,{"$f":"ROUND($H$36*(1+$C$11)^J17,3)","v":2.0059999999999998},{"$f":"ROUND((1-$H$38)*(W17*M17),0)","v":1227},0,0,1227,2724,null,null,2024,2773,1178,3951,null,0,0,0,null,3951,null,null,2024,2773,1178,3.4000000000000002E-2,{"$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$30,0))*AT17,0)","v":0},2.2160000000000002,1715,null,null,5666,null,0,0,0,5666,null,null,2024,0,774,7.55,5844,0.13800000000000001,{"$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$30,0))*BM17,0)","v":0},null,5844,null,{"$f":"+BC17","v":0},null,5844,null,null,2024,2773,1178,0,3951,null,0,0,0,null,3951]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":0.03},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$38","v":0},null,null,null,4,null,2025,{"$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$30,0),0)","v":774},3.6909999999999998,2857,0,0,2857,7.7,155,1194,{"$f":"ROUND(+U18+R18,0)","v":4051},2.0659999999999998,1263,0,0,1263,2788,null,null,2025,2857,1194,4051,null,0,0,0,null,4051,null,null,2025,2857,1194,3.5000000000000003E-2,0,2.2669999999999999,1755,null,null,5806,null,0,0,0,5806,null,null,2025,0,774,7.7759999999999998,6019,0.14199999999999999,0,null,6019,null,0,null,6019,null,null,2025,2857,1194,0,4051,null,0,0,0,null,4051]
[null,null,null,null,null,null,null,null,null,5,null,2026,774,3.8010000000000002,2942,0,0,2942,7.7,156,1201,4143,2.1280000000000001,1301,0,0,1301,2842,null,null,2026,2942,1201,4143,null,0,0,0,null,4143,null,null,2026,2942,1201,3.5999999999999997E-2,0,2.319,1795,null,null,5938,null,0,0,0,5938,null,null,2026,0,774,8.0090000000000003,6199,0.14699999999999999,0,null,6199,null,0,null,6199,null,null,2026,2942,1201,0,4143,null,0,0,0,null,4143]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":148.47999999999999},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$D$41","v":0},null,null,null,6,null,2027,774,3.915,3030,0,0,3030,7.7,158,1217,4247,{"$f":"ROUND($H$36*(1+$C$11)^J20,3)","v":2.1920000000000002},1340,0,0,1340,2907,null,null,2027,3030,1217,4247,null,0,0,0,null,4247,null,null,2027,3030,1217,3.6999999999999998E-2,{"$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$30,0))*AT20,0)","v":0},2.3730000000000002,1837,null,null,6084,null,0,0,0,6084,null,null,2027,0,774,8.25,6386,0.151,{"$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$30,0))*BM20,0)","v":0},null,6386,null,0,null,6386,null,null,2027,3030,1217,0,4247,null,0,0,0,null,4247]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$44","v":0},null,null,null,7,null,2028,774,4.0330000000000004,3122,0,0,3122,7.7,159,1224,4346,2.258,1381,0,0,1381,2965,null,null,2028,3122,1224,4346,null,0,0,0,null,4346,null,null,2028,3122,1224,3.7999999999999999E-2,0,2.427,1878,null,null,6224,null,0,0,0,6224,null,null,2028,0,774,8.4969999999999999,6577,0.156,0,null,6577,null,0,null,6577,null,null,2028,3122,1224,0,4346,null,0,0,0,null,4346]
[null,null,null,null,null,null,null,null,null,8,null,2029,774,4.1539999999999999,3215,0,0,3215,7.7,161,1240,4455,2.3260000000000001,1422,0,0,1422,3033,null,null,2029,3215,1240,4455,null,0,0,0,null,4455,null,null,2029,3215,1240,0.04,0,2.4830000000000001,1922,null,null,6377,null,0,0,0,6377,null,null,2029,0,774,8.7520000000000007,6774,0.16,0,null,6774,null,0,null,6774,null,null,2029,3215,1240,0,4455,null,0,0,0,null,4455]
["5) Peak Reduction Factor = ",null,{"$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,2030,774,4.2779999999999996,3311,0,0,3311,7.7,162,1247,4558,2.3959999999999999,1465,0,0,1465,3093,null,null,2030,3311,1247,4558,null,0,0,0,null,4558,null,null,2030,3311,1247,4.1000000000000002E-2,0,2.54,1966,null,null,6524,null,0,0,0,6524,null,null,2030,0,774,9.0150000000000006,6978,0.16500000000000001,0,null,6978,null,0,null,6978,null,null,2030,3311,1247,0,4558,null,0,0,0,null,4558]
[null,null,null,null,null,null,null,null,null,10,null,2031,774,4.407,3411,0,0,3411,7.7,164,1263,4674,2.4670000000000001,1508,0,0,1508,3166,null,null,2031,3411,1263,4674,null,0,0,0,null,4674,null,null,2031,3411,1263,4.2000000000000003E-2,0,2.5990000000000002,2012,null,null,6686,null,0,0,0,6686,null,null,2031,0,774,9.2850000000000001,7187,0.17,0,null,7187,null,0,null,7187,null,null,2031,3411,1263,0,{"$f":"SUM(BX24:BZ24)","v":4674},null,0,0,0,null,4674]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"+ROUND(F32/F30,3)","v":4.3979999999999997},null,null,null,11,null,2032,774,4.5389999999999997,3513,0,0,3513,7.7,166,1278,4791,2.5409999999999999,1554,0,0,1554,3237,null,null,2032,3513,1278,4791,null,0,0,0,null,4791,null,null,2032,3513,1278,4.2999999999999997E-2,0,2.6579999999999999,{"$f":"ROUND(AV25*M25,0)","v":2057},null,null,6848,null,0,0,0,6848,null,null,2032,0,774,9.5640000000000001,7403,0.17499999999999999,0,null,7403,null,0,null,7403,null,null,2032,3513,1278,0,4791,null,0,0,0,null,4791]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,12,null,2033,774,{"$f":"ROUND($C$17*(1+$C$18)^J26,3)","v":4.6749999999999998},3618,0,0,3618,7.7,167,1286,4904,2.6179999999999999,1601,0,0,1601,3303,null,null,2033,3618,1286,4904,null,0,0,0,null,4904,null,null,2033,3618,1286,4.3999999999999997E-2,0,2.7189999999999999,{"$f":"ROUND(AV26*M26,0)","v":2105},null,null,7009,null,0,0,0,7009,null,null,2033,0,774,9.8510000000000009,7625,0.18,0,null,7625,null,0,null,7625,null,null,2033,3618,1286,0,4904,null,0,0,0,null,4904]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H10","v":0},null,null,null,13,null,2034,774,4.8150000000000004,3727,0,0,3727,7.7,169,{"$f":"ROUND(S27*T27,0)","v":1301},5028,{"$f":"ROUND($H$36*(1+$C$11)^J27,3)","v":2.6960000000000002},1648,0,0,1648,3380,null,null,2034,3727,1301,5028,null,0,0,0,null,5028,null,null,2034,3727,1301,4.5999999999999999E-2,0,2.782,2153,null,null,7181,null,0,0,0,7181,null,null,2034,0,774,10.146000000000001,7853,0.186,0,null,7853,null,0,null,7853,null,null,2034,3727,1301,0,5028,null,0,0,0,null,5028]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":2.8910000000000002E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2035,774,4.96,3839,0,0,3839,7.7,171,1317,5156,2.7770000000000001,1698,0,0,1698,3458,null,null,2035,3839,1317,5156,null,0,0,0,null,5156,null,null,2035,3839,1317,4.7E-2,0,2.8460000000000001,2203,null,null,7359,null,0,0,0,7359,null,null,2035,0,774,10.45,8088,0.191,0,null,8088,null,0,null,8088,null,null,2035,3839,1317,0,5156,null,0,0,0,null,5156]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":0.03},null,null,null,null,null,null,15,null,2036,774,5.109,3954,0,0,3954,7.7,172,1324,5278,2.86,{"$f":"ROUND((1-$H$38)*(W29*M29),0)","v":1749},0,0,1749,3529,null,null,2036,3954,1324,5278,null,0,0,0,null,5278,null,null,2036,3954,1324,4.9000000000000002E-2,0,2.911,2253,null,null,7531,null,0,0,0,7531,null,null,2036,0,774,10.763999999999999,8331,0.19700000000000001,0,null,8331,null,0,null,8331,null,null,2036,3954,1324,0,5278,null,0,0,0,null,5278]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C10,0)","v":176},null,null,null,16,null,2037,774,5.2619999999999996,4073,0,0,4073,7.7,174,1340,{"$f":"ROUND(+U30+R30,0)","v":5413},2.9460000000000002,{"$f":"ROUND((1-$H$38)*(W30*M30),0)","v":1801},0,0,1801,3612,null,null,2037,4073,1340,5413,null,0,0,0,null,5413,null,null,2037,4073,1340,0.05,0,2.9780000000000002,2305,null,null,7718,null,0,0,0,7718,null,null,2037,0,774,11.087,8581,0.20300000000000001,0,null,8581,null,0,null,8581,null,null,2037,4073,1340,0,5413,null,0,0,0,null,5413]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":7.2999999999999995E-2},null,null,null,null,null,null,17,null,2038,{"$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$30,0),0)","v":774},5.42,4195,0,0,4195,7.7,176,1355,{"$f":"ROUND(+U31+R31,0)","v":5550},3.0350000000000001,1856,0,0,1856,3694,null,null,2038,4195,1355,5550,null,0,0,0,null,5550,null,null,2038,4195,1355,5.1999999999999998E-2,0,3.0470000000000002,2358,null,null,7908,null,0,0,0,7908,null,null,2038,0,774,11.42,8839,0.20899999999999999,0,null,8839,null,0,null,8839,null,null,2038,4195,1355,0,5550,null,0,0,0,null,5550]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G11","v":774},null,null,null,18,null,2039,774,5.5819999999999999,4320,0,0,4320,7.7,178,1371,5691,3.1259999999999999,1911,0,0,1911,3780,null,null,2039,4320,1371,5691,null,0,0,0,null,5691,null,null,2039,4320,1371,5.2999999999999999E-2,0,3.117,2413,null,null,8104,null,0,0,0,8104,null,null,2039,0,774,11.762,9104,0.215,0,null,9104,null,0,null,9104,null,null,2039,4320,1371,0,5691,null,0,0,0,null,5691]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":2.0699999999999998},null,null,null,null,null,null,19,null,2040,774,5.75,4451,0,0,4451,7.7,179,1378,5829,3.2189999999999999,1968,0,0,1968,3861,null,null,2040,4451,1378,5829,null,0,0,0,null,5829,null,null,2040,4451,1378,5.5E-2,0,3.1890000000000001,2468,null,null,8297,null,0,0,0,8297,null,null,2040,0,774,12.115,9377,0.222,0,null,9377,null,0,null,9377,null,null,2040,4451,1378,0,5829,null,0,0,0,null,5829]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!L10,0)","v":150},null,null,null,20,null,2041,{"$f":"ROUND(IF($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$30,0),0)","v":0},5.9219999999999997,0,0,0,0,0,181,0,0,3.3159999999999998,0,0,0,0,0,null,null,2041,{"$f":"+R34","v":0},0,0,null,0,0,0,null,0,null,null,2041,0,0,5.6000000000000001E-2,0,3.262,0,null,null,0,null,0,0,0,0,null,null,2041,0,0,12.478,0,0.22800000000000001,0,null,0,null,0,null,0,null,null,2041,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2042,{"$f":"ROUND(IF($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$18)^J35,3)","v":6.1},{"$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$11)^J35,3)","v":3.4159999999999999},{"$f":"ROUND((1-$H$38)*(W35*M35),0)","v":0},0,0,{"$f":"SUM(X35:Z35)","v":0},{"$f":"V35-AA35","v":0},null,null,2042,{"$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,2042,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":5.8000000000000003E-2},{"$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$34)^J35,3)","v":3.3370000000000002},{"$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},{"$f":"AZ35-BD35","v":0},null,null,2042,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":12.853},{"$f":"ROUND(BJ35*BK35,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J35,3)","v":0.23499999999999999},{"$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,2042,0,{"$f":"U35","v":0},{"$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,{"$f":"CA35-CE35","v":0}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!$D$58","v":1.8360000000000001},null,22,null,2043,{"$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$30,0),0)","v":0},6.2830000000000004,0,0,0,0,0,185,0,{"$f":"ROUND(+U36+R36,0)","v":0},3.5179999999999998,0,0,0,0,0,null,null,2043,0,0,0,null,0,0,0,null,0,null,null,2043,{"$f":"AF36","v":0},0,0.06,0,3.4140000000000001,0,null,null,0,null,0,0,0,0,null,null,2043,0,0,13.238,0,0.24199999999999999,0,null,0,null,0,null,{"$f":"BP36-BR36","v":0},null,null,2043,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$25","v":0}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!$D$59","v":0.21},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":15480},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":93368},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":59997},{"$f":"SUM(AB14:AB36)","v":33371},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":93368},null,null,null,{"$f":"SUM(AL14:AL36)","v":29834},null,{"$f":"SUM(AN14:AN36)","v":63534},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":133480},null,null,null,{"$f":"SUM(BD14:BD36)","v":32474},{"$f":"SUM(BE14:BE36)","v":101006},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":15480},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":170094},null,{"$f":"SUM(BR14:BR36)","v":29040},null,{"$f":"SUM(BT14:BT36)","v":141054},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":93368},null,null,null,{"$f":"SUM(CE14:CE36)","v":32474},null,{"$f":"SUM(CG14:CG36)","v":60894}]
["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$41,V15:V36),0)","v":49354},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":45584},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":3771},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":49354},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":29834},null,{"$f":"+AH39-AL39","v":19520},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":106643},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":32474},{"$f":"AZ39-BD39","v":74169},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":86580},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":29040},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":57540},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":49354},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":32474},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":16880}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["12) Utility Discount Rate =",null,{"$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":3771},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":19520},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":74169},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":57540},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":16880}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":3771},{"$f":"N42","v":1.08},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":1.08},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":1.65},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":3.28},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":2.98},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":1.52}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":2.29E-2},null,"Utility Cost Test",{"$f":"AG41","v":19520},{"$f":"AG42","v":1.65}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":74169},{"$f":"AS42","v":3.28},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2021},null,"Participant Test",{"$f":"BJ41","v":57540},{"$f":"BJ42","v":2.98},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":16880},{"$f":"BY42","v":1.52},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2021},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,"(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,"(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,"(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":85,"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$6","v":2021}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2021},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$7","v":6.9090000000000007},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":0.03},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M12","v":9283},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":71400},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$9","v":0.12648000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":80683}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$10","v":0.03},null,null,null,null,null,null,{"$f":"$C$47-$C$45","v":0},null,{"$f":"$C$47","v":2021},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":4401},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":3.2789999999999999},{"$f":"ROUND(M14*N14,0)","v":14431},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":14431},{"$f":"ROUND(M14*$C$23,1)","v":44},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":6512},{"$f":"ROUND(+U14+R14,0)","v":20943},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":1.8360000000000001},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":6383},{"$f":"ROUND($F$11,0)","v":9283},{"$f":"ROUND($F$12,0)","v":71400},{"$f":"SUM(X14:Z14)","v":87066},{"$f":"V14-AA14","v":-66123},null,null,{"$f":"$C$47","v":2021},{"$f":"+R14","v":14431},{"$f":"+U14","v":6512},{"$f":"+AG14+AF14","v":20943},null,{"$f":"ROUND(Y14,0)","v":9283},{"$f":"ROUND(Z14,0)","v":71400},{"$f":"SUM(AJ14:AK14)","v":80683},null,{"$f":"+AH14-AL14","v":-59740},null,null,{"$f":"$C$47","v":2021},{"$f":"AF14","v":14431},{"$f":"+AG14","v":6512},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":3.1E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":5312},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":2.0699999999999998},{"$f":"ROUND(AV14*M14,0)","v":9110},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":35365},null,{"$f":"ROUND($F$13,0)","v":80683},{"$f":"ROUND((F15*F30)-Z14,0)","v":103768},{"$f":"BB14+BC14","v":184451},{"$f":"AZ14-BD14","v":-149086},null,null,{"$f":"$C$47","v":2021},{"$f":"+F12","v":71400},{"$f":"+M14","v":4401},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":6.9089999999999998},{"$f":"ROUND(BJ14*BK14,0)","v":30407},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.126},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":21591},null,{"$f":"BI14+BL14+BN14+BO14","v":123398},null,{"$f":"ROUND(F15*F30,0)","v":175168},null,{"$f":"BP14-BR14","v":-51770},null,null,{"$f":"$C$47","v":2021},{"$f":"$R14","v":14431},{"$f":"U14","v":6512},{"$f":"AU14","v":5312},{"$f":"SUM(BX14:BZ14)","v":26255},null,{"$f":"BB14","v":80683},{"$f":"BC14","v":103768},{"$f":"SUM(CC14:CD14)","v":184451},null,{"$f":"CA14-CE14","v":-158196}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$D$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!K11,0)","v":736},null,null,null,{"$f":"J14+1","v":1},null,{"$f":"L14+1","v":2022},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":4401},3.3769999999999998,14862,0,{"$f":"ROUND(M15*P15,0)","v":0},{"$f":"O15+Q15","v":14862},{"$f":"ROUND(M15*$C$23,1)","v":44},{"$f":"ROUND($C$20*(1+$C$21)^J15,0)","v":150},{"$f":"ROUND(S15*T15,0)","v":6600},{"$f":"ROUND(+U15+R15,0)","v":21462},{"$f":"ROUND($H$36*(1+$C$11)^J15,3)","v":1.891},{"$f":"ROUND((1-$H$38)*(W15*M15),0)","v":6575},{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},{"$f":"SUM(X15:Z15)","v":6575},{"$f":"V15-AA15","v":14887},null,null,{"$f":"AE14+1","v":2022},14862,6600,{"$f":"+AG15+AF15","v":21462},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,21462,null,null,{"$f":"AQ14+1","v":2022},14862,6600,{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J15,3)","v":3.2000000000000001E-2},{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":5484},{"$f":"ROUND($C$33*(1+$C$34)^J15,3)","v":2.1179999999999999},{"$f":"ROUND(AV15*M15,0)","v":9321},null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":36267},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},36267,null,null,{"$f":"BH14+1","v":2022},{"$f":"+G12","v":0},4401,{"$f":"ROUND($C$10*(1+$C$11)^J15,3)","v":7.1159999999999997},{"$f":"ROUND(BJ15*BK15,0)","v":31318},{"$f":"ROUND($C$13*(1+$C$14)^J15,3)","v":0.13},{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":22277},null,53595,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":53595},null,null,{"$f":"BW14+1","v":2022},14862,{"$f":"U15","v":6600},{"$f":"AU15","v":5484},{"$f":"SUM(BX15:BZ15)","v":26946},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":26946}]
