{"text_format":"1","workbook":"xlsx","n_sheets":14,"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"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1062,"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"]
["2023 ACTUAL"]
[]
["Incentive Year:",null,2023]
[]
[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,98,null,506,null,14700,null,{"$f":"+ROUND(I11/$I$27,4)","v":0.14660000000000001},null,{"$f":"+ROUND(K11*$E$32,0)+1","v":2725},null,{"$f":"+I11+M11","v":17425},null,150,null,{"$f":"ROUND(+G11/E11,1)","v":5.2}]
["High Efficiency Furnace - 95%+ (replacement)",null,null,null,224,null,4099,null,67200,null,{"$f":"+ROUND(I12/$I$27,4)","v":0.67020000000000002},null,{"$f":"+ROUND(K12*$E$32,0)","v":12454},null,{"$f":"+I12+M12","v":79654},null,300,null,{"$f":"ROUND(+G12/E12,1)","v":18.3}]
["Programmable Thermostats - Tier 1",null,null,null,73,null,168,null,1095,null,{"$f":"+ROUND(I13/$I$27,4)","v":1.09E-2},null,{"$f":"+ROUND(K13*$E$32,0)","v":203},null,{"$f":"+I13+M13","v":1298},null,15,null,2.2999999999999998]
["Programmable Thermostats - Tier 2",null,null,null,192,null,1197,null,11516,null,{"$f":"+ROUND(I14/$I$27,4)","v":0.1149},null,{"$f":"+ROUND(K14*$E$32,0)","v":2135},null,{"$f":"+I14+M14","v":13651},null,60,null,{"$f":"ROUND(+G14/E14,1)","v":6.2}]
["Total Residential",null,null,null,{"$f":"SUM(E11:E14)","v":587},null,{"$f":"SUM(G11:G14)","v":5970},null,{"$f":"SUM(I11:I14)","v":94511},null,{"$f":"SUM(K11:K14)","v":0.94259999999999999},null,{"$f":"SUM(M11:M14)","v":17517},null,{"$f":"SUM(O11:O14)","v":112028}]
[]
["Commmercial & Industrial"]
["High Efficiency Furnace - 95%+ (new)",null,null,null,5,null,36,null,750,null,{"$f":"+ROUND(I18/$I$27,4)","v":7.4999999999999997E-3},null,{"$f":"+ROUNDDOWN(K18*$E$32,0)","v":139},null,{"$f":"+I18+M18","v":889},null,150,null,{"$f":"ROUND(+G18/E18,1)","v":7.2}]
["High Efficiency Furnace - 95%+ (replacement)",null,null,null,12,null,298,null,3600,null,{"$f":"+ROUND(I19/$I$27,4)","v":3.5900000000000001E-2},null,{"$f":"+ROUND(K19*$E$32,0)","v":667},null,{"$f":"+I19+M19","v":4267},null,300,null,{"$f":"ROUND(+G19/E19,1)","v":24.8}]
["Custom",null,null,null,1,null,234,null,1403,null,1.4E-2,null,{"$f":"+ROUND(K20*$E$32,0)","v":260},null,{"$f":"+I20+M20","v":1663},null,{"$f":"+I20","v":1403},null,{"$f":"ROUND(+G20/E20,1)","v":234}]
["Total Commercial and Industrial",null,null,null,{"$f":"SUM(E18:E20)","v":18},null,{"$f":"SUM(G18:G20)","v":568},null,{"$f":"SUM(I18:I20)","v":5753},null,{"$f":"SUM(K18:K20)","v":5.74E-2},null,{"$f":"SUM(M18:M20)","v":1066},null,{"$f":"SUM(O18:O20)","v":6819}]
[]
["  Subtotal",null,null,null,{"$f":"+E21+E15","v":605},null,{"$f":"+G21+G15","v":6538},null,{"$f":"+I21+I15","v":100264},null,{"$f":"+K21+K15","v":1},null,{"$f":"+M21+M15","v":18583},null,{"$f":"+O21+O15","v":118847}]
[]
["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,{"$f":"+E25+E23","v":605},null,{"$f":"+G25+G23","v":6538},null,{"$f":"+I25+I23","v":100264},null,{"$f":"+K25+K23","v":1},null,{"$f":"+M25+M23","v":18583},null,{"$f":"+O25+O23","v":118847}]
[]
[]
["1/  Administration expense allocated on incentive and program costs. "]
[]
["Admin costs",null,null,null,{"$f":"5535+13048","v":18583}]

{"sheet":"Database Inputs","index":1,"n_rows":19,"n_cols":22,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
["South Dakota Natural Gas DSM Programs"]
["Technical Assumptions"]
[null,null,null,null,null,null,null,null,"Cost Assumptions"]
[]
[null,null,null,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",{"$f":"+'Total Program Inputs'!C6","v":2023},"Life","Efficiency","Efficiency","/ part","/ Part","Std Equip","Eff Equip","Cost","/ Part","Costs","Costs","Cost","Technical Notes","Participation Notes","Incentives","Incentives","Incentives"]
["Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1","Year 2","Year 3"]
["Furnace Tier 2 - 95%+ AFUE - New","Res",{"$f":"+'Total Program Inputs'!E11","v":98},20,90,95,{"$f":"+'Total Program Inputs'!S11","v":5.2},0,1380,2000,165,150,{"$f":"+'Res .95+% Res Furnace - NEW'!$F$11","v":2725},0,{"$f":"+'Total Program Inputs'!M11","v":2725},"75,000 btuh Average","Past program History",{"$f":"ROUND(L10*C10,0)","v":14700},{"$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":224},20,80,95,{"$f":"+'Total Program Inputs'!S12","v":18.3},720,880,2000,736,300,{"$f":"+'Res .95+% Res Furnace - Replace'!$F$11","v":12454},0,{"$f":"+'Total Program Inputs'!M12","v":12454},"75,000 btuh Average","Past program History",{"$f":"ROUND(L11*C11,0)","v":67200},{"$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":73},10,"NA","NA",{"$f":"+'Total Program Inputs'!S13","v":2.2999999999999998},0,"NA","NA",30,15,{"$f":"'Programmable Tstats - Tier 1'!$F$11","v":203},0,{"$f":"+'Total Program Inputs'!M13","v":203},"1 showerhead, 1kitchen, 2 faucet","assume 50% app rate",{"$f":"ROUND(L12*C12,0)","v":1095},{"$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":192},10,"NA","NA",{"$f":"+'Total Program Inputs'!S14","v":6.2},41,null,null,154.70000000000002,60,null,null,{"$f":"+'Total Program Inputs'!M14","v":2135},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"]
["Commercial"]
["Furnace Tier 2 - 95%+ AFUE - New","Comm",{"$f":"+'Total Program Inputs'!E18","v":5},20,90,95,{"$f":"+'Total Program Inputs'!S18","v":7.2},0,880,2000,165,150,{"$f":"+'Comm 95+% Furnace - NEW'!$F$11","v":139},0,{"$f":"+'Total Program Inputs'!M18","v":139},"75,000 btuh Average","Market Information",{"$f":"ROUND(L15*C15,0)","v":750},{"$f":"ROUND(#REF!*L15,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(L15*#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":12},20,80,95,{"$f":"+'Total Program Inputs'!S19","v":24.8},720,880,2000,736,300,{"$f":"+'Comm 95+% Furnace - Replace'!$F$11","v":667},0,{"$f":"+'Total Program Inputs'!M19","v":667},"75,000 btuh Average","Market Information",{"$f":"ROUND(L16*C16,0)","v":3600},{"$f":"ROUND(#REF!*L16,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(L16*#REF!,0)","v":{"$error":"#REF!"}},null,"Updated incremental costs to the 2020 MN TRM, used the costs of Residental furnaces for commercial due to rebate amount at 120,000 dkt or less (essentially residential)"]
["Custom Efficiency","Comm",{"$f":"+'Total Program Inputs'!E20","v":1},20,"NA","NA",{"$f":"+'Total Program Inputs'!S20","v":234},0,"NA","NA",7750,3000,{"$f":"+'Comm Custom'!F11","v":260},0,{"$f":"+'Total Program Inputs'!M20","v":260},null,null,{"$f":"ROUND(L17*C17,0)","v":3000},{"$f":"ROUND(#REF!*L17,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(L17*#REF!,0)","v":{"$error":"#REF!"}}]
["Totals",{"$f":"SUM(C18:C18)","v":605},{"$f":"SUM(C10:C17)","v":605},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."]