[null,null,null,null,null,null,null,null,null,2,null,2023,{"$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$30,0),0)","v":4401},3.4790000000000001,15311,0,0,15311,44,151,{"$f":"ROUND(S16*T16,0)","v":6644},{"$f":"ROUND(+U16+R16,0)","v":21955},1.948,6773,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},{"$f":"SUM(X16:Z16)","v":6773},{"$f":"V16-AA16","v":15182},null,null,2023,15311,6644,{"$f":"+AG16+AF16","v":21955},null,0,0,{"$f":"SUM(AJ16:AK16)","v":0},null,{"$f":"+AH16-AL16","v":21955},null,null,2023,15311,6644,3.3000000000000002E-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$30,0))*AT16,0)","v":5655},2.1659999999999999,9533,null,null,{"$f":"ROUND(AR16+AS16+AU16+AW16+AY16,0)","v":37143},null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},{"$f":"BB16+BC16","v":0},37143,null,null,2023,{"$f":"ROUND(H12,0)","v":0},4401,7.33,{"$f":"ROUND(BJ16*BK16,0)","v":32259},0.13400000000000001,{"$f":"ROUND((IF($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$30,0))*BM16,0)","v":22962},null,{"$f":"BI16+BL16+BN16+BO16","v":55221},null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,{"$f":"BP16-BR16","v":55221},null,null,2023,15311,6644,5655,{"$f":"SUM(BX16:BZ16)","v":27610},null,0,0,{"$f":"SUM(CC16:CD16)","v":0},null,{"$f":"CA16-CE16","v":27610}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":3.2789999999999999},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$D$35","v":0},null,null,null,3,null,2024,{"$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$30,0),0)","v":4401},3.5830000000000002,15769,0,0,15769,44,153,6732,22501,2.0059999999999998,6974,0,0,6974,{"$f":"V17-AA17","v":15527},null,null,2024,15769,6732,22501,null,0,0,0,null,22501,null,null,2024,15769,6732,3.4000000000000002E-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$30,0))*AT17,0)","v":5826},2.2160000000000002,9753,null,null,38080,null,0,0,0,38080,null,null,2024,0,4401,7.55,33228,0.13800000000000001,{"$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$30,0))*BM17,0)","v":23648},null,56876,null,{"$f":"+BC17","v":0},null,56876,null,null,2024,15769,6732,5826,28327,null,0,0,0,null,28327]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":0.03},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$38","v":0},null,null,null,4,null,2025,4401,3.6909999999999998,16244,0,0,16244,44,155,6820,23064,2.0659999999999998,7183,0,0,7183,15881,null,null,2025,16244,6820,23064,null,0,0,0,null,23064,null,null,2025,16244,6820,3.5000000000000003E-2,5998,2.2669999999999999,9977,null,null,39039,null,0,0,0,39039,null,null,2025,0,4401,7.7759999999999998,34222,0.14199999999999999,24333,null,58555,null,0,null,58555,null,null,2025,16244,6820,5998,29062,null,0,0,0,null,29062]
[null,null,null,null,null,null,null,null,null,5,null,2026,4401,3.8010000000000002,16728,0,0,16728,44,156,6864,23592,2.1280000000000001,7399,0,0,7399,16193,null,null,2026,16728,6864,23592,null,0,0,0,null,23592,null,null,2026,16728,6864,3.5999999999999997E-2,6169,2.319,10206,null,null,39967,null,0,0,0,39967,null,null,2026,0,4401,8.0090000000000003,35248,0.14699999999999999,25190,null,60438,null,0,null,60438,null,null,2026,16728,6864,6169,29761,null,0,0,0,null,29761]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":148.47999999999999},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$D$41","v":0},null,null,null,6,null,2027,4401,3.915,17230,0,0,17230,44,158,6952,24182,2.1920000000000002,7621,0,0,7621,16561,null,null,2027,17230,6952,24182,null,0,0,0,null,24182,null,null,2027,17230,6952,3.6999999999999998E-2,6340,2.3730000000000002,10444,null,null,40966,null,0,0,0,40966,null,null,2027,0,4401,8.25,36308,0.151,25875,null,62183,null,0,null,62183,null,null,2027,17230,6952,6340,30522,null,0,0,0,null,30522]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$44","v":0},null,null,null,7,null,2028,4401,4.0330000000000004,17749,0,0,17749,44,159,6996,24745,2.258,7851,0,0,7851,16894,null,null,2028,17749,6996,24745,null,0,0,0,null,24745,null,null,2028,17749,6996,3.7999999999999999E-2,6512,2.427,10681,null,null,41938,null,0,0,0,41938,null,null,2028,0,4401,8.4969999999999999,37395,0.156,26732,null,64127,null,0,null,64127,null,null,2028,17749,6996,6512,31257,null,0,0,0,null,31257]
[null,null,null,null,null,null,null,null,null,8,null,2029,4401,4.1539999999999999,18282,0,0,18282,44,161,7084,25366,2.3260000000000001,8087,0,0,8087,17279,null,null,2029,18282,7084,25366,null,0,0,0,null,25366,null,null,2029,18282,7084,0.04,6854,2.4830000000000001,10928,null,null,43148,null,0,0,0,43148,null,null,2029,0,4401,8.7520000000000007,38518,0.16,27418,null,65936,null,0,null,65936,null,null,2029,18282,7084,6854,32220,null,0,0,0,null,32220]
["5) Peak Reduction Factor = ",null,{"$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,2030,4401,4.2779999999999996,18827,0,0,18827,44,162,7128,25955,2.3959999999999999,8330,0,0,8330,17625,null,null,2030,18827,7128,25955,null,0,0,0,null,25955,null,null,2030,18827,7128,4.1000000000000002E-2,7026,2.54,11179,null,null,44160,null,0,0,0,44160,null,null,2030,0,4401,9.0150000000000006,39675,0.16500000000000001,28274,null,67949,null,0,null,67949,null,null,2030,18827,7128,7026,32981,null,0,0,0,null,32981]
[null,null,null,null,null,null,null,null,null,10,null,2031,4401,4.407,19395,0,0,19395,44,164,7216,26611,2.4670000000000001,8577,0,0,8577,18034,null,null,2031,19395,7216,26611,null,0,0,0,null,26611,null,null,2031,19395,7216,4.2000000000000003E-2,7197,2.5990000000000002,11438,null,null,45246,null,0,0,0,45246,null,null,2031,0,4401,9.2850000000000001,40863,0.17,29131,null,69994,null,0,null,69994,null,null,2031,19395,7216,7197,33808,null,0,0,0,null,33808]
["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":18.492000000000001},null,null,null,11,null,2032,4401,4.5389999999999997,19976,0,0,19976,44,166,7304,27280,2.5409999999999999,8835,0,0,8835,18445,null,null,2032,19976,7304,27280,null,0,0,0,null,27280,null,null,2032,19976,7304,4.2999999999999997E-2,7368,2.6579999999999999,11698,null,null,46346,null,0,0,0,46346,null,null,2032,0,4401,9.5640000000000001,42091,0.17499999999999999,29988,null,72079,null,0,null,72079,null,null,2032,19976,7304,7368,34648,null,0,0,0,null,34648]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,12,null,2033,4401,4.6749999999999998,20575,0,0,20575,44,167,7348,27923,2.6179999999999999,9102,0,0,9102,18821,null,null,2033,20575,7348,27923,null,0,0,0,null,27923,null,null,2033,20575,7348,4.3999999999999997E-2,7540,2.7189999999999999,11966,null,null,47429,null,0,0,0,47429,null,null,2033,0,4401,9.8510000000000009,43354,0.18,30845,null,74199,null,0,null,74199,null,null,2033,20575,7348,7540,35463,null,0,0,0,null,35463]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H11","v":720},null,null,null,13,null,2034,4401,4.8150000000000004,21191,0,0,21191,44,169,7436,28627,2.6960000000000002,9373,0,0,9373,19254,null,null,2034,21191,7436,28627,null,0,0,0,null,28627,null,null,2034,21191,7436,4.5999999999999999E-2,7883,2.782,12244,null,null,48754,null,0,0,0,48754,null,null,2034,0,4401,10.146000000000001,44653,0.186,31873,null,76526,null,0,null,76526,null,null,2034,21191,7436,7883,36510,null,0,0,0,null,36510]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":2.8910000000000002E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2035,4401,4.96,21829,0,0,21829,44,171,7524,29353,2.7770000000000001,9655,0,0,9655,19698,null,null,2035,21829,7524,29353,null,0,0,0,null,29353,null,null,2035,21829,7524,4.7E-2,8054,2.8460000000000001,12525,null,null,49932,null,0,0,0,49932,null,null,2035,0,4401,10.45,45990,0.191,32730,null,78720,null,0,null,78720,null,null,2035,21829,7524,8054,37407,null,0,0,0,null,37407]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":0.03},null,null,null,null,null,null,15,null,2036,4401,5.109,22485,0,0,22485,44,172,7568,30053,2.86,9944,0,0,9944,20109,null,null,2036,22485,7568,30053,null,0,0,0,null,30053,null,null,2036,22485,7568,4.9000000000000002E-2,8397,2.911,12811,null,null,51261,null,0,0,0,51261,null,null,2036,0,4401,10.763999999999999,47372,0.19700000000000001,33758,null,81130,null,0,null,81130,null,null,2036,22485,7568,8397,38450,null,0,0,0,null,38450]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C11,0)","v":238},null,null,null,16,null,2037,4401,5.2619999999999996,23158,0,0,23158,44,174,7656,30814,2.9460000000000002,10243,0,0,10243,20571,null,null,2037,23158,7656,30814,null,0,0,0,null,30814,null,null,2037,23158,7656,0.05,8568,2.9780000000000002,13106,null,null,52488,null,0,0,0,52488,null,null,2037,0,4401,11.087,48794,0.20300000000000001,34786,null,83580,null,0,null,83580,null,null,2037,23158,7656,8568,39382,null,0,0,0,null,39382]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":7.2999999999999995E-2},null,null,null,null,null,null,17,null,2038,4401,5.42,23853,0,0,23853,44,176,7744,31597,3.0350000000000001,10552,0,0,10552,21045,null,null,2038,23853,7744,31597,null,0,0,0,null,31597,null,null,2038,23853,7744,5.1999999999999998E-2,8911,3.0470000000000002,13410,null,null,53918,null,0,0,0,53918,null,null,2038,0,4401,11.42,50259,0.20899999999999999,35814,null,86073,null,0,null,86073,null,null,2038,23853,7744,8911,40508,null,0,0,0,null,40508]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G12","v":4401},null,null,null,18,null,2039,4401,5.5819999999999999,24566,0,0,24566,44,178,7832,32398,3.1259999999999999,10868,0,0,10868,21530,null,null,2039,24566,7832,32398,null,0,0,0,null,32398,null,null,2039,24566,7832,5.2999999999999999E-2,9082,3.117,13718,null,null,55198,null,0,0,0,55198,null,null,2039,0,4401,11.762,51765,0.215,36842,null,88607,null,0,null,88607,null,null,2039,24566,7832,9082,41480,null,0,0,0,null,41480]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":2.0699999999999998},null,null,null,null,null,null,19,null,2040,4401,5.75,25306,0,0,25306,44,179,7876,33182,3.2189999999999999,11192,0,0,11192,21990,null,null,2040,25306,7876,33182,null,0,0,0,null,33182,null,null,2040,25306,7876,5.5E-2,9425,3.1890000000000001,14035,null,null,56642,null,0,0,0,56642,null,null,2040,0,4401,12.115,53318,0.222,38042,null,91360,null,0,null,91360,null,null,2040,25306,7876,9425,42607,null,0,0,0,null,42607]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!L11,0)","v":300},null,null,null,20,null,2041,0,5.9219999999999997,0,0,0,0,0,181,0,0,3.3159999999999998,0,0,0,0,0,null,null,2041,0,0,0,null,0,0,0,null,0,null,null,2041,0,0,5.6000000000000001E-2,0,3.262,0,null,null,0,null,0,0,0,0,null,null,2041,0,0,12.478,0,0.22800000000000001,0,null,0,null,0,null,0,null,null,2041,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2042,{"$f":"ROUND(IF($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$18)^J35,3)","v":6.1},{"$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$11)^J35,3)","v":3.4159999999999999},{"$f":"ROUND((1-$H$38)*(W35*M35),0)","v":0},0,0,{"$f":"SUM(X35:Z35)","v":0},{"$f":"V35-AA35","v":0},null,null,2042,{"$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,2042,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":5.8000000000000003E-2},{"$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$34)^J35,3)","v":3.3370000000000002},{"$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},{"$f":"AZ35-BD35","v":0},null,null,2042,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":12.853},{"$f":"ROUND(BJ35*BK35,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J35,3)","v":0.23499999999999999},{"$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,2042,0,{"$f":"U35","v":0},{"$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,{"$f":"CA35-CE35","v":0}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$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,2043,0,6.2830000000000004,0,0,0,0,0,185,0,0,3.5179999999999998,0,0,0,0,0,null,null,2043,0,0,0,null,0,0,0,null,0,null,null,2043,0,0,0.06,0,3.4140000000000001,0,null,null,0,null,0,0,0,0,null,null,2043,0,0,13.238,0,0.24199999999999999,0,null,0,null,0,null,0,null,null,2043,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$25","v":0}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!D59","v":0.21},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":88020},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":531603},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":252200},{"$f":"SUM(AB14:AB36)","v":279403},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":531603},null,null,null,{"$f":"SUM(AL14:AL36)","v":80683},null,{"$f":"SUM(AN14:AN36)","v":450920},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":903287},null,null,null,{"$f":"SUM(BD14:BD36)","v":184451},{"$f":"SUM(BE14:BE36)","v":718836},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":88020},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":1470546},null,{"$f":"SUM(BR14:BR36)","v":175168},null,{"$f":"SUM(BT14:BT36)","v":1295378},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":675204},null,null,null,{"$f":"SUM(CE14:CE36)","v":184451},null,{"$f":"SUM(CG14:CG36)","v":490753}]
["11) Participant Discount Rate =",null,{"$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$41,V15:V36),0)","v":281015},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":170241},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":110773},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":281015},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":80683},null,{"$f":"+AH39-AL39","v":200332},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":721149},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":184451},{"$f":"AZ39-BD39","v":536698},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":657286},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":175168},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":482118},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":355920},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":184451},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":171469}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["12) Utility Discount Rate =",null,{"$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":110773},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":200332},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":536698},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":482118},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":171469}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":110773},{"$f":"N42","v":1.65},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":1.65},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":3.48},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":3.91},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":3.75},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":1.93}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":2.29E-2},null,"Utility Cost Test",{"$f":"AG41","v":200332},{"$f":"AG42","v":3.48}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":536698},{"$f":"AS42","v":3.91},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2021},null,"Participant Test",{"$f":"BJ41","v":482118},{"$f":"BJ42","v":3.75},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":171469},{"$f":"BY42","v":1.93},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2021},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,"(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,"(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,"(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":85,"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$6","v":2021}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2021},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$7","v":6.9090000000000007},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":0.03},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M13","v":113},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":870},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$9","v":0.12648000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":983}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$10","v":0.03},null,null,null,null,null,null,{"$f":"$C$47-$C$45","v":0},null,{"$f":"$C$47","v":2021},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":133},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":3.2789999999999999},{"$f":"ROUND(M14*N14,0)","v":436},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":436},{"$f":"ROUND(M14*$C$23,1)","v":1.3},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":192},{"$f":"ROUND(+U14+R14,0)","v":628},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":1.8360000000000001},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":193},{"$f":"ROUND($F$11,0)","v":113},{"$f":"ROUND($F$12,0)","v":870},{"$f":"SUM(X14:Z14)","v":1176},{"$f":"V14-AA14","v":-548},null,null,{"$f":"$C$47","v":2021},{"$f":"+R14","v":436},{"$f":"+U14","v":192},{"$f":"+AG14+AF14","v":628},null,{"$f":"ROUND(Y14,0)","v":113},{"$f":"ROUND(Z14,0)","v":870},{"$f":"SUM(AJ14:AK14)","v":983},null,{"$f":"+AH14-AL14","v":-355},null,null,{"$f":"$C$47","v":2021},{"$f":"AF14","v":436},{"$f":"+AG14","v":192},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":3.1E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":2.0699999999999998},{"$f":"ROUND(AV14*M14,0)","v":275},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":903},null,{"$f":"ROUND($F$13,0)","v":983},{"$f":"ROUND((F15*F30)-Z14,0)","v":870},{"$f":"BB14+BC14","v":1853},{"$f":"AZ14-BD14","v":-950},null,null,{"$f":"$C$47","v":2021},{"$f":"+F12","v":870},{"$f":"+M14","v":133},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":6.9089999999999998},{"$f":"ROUND(BJ14*BK14,0)","v":919},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.126},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":1789},null,{"$f":"ROUND(F15*F30,0)","v":1740},null,{"$f":"BP14-BR14","v":49},null,null,{"$f":"$C$47","v":2021},{"$f":"$R14","v":436},{"$f":"U14","v":192},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":628},null,{"$f":"BB14","v":983},{"$f":"BC14","v":870},{"$f":"SUM(CC14:CD14)","v":1853},null,{"$f":"CA14-CE14","v":-1225}]