["2024 Input Data Summary"]
["South Dakota Natural Gas Conservation Model"]
[]
[]
["Input No.","Input Data Description","Information Source ","SD Res.","SD Comm."]
[1,"Retail Rate ($/dk)","Projected average 2024 Cost of Gas plus authorized Distribution Delivery Charge.",{"$f":"+'Gas Costs'!C11","v":6.9020000000000001},{"$f":"+'Gas Costs'!E11","v":5.9959999999999996}]
[null,"Escalation Rate",null,0.03,0.03]
[2,"Non-Gas Fuel Retail ($/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)",{"$f":"+'Gas Costs'!G41","v":0.13067999999999999},{"$f":"+'Gas Costs'!G54","v":0.12684000000000001}]
[null,"Escalation Rate",null,0.03,0.03]
[null,"Non-Gas Fuel Units (ie. kWh, Gallons, etc)",null,"Kwh","Kwh"]
[3,"Commodity Cost ($/dk)","Estimated gas costs using projected 2024 winter gas costs February 2024 pipeline commodity ",{"$f":"+'Gas Costs'!C20","v":2.7890000000000001},{"$f":"+D12","v":2.7890000000000001}]
[null,"Escalation Rate",null,0.03,0.03]
[4,"Demand Cost ($/dk/Yr)","Annual cost of firm capacity on  pipeline",{"$f":"+'Gas Costs'!C25","v":162.85},{"$f":"+D14","v":162.85}]
[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)",{"$f":"+'Gas Costs'!B56","v":2.2839999999999999E-2},{"$f":"+D19","v":2.2839999999999999E-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,{"$f":"+D26","v":0.1032}]
[12,"Utility Discount Rate","Montana-Dakota's authorized average cost of capital ",7.2160000000000002E-2,7.2160000000000002E-2]
[13,"Societal Discount Rate","Equal to the 30 year T-Bill rate average for Twelve Months Ending December 31, 2023",{"$f":"'T bill'!B72/100","v":2.3099999999999999E-2},{"$f":"D28","v":2.3099999999999999E-2}]
[14,"General Input Data Year =","Year data was input",{"$f":"+'Total Program Inputs'!C6","v":2023},{"$f":"+D29","v":2023}]
[15,"Project Analysis Year","Year(s) program will be implemented",{"$f":"'Total Program Inputs'!C6","v":2023},{"$f":"+D30","v":2023}]
[null,null,null,{"$f":"D30+1","v":2024},{"$f":"+D31","v":2024}]
[null,null,null,2025,{"$f":"+D32","v":2025}]
[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":59,"n_cols":8,"rows_kept":59,"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 - 2024"]
[]
[]
[null,null,"South Dakota"]
[null,null,"Residential",null,"Firm General"]
["Retail Rate"]
["Average cost of gas   1/",null,5.0659999999999998,null,{"$f":"+C9","v":5.0659999999999998}]
["Margin",null,1.8360000000000001,null,0.93,"2/"]
["Total Retail Rate",null,{"$f":"SUM(C9:C10)","v":6.9020000000000001},null,{"$f":"SUM(E9:E10)","v":5.9959999999999996}]
[]
[]
["Gas Commodity",null,19297203]
["Non-gas commodity",null,650224]
["  Total",null,{"$f":"SUM(C14:C15)","v":19947427}]
[]
["Dk deliveries",null,7224711]
[]
[null,null,{"$f":"ROUND(+C16/C18/0.99,3)","v":2.7890000000000001},"per dk adj. for losses"]
[]
["Demand Cost (Avoided Capacity) ($/dk/yr)"]
["Total Demand Charges (February 2024 PGA)",null,16053787]
[" Capacity requirements  3/",null,98579]
["Demand Costs",null,{"$f":"+ROUND(C23/C24,2)","v":162.85}]
[]
[]
["1/  Based on February 2024 PGA adjusted to reflect the projected annual 2024 gas commodity cost."]
["2/  Meters rated < 500 cubic feet."]
["3/  FT-1, FT-1 negotiated contract and T-FTG-1 capacity."]