["   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,{"$f":"L14+1","v":2022},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":133},3.3769999999999998,449,0,{"$f":"ROUND(M15*P15,0)","v":0},449,1.3,150,{"$f":"ROUND(S15*T15,0)","v":195},{"$f":"ROUND(+U15+R15,0)","v":644},{"$f":"ROUND($H$36*(1+$C$11)^J15,3)","v":1.891},{"$f":"ROUND((1-$H$38)*(W15*M15),0)","v":199},{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},{"$f":"SUM(X15:Z15)","v":199},445,null,null,{"$f":"AE14+1","v":2022},449,195,{"$f":"+AG15+AF15","v":644},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,{"$f":"+AH15-AL15","v":644},null,null,{"$f":"AQ14+1","v":2022},449,195,3.2000000000000001E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},2.1179999999999999,282,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":926},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},{"$f":"AZ15-BD15","v":926},null,null,{"$f":"BH14+1","v":2022},{"$f":"+G12","v":0},133,7.1159999999999997,{"$f":"ROUND(BJ15*BK15,0)","v":946},0.13,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,946,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":946},null,null,{"$f":"BW14+1","v":2022},449,{"$f":"U15","v":195},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":644},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":644}]
[null,null,null,null,null,null,null,null,null,2,null,2023,{"$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$30,0),0)","v":133},3.4790000000000001,463,0,0,463,1.3,{"$f":"ROUND($C$20*(1+$C$21)^J16,0)","v":151},{"$f":"ROUND(S16*T16,0)","v":196},{"$f":"ROUND(+U16+R16,0)","v":659},{"$f":"ROUND($H$36*(1+$C$11)^J16,3)","v":1.948},{"$f":"ROUND((1-$H$38)*(W16*M16),0)","v":205},{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},{"$f":"SUM(X16:Z16)","v":205},{"$f":"V16-AA16","v":454},null,null,2023,463,196,{"$f":"+AG16+AF16","v":659},null,0,0,{"$f":"SUM(AJ16:AK16)","v":0},null,{"$f":"+AH16-AL16","v":659},null,null,2023,463,196,{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J16,3)","v":3.3000000000000002E-2},{"$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$34)^J16,3)","v":2.1659999999999999},{"$f":"ROUND(AV16*M16,0)","v":288},null,null,{"$f":"ROUND(AR16+AS16+AU16+AW16+AY16,0)","v":947},null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},{"$f":"BB16+BC16","v":0},947,null,null,2023,{"$f":"ROUND(H12,0)","v":0},133,{"$f":"ROUND($C$10*(1+$C$11)^J16,3)","v":7.33},{"$f":"ROUND(BJ16*BK16,0)","v":975},{"$f":"ROUND($C$13*(1+$C$14)^J16,3)","v":0.13400000000000001},{"$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":975},null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,{"$f":"BP16-BR16","v":975},null,null,2023,463,196,0,659,null,0,0,{"$f":"SUM(CC16:CD16)","v":0},null,{"$f":"CA16-CE16","v":659}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":3.2789999999999999},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$D$35","v":0},null,null,null,3,null,2024,{"$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$30,0),0)","v":133},{"$f":"ROUND($C$17*(1+$C$18)^J17,3)","v":3.5830000000000002},477,0,0,477,1.3,153,{"$f":"ROUND(S17*T17,0)","v":199},676,2.0059999999999998,211,0,0,211,465,null,null,2024,477,199,676,null,0,0,0,null,676,null,null,2024,477,199,3.4000000000000002E-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$30,0))*AT17,0)","v":0},2.2160000000000002,295,null,null,971,null,0,0,0,971,null,null,2024,0,133,7.55,{"$f":"ROUND(BJ17*BK17,0)","v":1004},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$30,0))*BM17,0)","v":0},null,1004,null,{"$f":"+BC17","v":0},null,1004,null,null,2024,477,199,0,676,null,0,0,0,null,{"$f":"CA17-CE17","v":676}]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":0.03},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$38","v":0},null,null,null,4,null,2025,133,3.6909999999999998,491,0,0,491,1.3,155,202,693,2.0659999999999998,217,0,0,217,476,null,null,2025,491,202,693,null,0,0,0,null,693,null,null,2025,491,202,3.5000000000000003E-2,{"$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$30,0))*AT18,0)","v":0},2.2669999999999999,302,null,null,995,null,0,0,0,995,null,null,2025,0,133,7.7759999999999998,1034,0.14199999999999999,0,null,1034,null,0,null,1034,null,null,2025,491,202,0,693,null,0,0,0,null,693]
[null,null,null,null,null,null,null,null,null,5,null,2026,133,{"$f":"ROUND($C$17*(1+$C$18)^J19,3)","v":3.8010000000000002},{"$f":"ROUND(M19*N19,0)","v":506},0,0,{"$f":"O19+Q19","v":506},{"$f":"ROUND(M19*$C$23,1)","v":1.3},156,203,709,2.1280000000000001,224,0,0,224,485,null,null,2026,506,203,709,null,0,0,0,null,709,null,null,2026,506,203,3.5999999999999997E-2,0,{"$f":"ROUND($C$33*(1+$C$34)^J19,3)","v":2.319},308,null,null,1017,null,0,0,0,1017,null,null,2026,0,133,8.0090000000000003,1065,0.14699999999999999,0,null,1065,null,0,null,1065,null,null,2026,506,203,0,709,null,0,0,0,null,709]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":148.47999999999999},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$D$41","v":0},null,null,null,6,null,2027,133,3.915,521,0,0,521,1.3,158,205,726,2.1920000000000002,230,0,0,230,496,null,null,2027,521,205,726,null,0,0,0,null,726,null,null,2027,521,205,3.6999999999999998E-2,0,2.3730000000000002,316,null,null,1042,null,0,0,0,1042,null,null,2027,0,133,8.25,1097,0.151,0,null,1097,null,0,null,1097,null,null,2027,521,205,0,{"$f":"SUM(BX20:BZ20)","v":726},null,0,0,0,null,726]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$44","v":0},null,null,null,7,null,2028,133,4.0330000000000004,536,0,0,536,1.3,159,207,743,2.258,237,0,0,237,506,null,null,2028,536,207,743,null,0,0,0,null,743,null,null,2028,536,207,3.7999999999999999E-2,0,2.427,323,null,null,1066,null,0,0,0,1066,null,null,2028,0,133,8.4969999999999999,1130,0.156,0,null,1130,null,0,null,1130,null,null,2028,536,207,0,743,null,0,0,0,null,743]
[null,null,null,null,null,null,null,null,null,8,null,2029,133,4.1539999999999999,552,0,0,552,1.3,161,209,761,2.3260000000000001,244,0,0,244,517,null,null,2029,552,209,761,null,0,0,0,null,761,null,null,2029,552,209,0.04,0,2.4830000000000001,330,null,null,1091,null,0,0,0,1091,null,null,2029,0,133,8.7520000000000007,1164,0.16,0,null,1164,null,0,null,1164,null,null,2029,552,209,0,761,null,0,0,0,null,761]
["5) Peak Reduction Factor = ",null,{"$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,2030,133,4.2779999999999996,569,0,0,569,1.3,162,211,780,2.3959999999999999,252,0,0,252,528,null,null,2030,569,211,780,null,0,0,0,null,780,null,null,2030,569,211,4.1000000000000002E-2,0,2.54,338,null,null,1118,null,0,0,0,1118,null,null,2030,0,133,9.0150000000000006,1199,0.16500000000000001,0,null,1199,null,0,null,1199,null,null,2030,569,211,0,780,null,0,0,0,null,780]
[null,null,null,null,null,null,null,null,null,10,null,2031,{"$f":"ROUND(IF($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$30,0),0)","v":0},4.407,0,0,0,0,0,164,0,0,2.4670000000000001,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,4.2000000000000003E-2,0,2.5990000000000002,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,9.2850000000000001,0,0.17,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"+ROUND(F32/F30,3)","v":2.2930000000000001},null,null,null,11,null,2032,{"$f":"ROUND(IF($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$18)^J25,3)","v":4.5389999999999997},{"$f":"ROUND(M25*N25,0)","v":0},0,0,0,{"$f":"ROUND(M25*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J25,0)","v":166},0,0,2.5409999999999999,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,4.2999999999999997E-2,0,2.6579999999999999,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,9.5640000000000001,0,0.17499999999999999,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,12,null,2033,0,4.6749999999999998,0,0,0,0,0,167,0,0,2.6179999999999999,0,0,0,0,0,null,null,2033,0,0,0,null,0,0,0,null,0,null,null,2033,0,0,4.3999999999999997E-2,0,2.7189999999999999,0,null,null,0,null,0,0,0,0,null,null,2033,0,0,9.8510000000000009,0,0.18,0,null,0,null,0,null,0,null,null,2033,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H12","v":0},null,null,null,13,null,2034,0,{"$f":"ROUND($C$17*(1+$C$18)^J27,3)","v":4.8150000000000004},0,0,0,0,0,169,0,0,2.6960000000000002,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.5999999999999999E-2,0,2.782,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,10.146000000000001,0,0.186,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":2.8910000000000002E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2035,0,4.96,0,0,0,0,0,171,0,0,2.7770000000000001,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.7E-2,0,2.8460000000000001,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,10.45,0,0.191,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":0.03},null,null,null,null,null,null,15,null,2036,0,5.109,0,0,0,0,0,172,0,0,2.86,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.9000000000000002E-2,0,2.911,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,10.763999999999999,0,0.19700000000000001,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C12,0)","v":58},null,null,null,16,null,2037,0,5.2619999999999996,0,0,0,0,0,174,0,0,2.9460000000000002,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,0.05,0,2.9780000000000002,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,11.087,0,0.20300000000000001,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":7.2999999999999995E-2},null,null,null,null,null,null,17,null,2038,0,5.42,0,0,0,0,0,176,0,0,3.0350000000000001,0,0,0,0,0,null,null,2038,0,0,0,null,0,0,0,null,0,null,null,2038,0,0,5.1999999999999998E-2,0,3.0470000000000002,0,null,null,0,null,0,0,0,0,null,null,2038,0,0,11.42,0,0.20899999999999999,0,null,0,null,0,null,0,null,null,2038,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G13","v":133},null,null,null,18,null,2039,0,5.5819999999999999,0,0,0,0,0,178,0,0,3.1259999999999999,0,0,0,0,0,null,null,2039,0,0,0,null,0,0,0,null,0,null,null,2039,0,0,5.2999999999999999E-2,0,3.117,0,null,null,0,null,0,0,0,0,null,null,2039,0,0,11.762,0,0.215,0,null,0,null,0,null,0,null,null,2039,0,0,0,0,null,0,0,0,null,0]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":2.0699999999999998},null,null,null,null,null,null,19,null,2040,0,5.75,0,0,0,0,0,179,0,0,3.2189999999999999,0,0,0,0,0,null,null,2040,0,0,0,null,0,0,0,null,0,null,null,2040,0,0,5.5E-2,0,3.1890000000000001,0,null,null,0,null,0,0,0,0,null,null,2040,0,0,12.115,0,0.222,0,null,0,null,0,null,0,null,null,2040,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"'Database Inputs'!L12","v":15},null,null,null,20,null,2041,0,5.9219999999999997,0,0,0,0,0,181,0,0,3.3159999999999998,0,0,0,0,0,null,null,2041,0,0,0,null,0,0,0,null,0,null,null,2041,0,0,5.6000000000000001E-2,0,3.262,0,null,null,0,null,0,0,0,0,null,null,2041,0,0,12.478,0,0.22800000000000001,0,null,0,null,0,null,0,null,null,2041,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2042,{"$f":"ROUND(IF($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$18)^J35,3)","v":6.1},{"$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$11)^J35,3)","v":3.4159999999999999},{"$f":"ROUND((1-$H$38)*(W35*M35),0)","v":0},0,0,{"$f":"SUM(X35:Z35)","v":0},{"$f":"V35-AA35","v":0},null,null,2042,{"$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,2042,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":5.8000000000000003E-2},{"$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$34)^J35,3)","v":3.3370000000000002},{"$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},{"$f":"AZ35-BD35","v":0},null,null,2042,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":12.853},{"$f":"ROUND(BJ35*BK35,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J35,3)","v":0.23499999999999999},{"$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,2042,0,{"$f":"U35","v":0},{"$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,{"$f":"CA35-CE35","v":0}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$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,2043,0,6.2830000000000004,0,0,0,0,0,185,0,0,3.5179999999999998,0,0,0,0,0,null,null,2043,0,0,0,null,0,0,0,null,0,null,null,2043,0,0,0.06,0,3.4140000000000001,0,null,null,0,null,0,0,0,0,null,null,2043,0,0,13.238,0,0.24199999999999999,0,null,0,null,0,null,0,null,null,2043,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$25","v":0}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!D59","v":0.21},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":1330},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":7019},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":3195},{"$f":"SUM(AB14:AB36)","v":3824},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":7019},null,null,null,{"$f":"SUM(AL14:AL36)","v":983},null,{"$f":"SUM(AN14:AN36)","v":6036},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":10076},null,null,null,{"$f":"SUM(BD14:BD36)","v":1853},{"$f":"SUM(BE14:BE36)","v":8223},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":1330},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":11403},null,{"$f":"SUM(BR14:BR36)","v":1740},null,{"$f":"SUM(BT14:BT36)","v":9663},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":7019},null,null,null,{"$f":"SUM(CE14:CE36)","v":1853},null,{"$f":"SUM(CG14:CG36)","v":5166}]
["11) Participant Discount Rate =",null,{"$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$41,V15:V36),0)","v":5162},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":2605},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":2557},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":5162},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":983},null,{"$f":"+AH39-AL39","v":4179},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":9079},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":1853},{"$f":"AZ39-BD39","v":7226},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":7748},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":1740},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":6008},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":5162},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":1853},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":3309}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["12) Utility Discount Rate =",null,{"$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":2557},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":4179},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":7226},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":6008},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":3309}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":2557},{"$f":"N42","v":1.98},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":1.98},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":5.25},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":4.9000000000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":4.45},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":2.79}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":2.29E-2},null,"Utility Cost Test",{"$f":"AG41","v":4179},{"$f":"AG42","v":5.25}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":7226},{"$f":"AS42","v":4.9000000000000004},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2021},null,"Participant