[]
[]
["Electric - Black Hills Power"]
["Residential"]
["Base Rate","2020-01-01",12,null,12,null,0,"4/"]
["Energy Charge"]
["   All Kwh",null,12000,null,8.8270000000000001E-2,null,{"$f":"C37*E37","v":1059.24}]
["Cost Adjustment",null,12000,null,4.2410000000000003E-2,null,{"$f":"C38*E38","v":508.92}]
["   Total Bill ",null,null,null,null,null,{"$f":"SUM(G35:G38)","v":1568.16}]
[]
["   Average Realization",null,null,null,null,null,{"$f":"ROUND(G39/C37,5)","v":0.13067999999999999}]
[]
["Commercial (Small general service)"]
["Base Rate",null,12,null,15,null,0,"4/"]
["Energy Charge"]
["   First 3000 Kwh",null,3000,null,7.6999999999999999E-2,null,{"$f":"C46*E46","v":231}]
["   Over 3,000 Kwh",null,69000,null,6.0260000000000001E-2,null,{"$f":"C47*E47","v":4157.9400000000005}]
["Cost Adjustment",null,{"$f":"SUM(C46:C47)","v":72000},null,4.4310000000000002E-2,null,{"$f":"C48*E48","v":3190.32}]
["Demand Charge"]
["   First 50 KW",null,50,null,8,null,{"$f":"C50*E50","v":400}]
["   Over 50 KW",null,150,null,7.69,null,{"$f":"C51*E51","v":1153.5}]
["   Total Bill ",null,null,null,null,null,{"$f":"SUM(G44:G51)","v":9132.76}]
[]
["   Average Realization",null,null,null,null,null,{"$f":"ROUND(G52/C48,5)","v":0.12684000000000001}]
[]
["Fuel Cost:",2.2839999999999999E-2,"BHE Section No. 3C, 16th Revised Sheet No. 12"]
[]
["4/  Base charge not included for conservation calculations as it has no relation to savings"]
["     on consumption."]

{"sheet":"T bill","index":4,"n_rows":72,"n_cols":2,"rows_kept":72,"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]
[2022,2.02]
[2023,5.07]
[]
["30 Year Average",{"$f":"ROUND(AVERAGE(B41:B70),2)","v":2.31}]

{"sheet":"Summary of Ratios","index":5,"n_rows":16,"n_cols":7,"rows_kept":16,"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,{"$f":"'Total Program'!G42","v":1.5},{"$f":"'Total Program'!G43","v":2.97},{"$f":"'Total Program'!G44","v":3.42},{"$f":"'Total Program'!G45","v":3.5776657942367498},{"$f":"'Total Program'!G46","v":1.66}]
[]
["Furnace (95+%) - New","Residential",{"$f":"'Res .95+% Res Furnace - NEW'!G42","v":1.07},{"$f":"'Res .95+% Res Furnace - NEW'!G43","v":1.71},{"$f":"'Res .95+% Res Furnace - NEW'!G44","v":3.48},{"$f":"'Res .95+% Res Furnace - NEW'!G45","v":3.34},{"$f":"'Res .95+% Res Furnace - NEW'!G46","v":1.58}]
["Furnace (95+%) - Replacement","Residential",{"$f":"'Res .95+% Res Furnace - Replace'!G42","v":1.48},{"$f":"'Res .95+% Res Furnace - Replace'!G43","v":3.02},{"$f":"'Res .95+% Res Furnace - Replace'!G44","v":3.48},{"$f":"'Res .95+% Res Furnace - Replace'!G45","v":3.78},{"$f":"'Res .95+% Res Furnace - Replace'!G46","v":1.67}]
[{"$f":"'Database Inputs'!A12","v":"Programmable Thermostats - Tier 1"},"Residential",{"$f":"'Programmable Tstats - Tier 1'!G42","v":1.82},{"$f":"+'Programmable Tstats - Tier 1'!AG42","v":4.6900000000000004},{"$f":"'Programmable Tstats - Tier 1'!G44","v":4.5599999999999996},{"$f":"'Programmable Tstats - Tier 1'!G45","v":4.46},{"$f":"'Programmable Tstats - Tier 1'!G46","v":2.54}]
[{"$f":"'Database Inputs'!A13","v":"Programmable Thermostats - Tier 2"},"Residential",{"$f":"'Programmable Tstats - Tier 2'!G42","v":1.53},{"$f":"'Programmable Tstats - Tier 2'!G43","v":3.16},{"$f":"'Programmable Tstats - Tier 2'!G44","v":2.5},{"$f":"'Programmable Tstats - Tier 2'!G45","v":2.72},{"$f":"'Programmable Tstats - Tier 2'!G46","v":1.41}]