Test",{"$f":"BJ41","v":6008},{"$f":"BJ42","v":4.45},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":3309},{"$f":"BY42","v":2.79},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2021},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,"(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,"(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,"(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":85,"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$6","v":2021}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2021},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$7","v":6.9090000000000007},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":0.03},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M14","v":1310},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":10080},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$9","v":0.12648000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":11390}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$10","v":0.03},null,null,null,null,null,null,{"$f":"$C$47-$C$45","v":0},null,{"$f":"$C$47","v":2021},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":1150},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":3.2789999999999999},{"$f":"ROUND(M14*N14,0)","v":3771},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":3771},{"$f":"ROUND(M14*$C$23,1)","v":11.5},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":1702},{"$f":"ROUND(+U14+R14,0)","v":5473},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":1.8360000000000001},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":1668},{"$f":"ROUND($F$11,0)","v":1310},{"$f":"ROUND($F$12,0)","v":10080},{"$f":"SUM(X14:Z14)","v":13058},{"$f":"V14-AA14","v":-7585},null,null,{"$f":"$C$47","v":2021},{"$f":"+R14","v":3771},{"$f":"+U14","v":1702},{"$f":"+AG14+AF14","v":5473},null,{"$f":"ROUND(Y14,0)","v":1310},{"$f":"ROUND(Z14,0)","v":10080},{"$f":"SUM(AJ14:AK14)","v":11390},null,{"$f":"+AH14-AL14","v":-5917},null,null,{"$f":"$C$47","v":2021},{"$f":"AF14","v":3771},{"$f":"+AG14","v":1702},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":3.1E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":214},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":2.0699999999999998},{"$f":"ROUND(AV14*M14,0)","v":2381},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":8068},null,{"$f":"ROUND($F$13,0)","v":11390},{"$f":"ROUND((F15*F30)-Z14,0)","v":15960},{"$f":"BB14+BC14","v":27350},{"$f":"AZ14-BD14","v":-19282},null,null,{"$f":"$C$47","v":2021},{"$f":"+F12","v":10080},{"$f":"+M14","v":1150},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":6.9089999999999998},{"$f":"ROUND(BJ14*BK14,0)","v":7945},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.126},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":868},null,{"$f":"BI14+BL14+BN14+BO14","v":18893},null,{"$f":"ROUND(F15*F30,0)","v":26040},null,{"$f":"BP14-BR14","v":-7147},null,null,{"$f":"$C$47","v":2021},{"$f":"$R14","v":3771},{"$f":"U14","v":1702},{"$f":"AU14","v":214},{"$f":"SUM(BX14:BZ14)","v":5687},null,{"$f":"BB14","v":11390},{"$f":"BC14","v":15960},{"$f":"SUM(CC14:CD14)","v":27350},null,{"$f":"CA14-CE14","v":-21663}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$D$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!K13,0)","v":155},null,null,null,{"$f":"J14+1","v":1},null,{"$f":"L14+1","v":2022},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":1150},3.3769999999999998,3884,0,{"$f":"ROUND(M15*P15,0)","v":0},3884,11.5,150,{"$f":"ROUND(S15*T15,0)","v":1725},{"$f":"ROUND(+U15+R15,0)","v":5609},1.891,1718,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},1718,3891,null,null,{"$f":"AE14+1","v":2022},{"$f":"+R15","v":3884},{"$f":"+U15","v":1725},{"$f":"+AG15+AF15","v":5609},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,{"$f":"+AH15-AL15","v":5609},null,null,{"$f":"AQ14+1","v":2022},3884,1725,3.2000000000000001E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":220},2.1179999999999999,2436,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":8265},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},8265,null,null,{"$f":"BH14+1","v":2022},{"$f":"+G12","v":0},1150,7.1159999999999997,{"$f":"ROUND(BJ15*BK15,0)","v":8183},0.13,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":895},null,9078,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":9078},null,null,{"$f":"BW14+1","v":2022},3884,{"$f":"U15","v":1725},{"$f":"AU15","v":220},{"$f":"SUM(BX15:BZ15)","v":5829},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":5829}]
[null,null,null,null,null,null,null,null,null,2,null,2023,{"$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$30,0),0)","v":1150},{"$f":"ROUND($C$17*(1+$C$18)^J16,3)","v":3.4790000000000001},{"$f":"ROUND(M16*N16,0)","v":4001},{"$f":"ROUND($C$25*(1+$C$26)^J16,3)","v":0},0,{"$f":"O16+Q16","v":4001},{"$f":"ROUND(M16*$C$23,1)","v":11.5},{"$f":"ROUND($C$20*(1+$C$21)^J16,0)","v":151},{"$f":"ROUND(S16*T16,0)","v":1737},{"$f":"ROUND(+U16+R16,0)","v":5738},{"$f":"ROUND($H$36*(1+$C$11)^J16,3)","v":1.948},{"$f":"ROUND((1-$H$38)*(W16*M16),0)","v":1770},{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},1770,{"$f":"V16-AA16","v":3968},null,null,2023,4001,1737,{"$f":"+AG16+AF16","v":5738},null,0,0,0,null,5738,null,null,2023,4001,1737,{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J16,3)","v":3.3000000000000002E-2},{"$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$30,0))*AT16,0)","v":227},2.1659999999999999,2491,null,null,8456,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,8456,null,null,2023,{"$f":"ROUND(H12,0)","v":0},1150,7.33,{"$f":"ROUND(BJ16*BK16,0)","v":8430},0.13400000000000001,{"$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$30,0))*BM16,0)","v":923},null,9353,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,9353,null,null,2023,4001,1737,227,5965,null,0,0,0,null,{"$f":"CA16-CE16","v":5965}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":3.2789999999999999},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!D35","v":0},null,null,null,3,null,2024,{"$f":"ROUND(IF($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$30,0),0)","v":1150},3.5830000000000002,4120,0,0,4120,11.5,153,{"$f":"ROUND(S17*T17,0)","v":1760},5880,2.0059999999999998,1822,0,0,1822,4058,null,null,2024,4120,1760,5880,null,0,0,0,null,5880,null,null,2024,4120,1760,{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J17,3)","v":3.4000000000000002E-2},{"$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$30,0))*AT17,0)","v":234},2.2160000000000002,2548,null,null,8662,null,0,0,0,8662,null,null,2024,0,1150,7.55,8683,0.13800000000000001,{"$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$30,0))*BM17,0)","v":951},null,9634,null,{"$f":"+BC17","v":0},null,9634,null,null,2024,4120,1760,234,6114,null,0,0,0,null,6114]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":0.03},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!D38","v":0},null,null,null,4,null,2025,1150,3.6909999999999998,4245,0,0,4245,11.5,155,1783,6028,2.0659999999999998,1877,0,0,1877,4151,null,null,2025,4245,1783,6028,null,0,0,0,null,6028,null,null,2025,4245,1783,3.5000000000000003E-2,241,2.2669999999999999,2607,null,null,8876,null,0,0,0,8876,null,null,2025,0,1150,7.7759999999999998,8942,0.14199999999999999,978,null,9920,null,0,null,9920,null,null,2025,4245,1783,241,6269,null,0,0,0,null,6269]
[null,null,null,null,null,null,null,null,null,5,null,2026,{"$f":"ROUND(IF($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$30,0),0)","v":1150},3.8010000000000002,4371,0,0,4371,11.5,156,1794,6165,2.1280000000000001,1933,0,0,1933,4232,null,null,2026,4371,1794,6165,null,0,0,0,null,6165,null,null,2026,4371,1794,3.5999999999999997E-2,248,2.319,2667,null,null,9080,null,0,0,0,9080,null,null,2026,0,1150,8.0090000000000003,9210,0.14699999999999999,1013,null,10223,null,0,null,10223,null,null,2026,4371,1794,248,6413,null,0,0,0,null,6413]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":148.47999999999999},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!D41","v":0},null,null,null,6,null,2027,1150,3.915,4502,0,0,4502,11.5,158,1817,6319,2.1920000000000002,1991,0,0,1991,4328,null,null,2027,4502,1817,6319,null,0,0,0,null,6319,null,null,2027,4502,1817,3.6999999999999998E-2,255,2.3730000000000002,2729,null,null,9303,null,0,0,0,9303,null,null,2027,0,1150,8.25,9488,0.151,1040,null,10528,null,0,null,10528,null,null,2027,4502,1817,255,6574,null,0,0,0,null,6574]
["     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,2028,1150,4.0330000000000004,4638,0,0,4638,11.5,159,1829,6467,2.258,2051,0,0,2051,4416,null,null,2028,4638,1829,6467,null,0,0,0,null,6467,null,null,2028,4638,1829,3.7999999999999999E-2,262,2.427,2791,null,null,9520,null,0,0,0,9520,null,null,2028,0,1150,8.4969999999999999,9772,0.156,1075,null,10847,null,0,null,10847,null,null,2028,4638,1829,262,6729,null,0,0,0,null,6729]
[null,null,null,null,null,null,null,null,null,8,null,2029,1150,4.1539999999999999,4777,0,0,4777,11.5,161,1852,6629,2.3260000000000001,2113,0,0,2113,4516,null,null,2029,4777,1852,6629,null,0,0,0,null,6629,null,null,2029,4777,1852,0.04,276,2.4830000000000001,2855,null,null,9760,null,0,0,0,9760,null,null,2029,0,1150,8.7520000000000007,10065,0.16,1102,null,11167,null,0,null,11167,null,null,2029,4777,1852,276,6905,null,0,0,0,null,6905]
["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,2030,1150,4.2779999999999996,4920,0,0,4920,11.5,162,1863,6783,2.3959999999999999,2177,0,0,2177,4606,null,null,2030,4920,1863,6783,null,0,0,0,null,6783,null,null,2030,4920,1863,4.1000000000000002E-2,282,2.54,2921,null,null,9986,null,0,0,0,9986,null,null,2030,0,1150,9.0150000000000006,10367,0.16500000000000001,1137,null,11504,null,0,null,11504,null,null,2030,4920,1863,282,7065,null,0,0,0,null,7065]
[null,null,null,null,null,null,null,null,null,10,null,2031,0,4.407,0,0,0,0,0,164,0,0,2.4670000000000001,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,4.2000000000000003E-2,0,2.5990000000000002,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,9.2850000000000001,0,0.17,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0]
["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":6.8449999999999998},null,null,null,11,null,2032,0,4.5389999999999997,0,0,0,0,0,166,0,0,2.5409999999999999,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,4.2999999999999997E-2,0,2.6579999999999999,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,9.5640000000000001,0,0.17499999999999999,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,12,null,2033,0,4.6749999999999998,0,0,0,0,0,167,0,0,2.6179999999999999,0,0,0,0,0,null,null,2033,0,0,0,null,0,0,0,null,0,null,null,2033,0,0,4.3999999999999997E-2,0,2.7189999999999999,0,null,null,0,null,0,0,0,0,null,null,2033,0,0,9.8510000000000009,0,0.18,0,null,0,null,0,null,0,null,null,2033,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H13","v":41},null,null,null,13,null,2034,0,4.8150000000000004,0,0,0,0,0,169,0,0,2.6960000000000002,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.5999999999999999E-2,0,2.782,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,10.146000000000001,0,0.186,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":2.8910000000000002E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2035,0,4.96,0,0,0,0,0,171,0,0,2.7770000000000001,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.7E-2,0,2.8460000000000001,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,10.45,0,0.191,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":0.03},null,null,null,null,null,null,15,null,2036,0,5.109,0,0,0,0,0,172,0,0,2.86,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.9000000000000002E-2,0,2.911,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,10.763999999999999,0,0.19700000000000001,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C13,0)","v":168},null,null,null,16,null,2037,0,5.2619999999999996,0,0,0,0,0,174,0,0,2.9460000000000002,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,0.05,0,2.9780000000000002,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,11.087,0,0.20300000000000001,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":7.2999999999999995E-2},null,null,null,null,null,null,17,null,2038,0,5.42,0,0,0,0,0,176,0,0,3.0350000000000001,0,0,0,0,0,null,null,2038,0,0,0,null,0,0,0,null,0,null,null,2038,0,0,5.1999999999999998E-2,0,3.0470000000000002,0,null,null,0,null,0,0,0,0,null,null,2038,0,0,11.42,0,0.20899999999999999,0,null,0,null,0,null,0,null,null,2038,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G14","v":1150},null,null,null,18,null,2039,0,5.5819999999999999,0,0,0,0,0,178,0,0,3.1259999999999999,0,0,0,0,0,null,null,2039,0,0,0,null,0,0,0,null,0,null,null,2039,0,0,5.2999999999999999E-2,0,3.117,0,null,null,0,null,0,0,0,0,null,null,2039,0,0,11.762,0,0.215,0,null,0,null,0,null,0,null,null,2039,0,0,0,0,null,0,0,0,null,0]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":2.0699999999999998},null,null,null,null,null,null,19,null,2040,0,5.75,0,0,0,0,0,179,0,0,3.2189999999999999,0,0,0,0,0,null,null,2040,0,0,0,null,0,0,0,null,0,null,null,2040,0,0,5.5E-2,0,3.1890000000000001,0,null,null,0,null,0,0,0,0,null,null,2040,0,0,12.115,0,0.222,0,null,0,null,0,null,0,null,null,2040,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!L13,0)","v":60},null,null,null,20,null,2041,0,5.9219999999999997,0,0,0,0,0,181,0,0,3.3159999999999998,0,0,0,0,0,null,null,2041,0,0,0,null,0,0,0,null,0,null,null,2041,0,0,5.6000000000000001E-2,0,3.262,0,null,null,0,null,0,0,0,0,null,null,2041,0,0,12.478,0,0.22800000000000001,0,null,0,null,0,null,0,null,null,2041,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2042,{"$f":"ROUND(IF($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$18)^J35,3)","v":6.1},{"$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$11)^J35,3)","v":3.4159999999999999},{"$f":"ROUND((1-$H$38)*(W35*M35),0)","v":0},0,0,{"$f":"SUM(X35:Z35)","v":0},{"$f":"V35-AA35","v":0},null,null,2042,{"$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,2042,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":5.8000000000000003E-2},{"$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$34)^J35,3)","v":3.3370000000000002},{"$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},{"$f":"AZ35-BD35","v":0},null,null,2042,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":12.853},{"$f":"ROUND(BJ35*BK35,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J35,3)","v":0.23499999999999999},{"$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,2042,0,{"$f":"U35","v":0},{"$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,{"$f":"CA35-CE35","v":0}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$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,2043,0,6.2830000000000004,0,0,0,0,0,185,0,0,3.5179999999999998,0,0,0,0,0,null,null,2043,0,0,0,null,0,0,0,null,0,null,null,2043,0,0,0.06,0,3.4140000000000001,0,null,null,0,null,0,0,0,0,null,null,2043,0,0,13.238,0,0.24199999999999999,0,null,0,null,0,null,0,null,null,2043,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$25","v":0}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!D59","v":0.21},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":11500},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":61091},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":30510},{"$f":"SUM(AB14:AB36)","v":30581},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":61091},null,null,null,{"$f":"SUM(AL14:AL36)","v":11390},null,{"$f":"SUM(AN14:AN36)","v":49701},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":89976},null,null,null,{"$f":"SUM(BD14:BD36)","v":27350},{"$f":"SUM(BE14:BE36)","v":62626},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":11500},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":111147},null,{"$f":"SUM(BR14:BR36)","v":26040},null,{"$f":"SUM(BT14:BT36)","v":85107},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":63550},null,null,null,{"$f":"SUM(CE14:CE36)","v":27350},null,{"$f":"SUM(CG14:CG36)","v":36200}]
["11) Participant Discount Rate =",null,{"$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$41,V15:V36),0)","v":44931},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":25406},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":19524},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":44931},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":11390},null,{"$f":"+AH39-AL39","v":33541},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":81072},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":27350},{"$f":"AZ39-BD39","v":53722},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":76073},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":26040},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":50033},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":46732},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":27350},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":19382}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["12) Utility Discount Rate =",null,{"$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":19524},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":33541},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":53722},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":50033},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":19382}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":19524},{"$f":"N42","v":1.77},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":1.77},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":3.94},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":2.96},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":2.92},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":1.71}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":2.29E-2},null,"Utility Cost Test",{"$f":"AG41","v":33541},{"$f":"AG42","v":3.94}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":53722},{"$f":"AS42","v":2.96},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2021},null,"Participant Test",{"$f":"BJ41","v":50033},{"$f":"BJ42","v":2.92},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":19382},{"$f":"BY42","v":1.71},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2021},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,"(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,"(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,"(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":11,"n_rows":52,"n_cols":85,"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$6","v":2021}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2021},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$7","v":6.0030000000000001},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$8","v":0.03},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M18","v":78},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":600},null,null,null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$9","v":0.12194000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":678}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$10","v":0.03},null,null,null,null,null,null,{"$f":"$C$47-$C$45","v":0},null,{"$f":"$C$47","v":2021},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":32},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":3.2789999999999999},{"$f":"ROUND(M14*N14,0)","v":105},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":105},{"$f":"ROUND(M14*$C$23,1)","v":0.3},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":44},{"$f":"ROUND(+U14+R14,0)","v":149},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":0.93},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":24},{"$f":"ROUND($F$11,0)","v":78},{"$f":"ROUND($F$12,0)","v":600},{"$f":"SUM(X14:Z14)","v":702},{"$f":"V14-AA14","v":-553},null,null,{"$f":"$C$47","v":2021},{"$f":"+R14","v":105},{"$f":"+U14","v":44},{"$f":"+AG14+AF14","v":149},null,{"$f":"ROUND(Y14,0)","v":78},{"$f":"ROUND(Z14,0)","v":600},{"$f":"SUM(AJ14:AK14)","v":678},null,{"$f":"+AH14-AL14","v":-529},null,null,{"$f":"$C$47","v":2021},{"$f":"AF14","v":105},{"$f":"+AG14","v":44},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":3.1E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":2.0699999999999998},{"$f":"ROUND(AV14*M14,0)","v":66},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":215},null,{"$f":"ROUND($F$13,0)","v":678},{"$f":"ROUND((F15*F30)-Z14,0)","v":60},{"$f":"BB14+BC14","v":738},{"$f":"AZ14-BD14","v":-523},null,null,{"$f":"$C$47","v":2021},{"$f":"+F12","v":600},{"$f":"+M14","v":32},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":6.0030000000000001},{"$f":"ROUND(BJ14*BK14,0)","v":192},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.122},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":792},null,{"$f":"ROUND(F15*F30,0)","v":660},null,{"$f":"BP14-BR14","v":132},null,null,{"$f":"$C$47","v":2021},{"$f":"$R14","v":105},{"$f":"U14","v":44},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":149},null,{"$f":"BB14","v":678},{"$f":"BC14","v":60},{"$f":"SUM(CC14:CD14)","v":738},null,{"$f":"CA14-CE14","v":-589}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$E$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!K16,0)","v":165},null,null,null,{"$f":"J14+1","v":1},null,{"$f":"L14+1","v":2022},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":32},{"$f":"ROUND($C$17*(1+$C$18)^J15,3)","v":3.3769999999999998},{"$f":"ROUND(M15*N15,0)","v":108},0,{"$f":"ROUND(M15*P15,0)","v":0},{"$f":"O15+Q15","v":108},{"$f":"ROUND(M15*$C$23,1)","v":0.3},{"$f":"ROUND($C$20*(1+$C$21)^J15,0)","v":150},{"$f":"ROUND(S15*T15,0)","v":45},{"$f":"ROUND(+U15+R15,0)","v":153},0.95799999999999996,{"$f":"ROUND((1-$H$38)*(W15*M15),0)","v":24},{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},{"$f":"SUM(X15:Z15)","v":24},{"$f":"V15-AA15","v":129},null,null,{"$f":"AE14+1","v":2022},108,45,{"$f":"+AG15+AF15","v":153},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,153,null,null,{"$f":"AQ14+1","v":2022},108,45,3.2000000000000001E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},2.1179999999999999,68,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":221},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},221,null,null,{"$f":"BH14+1","v":2022},{"$f":"+G12","v":0},32,6.1829999999999998,{"$f":"ROUND(BJ15*BK15,0)","v":198},0.126,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,198,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":198},null,null,{"$f":"BW14+1","v":2022},108,{"$f":"U15","v":45},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":153},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":153}]
[null,null,null,null,null,null,null,null,null,2,null,2023,{"$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$30,0),0)","v":32},3.4790000000000001,111,0,0,111,0.3,151,{"$f":"ROUND(S16*T16,0)","v":45},156,0.98699999999999999,25,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},25,131,null,null,2023,111,45,{"$f":"+AG16+AF16","v":156},null,0,0,0,null,156,null,null,2023,111,45,3.3000000000000002E-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$30,0))*AT16,0)","v":0},2.1659999999999999,69,null,null,225,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,225,null,null,2023,{"$f":"ROUND(H12,0)","v":0},32,6.3689999999999998,{"$f":"ROUND(BJ16*BK16,0)","v":204},0.129,{"$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$30,0))*BM16,0)","v":0},null,204,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,204,null,null,2023,111,45,0,156,null,0,0,0,null,{"$f":"CA16-CE16","v":156}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$12","v":3.2789999999999999},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$E$35","v":0},null,null,null,3,null,2024,{"$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$30,0),0)","v":32},3.5830000000000002,115,0,0,115,0.3,153,46,161,1.016,26,0,0,26,135,null,null,2024,115,46,161,null,0,0,0,null,161,null,null,2024,115,46,3.4000000000000002E-2,{"$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$30,0))*AT17,0)","v":0},2.2160000000000002,71,null,null,232,null,0,0,0,232,null,null,2024,0,32,6.56,210,0.13300000000000001,{"$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$30,0))*BM17,0)","v":0},null,210,null,{"$f":"+BC17","v":0},null,210,null,null,2024,115,46,0,161,null,0,0,0,null,161]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$13","v":0.03},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$38","v":0},null,null,null,4,null,2025,32,3.6909999999999998,118,0,0,118,0.3,155,47,165,1.0469999999999999,26,0,0,26,139,null,null,2025,118,47,165,null,0,0,0,null,165,null,null,2025,118,47,3.5000000000000003E-2,0,2.2669999999999999,73,null,null,238,null,0,0,0,238,null,null,2025,0,32,6.7560000000000002,216,0.13700000000000001,0,null,216,null,0,null,216,null,null,2025,118,47,0,165,null,0,0,0,null,165]
[null,null,null,null,null,null,null,null,null,5,null,2026,32,3.8010000000000002,122,0,0,122,0.3,156,47,169,1.0780000000000001,27,0,0,27,142,null,null,2026,122,47,169,null,0,0,0,null,169,null,null,2026,122,47,3.5999999999999997E-2,0,2.319,74,null,null,243,null,0,0,0,243,null,null,2026,0,32,6.9589999999999996,223,0.14099999999999999,0,null,223,null,0,null,223,null,null,2026,122,47,0,169,null,0,0,0,null,169]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$E$14","v":148.47999999999999},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$E$41","v":0},null,null,null,6,null,2027,32,3.915,125,0,0,125,0.3,158,47,172,1.1100000000000001,28,0,0,28,144,null,null,2027,125,47,172,null,0,0,0,null,172,null,null,2027,125,47,3.6999999999999998E-2,0,2.3730000000000002,76,null,null,248,null,0,0,0,248,null,null,2027,0,32,7.1680000000000001,229,0.14599999999999999,0,null,229,null,0,null,229,null,null,2027,125,47,0,172,null,0,0,0,null,172]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$44","v":0},null,null,null,7,null,2028,32,4.0330000000000004,129,0,0,129,0.3,159,48,177,1.1439999999999999,29,0,0,29,148,null,null,2028,129,48,177,null,0,0,0,null,177,null,null,2028,129,48,3.7999999999999999E-2,0,2.427,78,null,null,255,null,0,0,0,255,null,null,2028,0,32,7.383,236,0.15,0,null,236,null,0,null,236,null,null,2028,129,48,0,177,null,0,0,0,null,177]
[null,null,null,null,null,null,null,null,null,8,null,2029,32,4.1539999999999999,133,0,0,133,0.3,161,48,181,1.1779999999999999,30,0,0,30,151,null,null,2029,133,48,181,null,0,0,0,null,181,null,null,2029,133,48,0.04,0,2.4830000000000001,79,null,null,260,null,0,0,0,260,null,null,2029,0,32,7.6040000000000001,243,0.154,0,null,243,null,0,null,243,null,null,2029,133,48,0,181,null,0,0,0,null,181]
["5) Peak Reduction Factor = ",null,{"$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,2030,32,4.2779999999999996,137,0,0,137,0.3,162,49,186,1.2130000000000001,31,0,0,31,155,null,null,2030,137,49,186,null,0,0,0,null,186,null,null,2030,137,49,4.1000000000000002E-2,0,2.54,81,null,null,267,null,0,0,0,267,null,null,2030,0,32,7.8330000000000002,251,0.159,0,null,251,null,0,null,251,null,null,2030,137,49,0,186,null,0,0,0,null,186]
[null,null,null,null,null,null,null,null,null,10,null,2031,32,4.407,141,0,0,141,0.3,164,49,190,1.25,32,0,0,32,158,null,null,2031,141,49,190,null,0,0,0,null,190,null,null,2031,141,49,4.2000000000000003E-2,0,2.5990000000000002,83,null,null,273,null,0,0,0,273,null,null,2031,0,32,8.0679999999999996,258,0.16400000000000001,0,null,258,null,0,null,258,null,null,2031,141,49,0,190,null,0,0,0,null,190]
["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":8},null,null,null,11,null,2032,32,4.5389999999999997,145,0,0,145,0.3,166,50,195,1.2869999999999999,33,0,0,33,162,null,null,2032,145,50,195,null,0,0,0,null,195,null,null,2032,145,50,4.2999999999999997E-2,0,2.6579999999999999,85,null,null,280,null,0,0,0,280,null,null,2032,0,32,8.31,266,0.16900000000000001,0,null,266,null,0,null,266,null,null,2032,145,50,0,195,null,0,0,0,null,195]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$18","v":0},null,null,null,null,null,null,12,null,2033,32,4.6749999999999998,150,0,0,150,0.3,167,50,200,1.3260000000000001,34,0,0,34,166,null,null,2033,150,50,200,null,0,0,0,null,200,null,null,2033,150,50,4.3999999999999997E-2,0,2.7189999999999999,87,null,null,287,null,0,0,0,287,null,null,2033,0,32,8.5589999999999993,274,0.17399999999999999,0,null,274,null,0,null,274,null,null,2033,150,50,0,200,null,0,0,0,null,200]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H16","v":0},null,null,null,13,null,2034,32,4.8150000000000004,154,0,0,154,0.3,169,51,205,1.3660000000000001,35,0,0,35,170,null,null,2034,154,51,205,null,0,0,0,null,205,null,null,2034,154,51,4.5999999999999999E-2,0,2.782,89,null,null,294,null,0,0,0,294,null,null,2034,0,32,8.8160000000000007,282,0.17899999999999999,0,null,282,null,0,null,282,null,null,2034,154,51,0,205,null,0,0,0,null,205]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$19","v":2.8910000000000002E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2035,32,4.96,159,0,0,159,0.3,171,51,210,1.407,36,0,0,36,174,null,null,2035,159,51,210,null,0,0,0,null,210,null,null,2035,159,51,4.7E-2,0,2.8460000000000001,91,null,null,301,null,0,0,0,301,null,null,2035,0,32,9.08,291,0.184,0,null,291,null,0,null,291,null,null,2035,159,51,0,210,null,0,0,0,null,210]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$20","v":0.03},null,null,null,null,null,null,15,null,2036,32,5.109,163,0,0,163,0.3,172,52,215,1.4490000000000001,37,0,0,37,178,null,null,2036,163,52,215,null,0,0,0,null,215,null,null,2036,163,52,4.9000000000000002E-2,0,2.911,93,null,null,308,null,0,0,0,308,null,null,2036,0,32,9.3520000000000003,299,0.19,0,null,299,null,0,null,299,null,null,2036,163,52,0,215,null,0,0,0,null,215]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C16,0)","v":4},null,null,null,16,null,2037,32,5.2619999999999996,168,0,0,168,0.3,174,52,220,1.492,38,0,0,38,182,null,null,2037,168,52,220,null,0,0,0,null,220,null,null,2037,168,52,0.05,0,2.9780000000000002,95,null,null,315,null,0,0,0,315,null,null,2037,0,32,9.6329999999999991,308,0.19600000000000001,0,null,308,null,0,null,308,null,null,2037,168,52,0,220,null,0,0,0,null,220]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$E$21","v":7.2999999999999995E-2},null,null,null,null,null,null,17,null,2038,32,5.42,173,0,0,173,0.3,176,53,226,1.5369999999999999,39,0,0,39,187,null,null,2038,173,53,226,null,0,0,0,null,226,null,null,2038,173,53,5.1999999999999998E-2,0,3.0470000000000002,98,null,null,324,null,0,0,0,324,null,null,2038,0,32,9.9220000000000006,318,0.20200000000000001,0,null,318,null,0,null,318,null,null,2038,173,53,0,226,null,0,0,0,null,226]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G18","v":32},null,null,null,18,null,2039,32,5.5819999999999999,179,0,0,179,0.3,178,53,232,1.583,40,0,0,40,192,null,null,2039,179,53,232,null,0,0,0,null,232,null,null,2039,179,53,5.2999999999999999E-2,0,3.117,100,null,null,332,null,0,0,0,332,null,null,2039,0,32,10.220000000000001,327,0.20799999999999999,0,null,327,null,0,null,327,null,null,2039,179,53,0,232,null,0,0,0,null,232]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$22","v":2.0699999999999998},null,null,null,null,null,null,19,null,2040,32,5.75,184,0,0,184,0.3,179,54,238,1.631,41,0,0,41,197,null,null,2040,184,54,238,null,0,0,0,null,238,null,null,2040,184,54,5.5E-2,0,3.1890000000000001,102,null,null,340,null,0,0,0,340,null,null,2040,0,32,10.526,337,0.214,0,null,337,null,0,null,337,null,null,2040,184,54,0,238,null,0,0,0,null,238]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!L16,0)","v":150},null,null,null,20,null,2041,0,5.9219999999999997,0,0,0,0,0,181,0,0,1.68,0,0,0,0,0,null,null,2041,0,0,0,null,0,0,0,null,0,null,null,2041,0,0,5.6000000000000001E-2,0,3.262,0,null,null,0,null,0,0,0,0,null,null,2041,0,0,10.842000000000001,0,0.22,0,null,0,null,0,null,0,null,null,2041,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2042,{"$f":"ROUND(IF($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$18)^J35,3)","v":6.1},{"$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$11)^J35,3)","v":1.73},{"$f":"ROUND((1-$H$38)*(W35*M35),0)","v":0},0,0,{"$f":"SUM(X35:Z35)","v":0},{"$f":"V35-AA35","v":0},null,null,2042,{"$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,2042,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":5.8000000000000003E-2},{"$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$34)^J35,3)","v":3.3370000000000002},{"$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},{"$f":"AZ35-BD35","v":0},null,null,2042,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":11.167},{"$f":"ROUND(BJ35*BK35,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J35,3)","v":0.22700000000000001},{"$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,2042,0,{"$f":"U35","v":0},{"$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,{"$f":"CA35-CE35","v":0}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$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,2043,0,{"$f":"ROUND($C$17*(1+$C$18)^J36,3)","v":6.2830000000000004},0,0,0,0,0,185,0,0,1.782,0,0,0,0,0,null,null,2043,0,0,0,null,0,0,0,null,0,null,null,2043,0,0,0.06,0,3.4140000000000001,0,null,null,0,null,0,0,0,0,null,null,2043,0,0,11.502000000000001,0,0.23400000000000001,0,null,0,null,0,null,0,null,null,2043,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$25","v":0}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!E59","v":0.21},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":640},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":3800},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":1313},{"$f":"SUM(AB14:AB36)","v":2487},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":3800},null,null,null,{"$f":"SUM(AL14:AL36)","v":678},null,{"$f":"SUM(AN14:AN36)","v":3122},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":5458},null,null,null,{"$f":"SUM(BD14:BD36)","v":738},{"$f":"SUM(BE14:BE36)","v":4720},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":640},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":5762},null,{"$f":"SUM(BR14:BR36)","v":660},null,{"$f":"SUM(BT14:BT36)","v":5102},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":3800},null,null,null,{"$f":"SUM(CE14:CE36)","v":738},null,{"$f":"SUM(CG14:CG36)","v":3062}]
["11) Participant Discount Rate =",null,{"$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$41,V15:V36),0)","v":2008},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":1009},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":998},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":2008},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":678},null,{"$f":"+AH39-AL39","v":1330},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":4360},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":738},{"$f":"AZ39-BD39","v":3622},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":2762},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":660},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":2102},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":2008},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":738},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":1270}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["12) Utility Discount Rate =",null,{"$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":998},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":1330},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":3622},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":2102},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":1270}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":998},{"$f":"N42","v":1.99},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":1.99},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":2.96},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":5.91},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":4.18},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":2.72}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$28","v":2.29E-2},null,"Utility Cost Test",{"$f":"AG41","v":1330},{"$f":"AG42","v":2.96}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":3622},{"$f":"AS42","v":5.91},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$E$29","v":2021},null,"Participant Test",{"$f":"BJ41","v":2102},{"$f":"BJ42","v":4.18},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":1270},{"$f":"BY42","v":2.72},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2021},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,"(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,"(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,"(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":12,"n_rows":52,"n_cols":85,"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$6","v":2021}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2021},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$7","v":6.0030000000000001},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$8","v":0.03},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M19","v":625},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":4800},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$9","v":0.12194000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":5425}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$10","v":0.03},null,null,null,null,null,null,{"$f":"$C$47-$C$45","v":0},null,{"$f":"$C$47","v":2021},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":426},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":3.2789999999999999},{"$f":"ROUND(M14*N14,0)","v":1397},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":1397},{"$f":"ROUND(M14*$C$23,1)","v":4.3},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":636},{"$f":"ROUND(+U14+R14,0)","v":2033},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":0.93},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":313},{"$f":"ROUND($F$11,0)","v":625},{"$f":"ROUND($F$12,0)","v":4800},{"$f":"SUM(X14:Z14)","v":5738},{"$f":"V14-AA14","v":-3705},null,null,{"$f":"$C$47","v":2021},{"$f":"+R14","v":1397},{"$f":"+U14","v":636},{"$f":"+AG14+AF14","v":2033},null,{"$f":"ROUND(Y14,0)","v":625},{"$f":"ROUND(Z14,0)","v":4800},{"$f":"SUM(AJ14:AK14)","v":5425},null,{"$f":"+AH14-AL14","v":-3392},null,null,{"$f":"$C$47","v":2021},{"$f":"AF14","v":1397},{"$f":"+AG14","v":636},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":3.1E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":357},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":2.0699999999999998},{"$f":"ROUND(AV14*M14,0)","v":882},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":3272},null,{"$f":"ROUND($F$13,0)","v":5425},{"$f":"ROUND((F15*F30)-Z14,0)","v":6976},{"$f":"BB14+BC14","v":12401},{"$f":"AZ14-BD14","v":-9129},null,null,{"$f":"$C$47","v":2021},{"$f":"+F12","v":4800},{"$f":"+M14","v":426},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":6.0030000000000001},{"$f":"ROUND(BJ14*BK14,0)","v":2557},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.122},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":1405},null,{"$f":"BI14+BL14+BN14+BO14","v":8762},null,{"$f":"ROUND(F15*F30,0)","v":11776},null,{"$f":"BP14-BR14","v":-3014},null,null,{"$f":"$C$47","v":2021},{"$f":"$R14","v":1397},{"$f":"U14","v":636},{"$f":"AU14","v":357},{"$f":"SUM(BX14:BZ14)","v":2390},null,{"$f":"BB14","v":5425},{"$f":"BC14","v":6976},{"$f":"SUM(CC14:CD14)","v":12401},null,{"$f":"CA14-CE14","v":-10011}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$E$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!K17,0)","v":736},null,null,null,{"$f":"J14+1","v":1},null,{"$f":"L14+1","v":2022},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":426},3.3769999999999998,1439,0,{"$f":"ROUND(M15*P15,0)","v":0},1439,4.3,150,{"$f":"ROUND(S15*T15,0)","v":645},{"$f":"ROUND(+U15+R15,0)","v":2084},0.95799999999999996,322,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},322,1762,null,null,{"$f":"AE14+1","v":2022},1439,645,{"$f":"+AG15+AF15","v":2084},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,2084,null,null,{"$f":"AQ14+1","v":2022},1439,645,3.2000000000000001E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":369},2.1179999999999999,902,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":3355},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},3355,null,null,{"$f":"BH14+1","v":2022},{"$f":"+G12","v":0},426,6.1829999999999998,{"$f":"ROUND(BJ15*BK15,0)","v":2634},0.126,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":1452},null,4086,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":4086},null,null,{"$f":"BW14+1","v":2022},1439,{"$f":"U15","v":645},{"$f":"AU15","v":369},{"$f":"SUM(BX15:BZ15)","v":2453},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":2453}]
[null,null,null,null,null,null,null,null,null,2,null,2023,{"$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$30,0),0)","v":426},3.4790000000000001,1482,0,0,1482,4.3,151,{"$f":"ROUND(S16*T16,0)","v":649},2131,0.98699999999999999,332,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},332,1799,null,null,2023,1482,649,{"$f":"+AG16+AF16","v":2131},null,0,0,0,null,2131,null,null,2023,1482,649,3.3000000000000002E-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$30,0))*AT16,0)","v":380},2.1659999999999999,923,null,null,3434,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,3434,null,null,2023,{"$f":"ROUND(H12,0)","v":0},426,6.3689999999999998,{"$f":"ROUND(BJ16*BK16,0)","v":2713},0.129,{"$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$30,0))*BM16,0)","v":1486},null,4199,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,4199,null,null,2023,1482,649,380,2511,null,0,0,0,null,{"$f":"CA16-CE16","v":2511}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$12","v":3.2789999999999999},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$E$35","v":0},null,null,null,3,null,2024,{"$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$30,0),0)","v":426},3.5830000000000002,1526,0,0,1526,4.3,153,658,2184,1.016,342,0,0,342,1842,null,null,2024,1526,658,2184,null,0,0,0,null,2184,null,null,2024,1526,658,3.4000000000000002E-2,{"$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$30,0))*AT17,0)","v":392},2.2160000000000002,944,null,null,3520,null,0,0,0,3520,null,null,2024,0,426,6.56,2795,0.13300000000000001,{"$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$30,0))*BM17,0)","v":1532},null,4327,null,{"$f":"+BC17","v":0},null,4327,null,null,2024,1526,658,392,2576,null,0,0,0,null,2576]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$13","v":0.03},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$38","v":0},null,null,null,4,null,2025,426,3.6909999999999998,1572,0,0,1572,4.3,155,667,2239,1.0469999999999999,352,0,0,352,1887,null,null,2025,1572,667,2239,null,0,0,0,null,2239,null,null,2025,1572,667,3.5000000000000003E-2,403,2.2669999999999999,966,null,null,3608,null,0,0,0,3608,null,null,2025,0,426,6.7560000000000002,2878,0.13700000000000001,1578,null,4456,null,0,null,4456,null,null,2025,1572,667,403,2642,null,0,0,0,null,2642]
[null,null,null,null,null,null,null,null,null,5,null,2026,426,3.8010000000000002,1619,0,0,1619,4.3,156,671,2290,1.0780000000000001,363,0,0,363,1927,null,null,2026,1619,671,2290,null,0,0,0,null,2290,null,null,2026,1619,671,3.5999999999999997E-2,415,2.319,988,null,null,3693,null,0,0,0,3693,null,null,2026,0,426,6.9589999999999996,2965,0.14099999999999999,1624,null,4589,null,0,null,4589,null,null,2026,1619,671,415,2705,null,0,0,0,null,2705]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$E$14","v":148.47999999999999},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$E$41","v":0},null,null,null,6,null,2027,426,3.915,1668,0,0,1668,4.3,158,679,2347,1.1100000000000001,374,0,0,374,1973,null,null,2027,1668,679,2347,null,0,0,0,null,2347,null,null,2027,1668,679,3.6999999999999998E-2,426,2.3730000000000002,1011,null,null,3784,null,0,0,0,3784,null,null,2027,0,426,7.1680000000000001,3054,0.14599999999999999,1682,null,4736,null,0,null,4736,null,null,2027,1668,679,426,2773,null,0,0,0,null,2773]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$44","v":0},null,null,null,7,null,2028,426,4.0330000000000004,1718,0,0,1718,4.3,159,684,2402,1.1439999999999999,385,0,0,385,2017,null,null,2028,1718,684,2402,null,0,0,0,null,2402,null,null,2028,1718,684,3.7999999999999999E-2,438,2.427,1034,null,null,3874,null,0,0,0,3874,null,null,2028,0,426,7.383,3145,0.15,1728,null,4873,null,0,null,4873,null,null,2028,1718,684,438,2840,null,0,0,0,null,2840]
[null,null,null,null,null,null,null,null,null,8,null,2029,426,4.1539999999999999,1770,0,0,1770,4.3,161,692,2462,1.1779999999999999,396,0,0,396,2066,null,null,2029,1770,692,2462,null,0,0,0,null,2462,null,null,2029,1770,692,0.04,461,2.4830000000000001,1058,null,null,3981,null,0,0,0,3981,null,null,2029,0,426,7.6040000000000001,3239,0.154,1774,null,5013,null,0,null,5013,null,null,2029,1770,692,461,2923,null,0,0,0,null,2923]
["5) Peak Reduction Factor = ",null,{"$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,2030,426,4.2779999999999996,1822,0,0,1822,4.3,162,697,2519,1.2130000000000001,408,0,0,408,2111,null,null,2030,1822,697,2519,null,0,0,0,null,2519,null,null,2030,1822,697,4.1000000000000002E-2,472,2.54,1082,null,null,4073,null,0,0,0,4073,null,null,2030,0,426,7.8330000000000002,3337,0.159,1832,null,5169,null,0,null,5169,null,null,2030,1822,697,472,2991,null,0,0,0,null,2991]
[null,null,null,null,null,null,null,null,null,10,null,2031,426,4.407,1877,0,0,1877,4.3,164,705,2582,1.25,421,0,0,421,2161,null,null,2031,1877,705,2582,null,0,0,0,null,2582,null,null,2031,1877,705,4.2000000000000003E-2,484,2.5990000000000002,1107,null,null,4173,null,0,0,0,4173,null,null,2031,0,426,8.0679999999999996,3437,0.16400000000000001,1889,null,5326,null,0,null,5326,null,null,2031,1877,705,484,3066,null,0,0,0,null,3066]
["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":26.625},null,null,null,11,null,2032,426,4.5389999999999997,1934,0,0,1934,4.3,166,714,2648,1.2869999999999999,433,0,0,433,2215,null,null,2032,1934,714,2648,null,0,0,0,null,2648,null,null,2032,1934,714,4.2999999999999997E-2,495,2.6579999999999999,1132,null,null,4275,null,0,0,0,4275,null,null,2032,0,426,8.31,3540,0.16900000000000001,1947,null,5487,null,0,null,5487,null,null,2032,1934,714,495,3143,null,0,0,0,null,3143]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$18","v":0},null,null,null,null,null,null,12,null,2033,426,4.6749999999999998,1992,0,0,1992,4.3,167,718,2710,1.3260000000000001,446,0,0,446,2264,null,null,2033,1992,718,2710,null,0,0,0,null,2710,null,null,2033,1992,718,4.3999999999999997E-2,507,2.7189999999999999,1158,null,null,4375,null,0,0,0,4375,null,null,2033,0,426,8.5589999999999993,3646,0.17399999999999999,2004,null,5650,null,0,null,5650,null,null,2033,1992,718,507,3217,null,0,0,0,null,3217]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H17","v":720},null,null,null,13,null,2034,426,4.8150000000000004,2051,0,0,2051,4.3,169,727,2778,1.3660000000000001,460,0,0,460,2318,null,null,2034,2051,727,2778,null,0,0,0,null,2778,null,null,2034,2051,727,4.5999999999999999E-2,530,2.782,1185,null,null,4493,null,0,0,0,4493,null,null,2034,0,426,8.8160000000000007,3756,0.17899999999999999,2062,null,5818,null,0,null,5818,null,null,2034,2051,727,530,3308,null,0,0,0,null,3308]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$19","v":2.8910000000000002E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2035,426,4.96,2113,0,0,2113,4.3,171,735,2848,1.407,474,0,0,474,2374,null,null,2035,2113,735,2848,null,0,0,0,null,2848,null,null,2035,2113,735,4.7E-2,541,2.8460000000000001,1212,null,null,4601,null,0,0,0,4601,null,null,2035,0,426,9.08,3868,0.184,2120,null,5988,null,0,null,5988,null,null,2035,2113,735,541,3389,null,0,0,0,null,3389]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$20","v":0.03},null,null,null,null,null,null,15,null,2036,426,5.109,2176,0,0,2176,4.3,172,740,2916,1.4490000000000001,488,0,0,488,2428,null,null,2036,2176,740,2916,null,0,0,0,null,2916,null,null,2036,2176,740,4.9000000000000002E-2,564,2.911,1240,null,null,4720,null,0,0,0,4720,null,null,2036,0,426,9.3520000000000003,3984,0.19,2189,null,6173,null,0,null,6173,null,null,2036,2176,740,564,3480,null,0,0,0,null,3480]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C17,0)","v":16},null,null,null,16,null,2037,426,5.2619999999999996,2242,0,0,2242,4.3,174,748,2990,1.492,502,0,0,502,2488,null,null,2037,2242,748,2990,null,0,0,0,null,2990,null,null,2037,2242,748,0.05,576,2.9780000000000002,1269,null,null,4835,null,0,0,0,4835,null,null,2037,0,426,9.6329999999999991,4104,0.19600000000000001,2258,null,6362,null,0,null,6362,null,null,2037,2242,748,576,3566,null,0,0,0,null,3566]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$E$21","v":7.2999999999999995E-2},null,null,null,null,null,null,17,null,2038,426,5.42,2309,0,0,2309,4.3,176,757,3066,1.5369999999999999,517,0,0,517,2549,null,null,2038,2309,757,3066,null,0,0,0,null,3066,null,null,2038,2309,757,5.1999999999999998E-2,599,3.0470000000000002,1298,null,null,4963,null,0,0,0,4963,null,null,2038,0,426,9.9220000000000006,4227,0.20200000000000001,2327,null,6554,null,0,null,6554,null,null,2038,2309,757,599,3665,null,0,0,0,null,3665]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G19","v":426},null,null,null,18,null,2039,426,5.5819999999999999,2378,0,0,2378,4.3,178,765,3143,1.583,533,0,0,533,2610,null,null,2039,2378,765,3143,null,0,0,0,null,3143,null,null,2039,2378,765,5.2999999999999999E-2,611,3.117,1328,null,null,5082,null,0,0,0,5082,null,null,2039,0,426,10.220000000000001,4354,0.20799999999999999,2396,null,6750,null,0,null,6750,null,null,2039,2378,765,611,3754,null,0,0,0,null,3754]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$22","v":2.0699999999999998},null,null,null,null,null,null,19,null,2040,426,5.75,2450,0,0,2450,4.3,179,770,3220,1.631,549,0,0,549,2671,null,null,2040,2450,770,3220,null,0,0,0,null,3220,null,null,2040,2450,770,5.5E-2,634,3.1890000000000001,1359,null,null,5213,null,0,0,0,5213,null,null,2040,0,426,10.526,4484,0.214,2465,null,6949,null,0,null,6949,null,null,2040,2450,770,634,3854,null,0,0,0,null,3854]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!L17,0)","v":300},null,null,null,20,null,2041,0,5.9219999999999997,0,0,0,0,0,181,0,0,1.68,0,0,0,0,0,null,null,2041,0,0,0,null,0,0,0,null,0,null,null,2041,0,0,5.6000000000000001E-2,0,3.262,0,null,null,0,null,0,0,0,0,null,null,2041,0,0,10.842000000000001,0,0.22,0,null,0,null,0,null,0,null,null,2041,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2042,{"$f":"ROUND(IF($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$18)^J35,3)","v":6.1},{"$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$11)^J35,3)","v":1.73},{"$f":"ROUND((1-$H$38)*(W35*M35),0)","v":0},0,0,{"$f":"SUM(X35:Z35)","v":0},{"$f":"V35-AA35","v":0},null,null,2042,{"$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,2042,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":5.8000000000000003E-2},{"$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$34)^J35,3)","v":3.3370000000000002},{"$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},{"$f":"AZ35-BD35","v":0},null,null,2042,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":11.167},{"$f":"ROUND(BJ35*BK35,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J35,3)","v":0.22700000000000001},{"$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,2042,0,{"$f":"U35","v":0},{"$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,{"$f":"CA35-CE35","v":0}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$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,2043,0,6.2830000000000004,0,0,0,0,0,185,0,0,1.782,0,0,0,0,0,null,null,2043,0,0,0,null,0,0,0,null,0,null,null,2043,0,0,0.06,0,3.4140000000000001,0,null,null,0,null,0,0,0,0,null,null,2043,0,0,11.502000000000001,0,0.23400000000000001,0,null,0,null,0,null,0,null,null,2043,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$25","v":0}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!E59","v":0.21},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":8520},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":51592},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":13835},{"$f":"SUM(AB14:AB36)","v":37757},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":51592},null,null,null,{"$f":"SUM(AL14:AL36)","v":5425},null,{"$f":"SUM(AN14:AN36)","v":46167},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":83324},null,null,null,{"$f":"SUM(BD14:BD36)","v":12401},{"$f":"SUM(BE14:BE36)","v":70923},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":8520},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":111267},null,{"$f":"SUM(BR14:BR36)","v":11776},null,{"$f":"SUM(BT14:BT36)","v":99491},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":61246},null,null,null,{"$f":"SUM(CE14:CE36)","v":12401},null,{"$f":"SUM(CG14:CG36)","v":48845}]
["11) Participant Discount Rate =",null,{"$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$41,V15:V36),0)","v":27274},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":9816},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":17458},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":27274},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":5425},null,{"$f":"+AH39-AL39","v":21849},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":66537},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":12401},{"$f":"AZ39-BD39","v":54136},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":49384},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":11776},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":37608},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":32310},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":12401},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":19909}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["12) Utility Discount Rate =",null,{"$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":17458},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":21849},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":54136},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":37608},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":19909}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":17458},{"$f":"N42","v":2.78},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":2.78},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":5.03},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":5.37},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":4.1900000000000004},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":2.61}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$28","v":2.29E-2},null,"Utility Cost Test",{"$f":"AG41","v":21849},{"$f":"AG42","v":5.03}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":54136},{"$f":"AS42","v":5.37},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$E$29","v":2021},null,"Participant Test",{"$f":"BJ41","v":37608},{"$f":"BJ42","v":4.1900000000000004},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":19909},{"$f":"BY42","v":2.61},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2021},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,"(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,"(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,"(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":13,"n_rows":52,"n_cols":85,"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$6","v":2021}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2021},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$7","v":6.0030000000000001},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$8","v":0.03},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M20","v":1553},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":11944},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$9","v":0.12194000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":13497}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$10","v":0.03},null,null,null,null,null,null,{"$f":"$C$47-$C$45","v":0},null,{"$f":"$C$47","v":2021},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":1991},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":3.2789999999999999},{"$f":"ROUND(M14*N14,0)","v":6528},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":6528},{"$f":"ROUND(M14*$C$23,1)","v":19.899999999999999},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":2945},{"$f":"ROUND(+U14+R14,0)","v":9473},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":0.93},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":1463},{"$f":"ROUND($F$11,0)","v":1553},{"$f":"ROUND($F$12,0)","v":11944},{"$f":"SUM(X14:Z14)","v":14960},{"$f":"V14-AA14","v":-5487},null,null,{"$f":"$C$47","v":2021},{"$f":"+R14","v":6528},{"$f":"+U14","v":2945},{"$f":"+AG14+AF14","v":9473},null,{"$f":"ROUND(Y14,0)","v":1553},{"$f":"ROUND(Z14,0)","v":11944},{"$f":"SUM(AJ14:AK14)","v":13497},null,{"$f":"+AH14-AL14","v":-4024},null,null,{"$f":"$C$47","v":2021},{"$f":"AF14","v":6528},{"$f":"+AG14","v":2945},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":3.1E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":2.0699999999999998},{"$f":"ROUND(AV14*M14,0)","v":4121},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":13594},null,{"$f":"ROUND($F$13,0)","v":13497},{"$f":"ROUND((F15*F30)-Z14,0)","v":3056},{"$f":"BB14+BC14","v":16553},{"$f":"AZ14-BD14","v":-2959},null,null,{"$f":"$C$47","v":2021},{"$f":"+F12","v":11944},{"$f":"+M14","v":1991},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":6.0030000000000001},{"$f":"ROUND(BJ14*BK14,0)","v":11952},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.122},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":23896},null,{"$f":"ROUND(F15*F30,0)","v":15000},null,{"$f":"BP14-BR14","v":8896},null,null,{"$f":"$C$47","v":2021},{"$f":"$R14","v":6528},{"$f":"U14","v":2945},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":9473},null,{"$f":"BB14","v":13497},{"$f":"BC14","v":3056},{"$f":"SUM(CC14:CD14)","v":16553},null,{"$f":"CA14-CE14","v":-7080}]
["   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,{"$f":"L14+1","v":2022},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":1991},3.3769999999999998,{"$f":"ROUND(M15*N15,0)","v":6724},0,{"$f":"ROUND(M15*P15,0)","v":0},{"$f":"O15+Q15","v":6724},{"$f":"ROUND(M15*$C$23,1)","v":19.899999999999999},{"$f":"ROUND($C$20*(1+$C$21)^J15,0)","v":150},{"$f":"ROUND(S15*T15,0)","v":2985},{"$f":"ROUND(+U15+R15,0)","v":9709},0.95799999999999996,1507,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},1507,8202,null,null,{"$f":"AE14+1","v":2022},6724,2985,{"$f":"+AG15+AF15","v":9709},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,9709,null,null,{"$f":"AQ14+1","v":2022},6724,2985,3.2000000000000001E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},2.1179999999999999,4217,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":13926},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},13926,null,null,{"$f":"BH14+1","v":2022},{"$f":"+G12","v":0},1991,6.1829999999999998,{"$f":"ROUND(BJ15*BK15,0)","v":12310},0.126,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,12310,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":12310},null,null,{"$f":"BW14+1","v":2022},6724,{"$f":"U15","v":2985},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":9709},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":9709}]
[null,null,null,null,null,null,null,null,null,2,null,2023,{"$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$30,0),0)","v":1991},3.4790000000000001,6927,0,0,6927,19.899999999999999,151,{"$f":"ROUND(S16*T16,0)","v":3005},9932,0.98699999999999999,1552,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},1552,8380,null,null,2023,6927,3005,{"$f":"+AG16+AF16","v":9932},null,0,0,0,null,9932,null,null,2023,6927,3005,3.3000000000000002E-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$30,0))*AT16,0)","v":0},2.1659999999999999,4313,null,null,14245,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,14245,null,null,2023,{"$f":"ROUND(H12,0)","v":0},1991,6.3689999999999998,{"$f":"ROUND(BJ16*BK16,0)","v":12681},0.129,{"$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$30,0))*BM16,0)","v":0},null,12681,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,12681,null,null,2023,6927,3005,0,9932,null,0,0,{"$f":"SUM(CC16:CD16)","v":0},null,9932]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$12","v":3.2789999999999999},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$E$35","v":0},null,null,null,3,null,2024,{"$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$30,0),0)","v":1991},3.5830000000000002,7134,0,0,7134,19.899999999999999,153,3045,10179,1.016,1598,0,0,1598,8581,null,null,2024,7134,3045,10179,null,0,0,0,null,10179,null,null,2024,7134,3045,3.4000000000000002E-2,{"$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$30,0))*AT17,0)","v":0},2.2160000000000002,4412,null,null,14591,null,0,0,0,14591,null,null,2024,0,1991,6.56,13061,0.13300000000000001,{"$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$30,0))*BM17,0)","v":0},null,13061,null,{"$f":"+BC17","v":0},null,13061,null,null,2024,7134,3045,0,10179,null,0,0,{"$f":"SUM(CC17:CD17)","v":0},null,10179]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$13","v":0.03},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$38","v":0},null,null,null,4,null,2025,1991,3.6909999999999998,7349,0,0,7349,19.899999999999999,155,3085,10434,1.0469999999999999,1647,0,0,1647,8787,null,null,2025,7349,3085,10434,null,0,0,0,null,10434,null,null,2025,7349,3085,3.5000000000000003E-2,0,2.2669999999999999,4514,null,null,14948,null,0,0,0,14948,null,null,2025,0,1991,6.7560000000000002,13451,0.13700000000000001,0,null,13451,null,0,null,13451,null,null,2025,7349,3085,0,10434,null,0,0,0,null,10434]
[null,null,null,null,null,null,null,null,null,5,null,2026,1991,3.8010000000000002,7568,0,0,7568,19.899999999999999,156,3104,10672,1.0780000000000001,1696,0,0,1696,8976,null,null,2026,7568,3104,10672,null,0,0,0,null,10672,null,null,2026,7568,3104,3.5999999999999997E-2,0,2.319,4617,null,null,15289,null,0,0,0,15289,null,null,2026,0,1991,6.9589999999999996,13855,0.14099999999999999,0,null,13855,null,0,null,13855,null,null,2026,7568,3104,0,10672,null,0,0,0,null,10672]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$E$14","v":148.47999999999999},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$E$41","v":0},null,null,null,6,null,2027,1991,3.915,7795,0,0,7795,19.899999999999999,158,3144,10939,1.1100000000000001,1746,0,0,1746,9193,null,null,2027,7795,3144,10939,null,0,0,0,null,10939,null,null,2027,7795,3144,3.6999999999999998E-2,0,2.3730000000000002,4725,null,null,15664,null,0,0,0,15664,null,null,2027,0,1991,7.1680000000000001,14271,0.14599999999999999,0,null,14271,null,0,null,14271,null,null,2027,7795,3144,0,10939,null,0,0,0,null,10939]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$44","v":0},null,null,null,7,null,2028,1991,4.0330000000000004,8030,0,0,8030,19.899999999999999,159,3164,11194,1.1439999999999999,1799,0,0,1799,9395,null,null,2028,8030,3164,11194,null,0,0,0,null,11194,null,null,2028,8030,3164,3.7999999999999999E-2,0,2.427,4832,null,null,16026,null,0,0,0,16026,null,null,2028,0,1991,7.383,14700,0.15,0,null,14700,null,0,null,14700,null,null,2028,8030,3164,0,11194,null,0,0,0,null,11194]
[null,null,null,null,null,null,null,null,null,8,null,2029,1991,4.1539999999999999,8271,0,0,8271,19.899999999999999,161,3204,11475,1.1779999999999999,1853,0,0,1853,9622,null,null,2029,8271,3204,11475,null,0,0,0,null,11475,null,null,2029,8271,3204,0.04,0,2.4830000000000001,4944,null,null,16419,null,0,0,0,16419,null,null,2029,0,1991,7.6040000000000001,15140,0.154,0,null,15140,null,0,null,15140,null,null,2029,8271,3204,0,11475,null,0,0,0,null,{"$f":"CA22-CE22","v":11475}]
["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":20},null,null,null,9,null,2030,1991,4.2779999999999996,8517,0,0,8517,19.899999999999999,162,3224,11741,1.2130000000000001,1908,0,0,1908,9833,null,null,2030,8517,3224,11741,null,0,0,0,null,11741,null,null,2030,8517,3224,4.1000000000000002E-2,0,2.54,5057,null,null,16798,null,0,0,0,16798,null,null,2030,0,1991,7.8330000000000002,15596,0.159,0,null,15596,null,0,null,15596,null,null,2030,8517,3224,0,11741,null,0,0,0,null,{"$f":"CA23-CE23","v":11741}]
[null,null,null,null,null,null,null,null,null,10,null,2031,1991,4.407,8774,0,0,8774,19.899999999999999,164,3264,12038,1.25,1966,0,0,1966,10072,null,null,2031,8774,3264,12038,null,0,0,0,null,12038,null,null,2031,8774,3264,4.2000000000000003E-2,0,2.5990000000000002,5175,null,null,17213,null,0,0,0,17213,null,null,2031,0,1991,8.0679999999999996,16063,0.16400000000000001,0,null,16063,null,0,null,16063,null,null,2031,8774,3264,0,12038,null,0,0,0,null,12038]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"+ROUND(F32/F30,3)","v":1991},null,null,null,11,null,2032,1991,4.5389999999999997,9037,0,0,9037,19.899999999999999,166,3303,12340,1.2869999999999999,2024,0,0,2024,10316,null,null,2032,9037,3303,12340,null,0,0,0,null,12340,null,null,2032,9037,3303,4.2999999999999997E-2,0,2.6579999999999999,5292,null,null,17632,null,0,0,0,17632,null,null,2032,0,1991,8.31,16545,0.16900000000000001,0,null,16545,null,0,null,16545,null,null,2032,9037,3303,0,12340,null,0,0,0,null,12340]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$18","v":0},null,null,null,null,null,null,12,null,2033,1991,4.6749999999999998,9308,0,0,9308,19.899999999999999,167,3323,12631,1.3260000000000001,2086,0,0,2086,10545,null,null,2033,9308,3323,12631,null,0,0,0,null,12631,null,null,2033,9308,3323,4.3999999999999997E-2,0,2.7189999999999999,5414,null,null,18045,null,0,0,0,18045,null,null,2033,0,1991,8.5589999999999993,17041,0.17399999999999999,0,null,17041,null,0,null,17041,null,null,2033,9308,3323,0,12631,null,0,0,0,null,12631]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H18","v":0},null,null,null,13,null,2034,1991,4.8150000000000004,9587,0,0,9587,19.899999999999999,169,3363,12950,1.3660000000000001,2149,0,0,2149,10801,null,null,2034,9587,3363,12950,null,0,0,0,null,12950,null,null,2034,9587,3363,4.5999999999999999E-2,0,2.782,5539,null,null,18489,null,0,0,0,18489,null,null,2034,0,1991,8.8160000000000007,17553,0.17899999999999999,0,null,17553,null,0,null,17553,null,null,2034,9587,3363,0,12950,null,0,0,0,null,12950]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$19","v":2.8910000000000002E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2035,1991,4.96,9875,0,0,9875,19.899999999999999,171,3403,13278,1.407,2213,0,0,2213,11065,null,null,2035,9875,3403,13278,null,0,0,0,null,13278,null,null,2035,9875,3403,4.7E-2,0,2.8460000000000001,5666,null,null,18944,null,0,0,0,18944,null,null,2035,0,1991,9.08,18078,0.184,0,null,18078,null,0,null,18078,null,null,2035,9875,3403,0,13278,null,0,0,0,null,13278]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$20","v":0.03},null,null,null,null,null,null,15,null,2036,1991,5.109,10172,0,0,10172,19.899999999999999,172,3423,13595,1.4490000000000001,2279,0,0,2279,11316,null,null,2036,10172,3423,13595,null,0,0,0,null,13595,null,null,2036,10172,3423,4.9000000000000002E-2,0,2.911,5796,null,null,19391,null,0,0,0,19391,null,null,2036,0,1991,9.3520000000000003,18620,0.19,0,null,18620,null,0,null,18620,null,null,2036,10172,3423,0,13595,null,0,0,0,null,13595]
[null,null,null,null,"23) Number of Participants =",{"$f":"'Database Inputs'!C18","v":1},null,null,null,16,null,2037,1991,5.2619999999999996,10477,0,0,10477,19.899999999999999,174,3463,13940,1.492,2347,0,0,2347,11593,null,null,2037,10477,3463,13940,null,0,0,0,null,13940,null,null,2037,10477,3463,0.05,0,2.9780000000000002,5929,null,null,19869,null,0,0,0,19869,null,null,2037,0,1991,9.6329999999999991,19179,0.19600000000000001,0,null,19179,null,0,null,19179,null,null,2037,10477,3463,0,13940,null,0,0,0,null,13940]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$E$21","v":7.2999999999999995E-2},null,null,null,null,null,null,17,null,2038,1991,5.42,10791,0,0,10791,19.899999999999999,176,3502,14293,1.5369999999999999,2418,0,0,2418,11875,null,null,2038,10791,3502,14293,null,0,0,0,null,14293,null,null,2038,10791,3502,5.1999999999999998E-2,0,3.0470000000000002,6067,null,null,20360,null,0,0,0,20360,null,null,2038,0,1991,9.9220000000000006,19755,0.20200000000000001,0,null,19755,null,0,null,19755,null,null,2038,10791,3502,0,14293,null,0,0,0,null,14293]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G20","v":1991},null,null,null,18,null,2039,1991,5.5819999999999999,11114,0,0,11114,19.899999999999999,178,3542,14656,1.583,2490,0,0,2490,12166,null,null,2039,11114,3542,14656,null,0,0,0,null,14656,null,null,2039,11114,3542,5.2999999999999999E-2,0,3.117,6206,null,null,20862,null,0,0,0,20862,null,null,2039,0,1991,10.220000000000001,20348,0.20799999999999999,0,null,20348,null,0,null,20348,null,null,2039,11114,3542,0,14656,null,0,0,0,null,14656]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$22","v":2.0699999999999998},null,null,null,null,null,null,19,null,2040,1991,5.75,11448,0,0,11448,19.899999999999999,179,3562,15010,1.631,2565,0,0,2565,12445,null,null,2040,11448,3562,15010,null,0,0,0,null,15010,null,null,2040,11448,3562,5.5E-2,0,3.1890000000000001,6349,null,null,21359,null,0,0,0,21359,null,null,2040,0,1991,10.526,20957,0.214,0,null,20957,null,0,null,20957,null,null,2040,11448,3562,0,15010,null,0,0,0,null,15010]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"'Database Inputs'!L18","v":3000},null,null,null,20,null,2041,0,5.9219999999999997,0,0,0,0,0,181,0,0,1.68,0,0,0,0,0,null,null,2041,0,0,0,null,0,0,0,null,0,null,null,2041,0,0,5.6000000000000001E-2,0,3.262,0,null,null,0,null,0,0,0,0,null,null,2041,0,0,10.842000000000001,0,0.22,0,null,0,null,0,null,0,null,null,2041,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2042,{"$f":"ROUND(IF($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$18)^J35,3)","v":6.1},{"$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$11)^J35,3)","v":1.73},{"$f":"ROUND((1-$H$38)*(W35*M35),0)","v":0},0,0,{"$f":"SUM(X35:Z35)","v":0},{"$f":"V35-AA35","v":0},null,null,2042,{"$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,2042,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":5.8000000000000003E-2},{"$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$34)^J35,3)","v":3.3370000000000002},{"$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},{"$f":"AZ35-BD35","v":0},null,null,2042,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":11.167},{"$f":"ROUND(BJ35*BK35,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J35,3)","v":0.22700000000000001},{"$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,2042,0,{"$f":"U35","v":0},{"$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,{"$f":"CA35-CE35","v":0}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$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,2043,0,6.2830000000000004,0,0,0,0,0,185,0,0,1.782,0,0,0,0,0,null,null,2043,0,0,0,null,0,0,0,null,0,null,null,2043,0,0,0.06,0,3.4140000000000001,0,null,null,0,null,0,0,0,0,null,null,2043,0,0,11.502000000000001,0,0.23400000000000001,0,null,0,null,0,null,0,null,null,2043,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$25","v":0}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!E59","v":0.21},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":39820},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":240479},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":52803},{"$f":"SUM(AB14:AB36)","v":187676},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":240479},null,null,null,{"$f":"SUM(AL14:AL36)","v":13497},null,{"$f":"SUM(AN14:AN36)","v":226982},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":343664},null,null,null,{"$f":"SUM(BD14:BD36)","v":16553},{"$f":"SUM(BE14:BE36)","v":327111},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":39820},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":333100},null,{"$f":"SUM(BR14:BR36)","v":15000},null,{"$f":"SUM(BT14:BT36)","v":318100},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":240479},null,null,null,{"$f":"SUM(CE14:CE36)","v":16553},null,{"$f":"SUM(CG14:CG36)","v":223926}]
["11) Participant Discount Rate =",null,{"$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$41,V15:V36),0)","v":127122},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":34021},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":93101},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":127122},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":13497},null,{"$f":"+AH39-AL39","v":113625},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":274571},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":16553},{"$f":"AZ39-BD39","v":258018},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":146444},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":15000},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":131444},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":127122},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":16553},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":110569}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["12) Utility Discount Rate =",null,{"$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":93101},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":113625},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":258018},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":131444},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":110569}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":93101},{"$f":"N42","v":3.74},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":3.74},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":9.42},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":16.59},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":9.76},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":7.68}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$28","v":2.29E-2},null,"Utility Cost Test",{"$f":"AG41","v":113625},{"$f":"AG42","v":9.42}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":258018},{"$f":"AS42","v":16.59},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$E$29","v":2021},null,"Participant Test",{"$f":"BJ41","v":131444},{"$f":"BJ42","v":9.76},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":110569},{"$f":"BY42","v":7.68},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2021},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,"(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,"(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,"(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":14,"n_rows":52,"n_cols":85,"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$6","v":2021}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2021},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$7","v":6.9090000000000007},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":0.03},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M25","v":0},null,null,null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"+'Total Program Inputs'!I25","v":0},null,null,null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$9","v":0.12648000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":0}]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$10","v":0.03},null,null,null,null,null,null,{"$f":"$C$47-$C$45","v":0},null,{"$f":"$C$47","v":2021},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":3.2789999999999999},{"$f":"ROUND(M14*N14,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":0},{"$f":"ROUND(M14*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":148},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":1.8360000000000001},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":0},{"$f":"ROUND($F$11,0)","v":0},{"$f":"ROUND($F$12,0)","v":0},{"$f":"SUM(X14:Z14)","v":0},{"$f":"V14-AA14","v":0},null,null,{"$f":"$C$47","v":2021},{"$f":"+R14","v":0},{"$f":"+U14","v":0},{"$f":"+AG14+AF14","v":0},null,{"$f":"ROUND(Y14,0)","v":0},{"$f":"ROUND(Z14,0)","v":0},{"$f":"SUM(AJ14:AK14)","v":0},null,{"$f":"+AH14-AL14","v":0},null,null,{"$f":"$C$47","v":2021},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":3.1E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":2.0699999999999998},{"$f":"ROUND(AV14*M14,0)","v":0},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":0},null,{"$f":"ROUND($F$13,0)","v":0},{"$f":"ROUND((F15*F30)-Z14,0)","v":0},{"$f":"BB14+BC14","v":0},{"$f":"AZ14-BD14","v":0},null,null,{"$f":"$C$47","v":2021},{"$f":"+F12","v":0},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":6.9089999999999998},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.126},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":0},null,{"$f":"ROUND(F15*F30,0)","v":0},null,{"$f":"BP14-BR14","v":0},null,null,{"$f":"$C$47","v":2021},{"$f":"$R14","v":0},{"$f":"U14","v":0},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":0},null,{"$f":"BB14","v":0},{"$f":"BC14","v":0},{"$f":"SUM(CC14:CD14)","v":0},null,{"$f":"CA14-CE14","v":0}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$D$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!K14,0)","v":0},null,null,null,{"$f":"J14+1","v":1},null,{"$f":"L14+1","v":2022},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":0},3.3769999999999998,0,0,{"$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$11)^J15,3)","v":1.891},0,{"$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":2022},0,0,{"$f":"+AG15+AF15","v":0},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,0,null,null,{"$f":"AQ14+1","v":2022},0,0,3.2000000000000001E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},2.1179999999999999,0,null,null,{"$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,{"$f":"BH14+1","v":2022},{"$f":"+G12","v":0},0,7.1159999999999997,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.13,{"$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,{"$f":"BW14+1","v":2022},0,{"$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,{"$f":"CA15-CE15","v":0}]
[null,null,null,null,null,null,null,null,null,2,null,2023,{"$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$30,0),0)","v":0},3.4790000000000001,0,0,0,0,0,151,{"$f":"ROUND(S16*T16,0)","v":0},0,1.948,{"$f":"ROUND((1-$H$38)*(W16*M16),0)","v":0},{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},0,0,null,null,2023,0,0,{"$f":"+AG16+AF16","v":0},null,0,0,0,null,0,null,null,2023,0,0,3.3000000000000002E-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$30,0))*AT16,0)","v":0},2.1659999999999999,0,null,null,0,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,0,null,null,2023,{"$f":"ROUND(H12,0)","v":0},0,7.33,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.13400000000000001,{"$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$30,0)","v":0},null,0,null,null,2023,0,0,0,0,null,0,0,0,null,{"$f":"CA16-CE16","v":0}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":3.2789999999999999},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",0,null,null,null,3,null,2024,{"$f":"ROUND(IF($C$47+$F$23>L17,$F$25*$F$30,0)+IF($C$48+$G$23>L17,$G$25*$G$30,0)+IF($C$49+$H$23>L17,$H$25*$H$30,0),0)","v":0},3.5830000000000002,0,0,0,0,0,153,0,0,2.0059999999999998,0,0,0,0,0,null,null,2024,0,0,0,null,0,0,0,null,0,null,null,2024,0,0,3.4000000000000002E-2,{"$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$30,0))*AT17,0)","v":0},2.2160000000000002,0,null,null,0,null,0,0,0,0,null,null,2024,0,0,7.55,0,0.13800000000000001,{"$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,2024,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":0.03},null,"          Escalation Rate =",0,null,null,null,4,null,2025,0,3.6909999999999998,0,0,0,0,0,155,0,0,2.0659999999999998,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.5000000000000003E-2,0,2.2669999999999999,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,7.7759999999999998,0,0.14199999999999999,0,null,0,null,0,null,0,null,null,2025,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,5,null,2026,0,3.8010000000000002,0,0,0,0,0,156,0,0,2.1280000000000001,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.5999999999999997E-2,0,2.319,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,8.0090000000000003,0,0.14699999999999999,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":148.47999999999999},null,"19) Participant Non-Energy Savings (Annual $/Part) =",0,null,null,null,6,null,2027,0,3.915,0,0,0,0,0,158,0,0,2.1920000000000002,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.6999999999999998E-2,0,2.3730000000000002,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,8.25,0,0.151,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$15","v":0.01},null,"          Escalation Rate =",0,null,null,null,7,null,2028,0,4.0330000000000004,0,0,0,0,0,159,0,0,2.258,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.7999999999999999E-2,0,2.427,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,8.4969999999999999,0,0.156,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,8,null,2029,0,4.1539999999999999,0,0,0,0,0,161,0,0,2.3260000000000001,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,0.04,0,2.4830000000000001,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,8.7520000000000007,0,0.16,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["5) Peak Reduction Factor = ",null,{"$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,2030,0,4.2779999999999996,0,0,0,0,0,162,0,0,2.3959999999999999,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,4.1000000000000002E-2,0,2.54,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,9.0150000000000006,0,0.16500000000000001,0,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,10,null,2031,0,4.407,0,0,0,0,0,164,0,0,2.4670000000000001,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,4.2000000000000003E-2,0,2.5990000000000002,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,9.2850000000000001,0,0.17,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0]
["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":{"$error":"#DIV/0!"}},null,null,null,11,null,2032,0,4.5389999999999997,0,0,0,0,0,166,0,0,2.5409999999999999,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,4.2999999999999997E-2,0,2.6579999999999999,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,9.5640000000000001,0,0.17499999999999999,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,12,null,2033,0,4.6749999999999998,0,0,0,0,0,167,0,0,2.6179999999999999,0,0,0,0,0,null,null,2033,0,0,0,null,0,0,0,null,0,null,null,2033,0,0,4.3999999999999997E-2,0,2.7189999999999999,0,null,null,0,null,0,0,0,0,null,null,2033,0,0,9.8510000000000009,0,0.18,0,null,0,null,0,null,0,null,null,2033,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",0,null,null,null,13,null,2034,0,4.8150000000000004,0,0,0,0,0,169,0,0,2.6960000000000002,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.5999999999999999E-2,0,2.782,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,10.146000000000001,0,0.186,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":2.8910000000000002E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2035,0,4.96,0,0,0,0,0,171,0,0,2.7770000000000001,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.7E-2,0,2.8460000000000001,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,10.45,0,0.191,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":0.03},null,null,null,null,null,null,15,null,2036,0,5.109,0,0,0,0,0,172,0,0,2.86,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.9000000000000002E-2,0,2.911,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,10.763999999999999,0,0.19700000000000001,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C14,0)","v":0},null,null,null,16,null,2037,0,5.2619999999999996,0,0,0,0,0,174,0,0,2.9460000000000002,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,0.05,0,2.9780000000000002,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,11.087,0,0.20300000000000001,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":7.2999999999999995E-2},null,null,null,null,null,null,17,null,2038,0,5.42,0,0,0,0,0,176,0,0,3.0350000000000001,0,0,0,0,0,null,null,2038,0,0,0,null,0,0,0,null,0,null,null,2038,0,0,5.1999999999999998E-2,0,3.0470000000000002,0,null,null,0,null,0,0,0,0,null,null,2038,0,0,11.42,0,0.20899999999999999,0,null,0,null,0,null,0,null,null,2038,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G25","v":0},null,null,null,18,null,2039,0,5.5819999999999999,0,0,0,0,0,178,0,0,3.1259999999999999,0,0,0,0,0,null,null,2039,0,0,0,null,0,0,0,null,0,null,null,2039,0,0,5.2999999999999999E-2,0,3.117,0,null,null,0,null,0,0,0,0,null,null,2039,0,0,11.762,0,0.215,0,null,0,null,0,null,0,null,null,2039,0,0,0,0,null,0,0,0,null,0]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":2.0699999999999998},null,null,null,null,null,null,19,null,2040,0,5.75,0,0,0,0,0,179,0,0,3.2189999999999999,0,0,0,0,0,null,null,2040,0,0,0,null,0,0,0,null,0,null,null,2040,0,0,5.5E-2,0,3.1890000000000001,0,null,null,0,null,0,0,0,0,null,null,2040,0,0,12.115,0,0.222,0,null,0,null,0,null,0,null,null,2040,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!L14,0)","v":0},null,null,null,20,null,2041,0,5.9219999999999997,0,0,0,0,0,181,0,0,3.3159999999999998,0,0,0,0,0,null,null,2041,0,0,0,null,0,0,0,null,0,null,null,2041,0,0,5.6000000000000001E-2,0,3.262,0,null,null,0,null,0,0,0,0,null,null,2041,0,0,12.478,0,0.22800000000000001,0,null,0,null,0,null,0,null,null,2041,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2042,{"$f":"ROUND(IF($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$18)^J35,3)","v":6.1},{"$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$11)^J35,3)","v":3.4159999999999999},{"$f":"ROUND((1-$H$38)*(W35*M35),0)","v":0},0,0,{"$f":"SUM(X35:Z35)","v":0},{"$f":"V35-AA35","v":0},null,null,2042,{"$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,2042,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":5.8000000000000003E-2},{"$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$34)^J35,3)","v":3.3370000000000002},{"$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},{"$f":"AZ35-BD35","v":0},null,null,2042,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":12.853},{"$f":"ROUND(BJ35*BK35,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J35,3)","v":0.23499999999999999},{"$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,2042,0,{"$f":"U35","v":0},{"$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,{"$f":"CA35-CE35","v":0}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$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,2043,0,6.2830000000000004,0,0,0,0,0,185,0,0,3.5179999999999998,0,0,0,0,0,null,null,2043,0,0,0,null,0,0,0,null,0,null,null,2043,0,0,0.06,0,3.4140000000000001,0,null,null,0,null,0,0,0,0,null,null,2043,0,0,13.238,0,0.24199999999999999,0,null,0,null,0,null,0,null,null,2043,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$25","v":0}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$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,{"$f":"SUM(AA14:AA36)","v":0},{"$f":"SUM(AB14:AB36)","v":0},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":0},null,null,null,{"$f":"SUM(AL14:AL36)","v":0},null,{"$f":"SUM(AN14:AN36)","v":0},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":0},null,null,null,{"$f":"SUM(BD14:BD36)","v":0},{"$f":"SUM(BE14:BE36)","v":0},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":0},null,{"$f":"SUM(BR14:BR36)","v":0},null,{"$f":"SUM(BT14:BT36)","v":0},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":0},null,null,null,{"$f":"SUM(CE14:CE36)","v":0},null,{"$f":"SUM(CG14:CG36)","v":0}]
["11) Participant Discount Rate =",null,{"$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$41,AA15:AA36),0)","v":0},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":0},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":0},null,{"$f":"+AH39-AL39","v":0},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$43,BD15:BD36),0)","v":0},{"$f":"AZ39-BD39","v":0},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":0},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":0},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":0},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":0},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["12) Utility Discount Rate =",null,{"$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":0},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":0},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":0}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":0},{"$f":"N42","v":{"$error":"#DIV/0!"}},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":{"$error":"#DIV/0!"}}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":2.29E-2},null,"Utility Cost Test",{"$f":"AG41","v":0},{"$f":"AG42","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":0},{"$f":"AS42","v":{"$error":"#DIV/0!"}},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2021},null,"Participant Test",{"$f":"BJ41","v":0},{"$f":"BJ42","v":{"$error":"#DIV/0!"}},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"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",{"$f":"BY41","v":0},{"$f":"BY42","v":{"$error":"#DIV/0!"}},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2021},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,"(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,"(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,"(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)"]