["Furnace (95+%) - New","Commercial",{"$f":"'Comm 95+% Furnace - NEW'!G42","v":1.74},{"$f":"'Comm 95+% Furnace - NEW'!G43","v":2.46},{"$f":"'Comm 95+% Furnace - NEW'!G44","v":4.96},{"$f":"'Comm 95+% Furnace - NEW'!G45","v":3.85},{"$f":"'Comm 95+% Furnace - NEW'!G46","v":2.27}]
["Furnace (95+%) - Replacement","Commercial",{"$f":"'Comm 95+% Furnace - Replace'!G42","v":2.39},{"$f":"'Comm 95+% Furnace - Replace'!G43","v":4.1100000000000003},{"$f":"'Comm 95+% Furnace - Replace'!G44","v":4.55},{"$f":"'Comm 95+% Furnace - Replace'!G45","v":4.08},{"$f":"'Comm 95+% Furnace - Replace'!G46","v":2.16}]
["Custom Efficiency","Commercial",{"$f":"+'Comm Custom'!G42","v":3.35},{"$f":"+'Comm Custom'!G43","v":8.2100000000000009},{"$f":"+'Comm Custom'!G44","v":3.78},{"$f":"+'Comm Custom'!G45","v":2.2200000000000002},{"$f":"+'Comm Custom'!G46","v":1.71}]

{"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":2023}]
[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,{"$f":"+'Total Program Inputs'!C6","v":2023},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Dmd","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/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/",{"$f":"+'Res .95+% Res Furnace - NEW'!F11+'Res .95+% Res Furnace - Replace'!F11+'Programmable Tstats - Tier 1'!F11+'Programmable Tstats - Tier 2'!F11+'Comm 95+% Furnace - NEW'!F11+'Comm 95+% Furnace - Replace'!F11+'Comm Custom'!F11","v":18583},null,null,null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction"," '/ Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/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 =",{"$f":"+'Res .95+% Res Furnace - NEW'!F12+'Res .95+% Res Furnace - Replace'!F12+'Programmable Tstats - Tier 1'!F12+'Programmable Tstats - Tier 2'!F12+'Comm 95+% Furnace - NEW'!F12+'Comm 95+% Furnace - Replace'!F12+'Comm Custom'!F12","v":100264},null,null,null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,null,null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":118847}]
["    Escalation Rate =",null,null,null,null,null,null,null,null,{"$f":"$C$47-$C$45","v":0},null,{"$f":"$C$47","v":2023},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M14+'Res .95+% Res Furnace - Replace'!M14+'Programmable Tstats - Tier 1'!M14+'Programmable Tstats - Tier 2'!M14+'Comm 95+% Furnace - NEW'!M14+'Comm 95+% Furnace - Replace'!M14+'Comm Custom'!M14,0)","v":6538},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O14+'Res .95+% Res Furnace - Replace'!O14+'Programmable Tstats - Tier 1'!O14+'Programmable Tstats - Tier 2'!O14+'Comm 95+% Furnace - NEW'!O14+'Comm 95+% Furnace - Replace'!O14+'Comm Custom'!O14,0)","v":18234},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q14+'Res .95+% Res Furnace - Replace'!Q14+'Programmable Tstats - Tier 1'!Q14+'Programmable Tstats - Tier 2'!Q14+'Comm 95+% Furnace - NEW'!Q14+'Comm 95+% Furnace - Replace'!Q14+'Comm Custom'!Q14,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R14+'Res .95+% Res Furnace - Replace'!R14+'Programmable Tstats - Tier 1'!R14+'Programmable Tstats - Tier 2'!R14+'Comm 95+% Furnace - NEW'!R14+'Comm 95+% Furnace - Replace'!R14+'Comm Custom'!R14,0)","v":18234},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S14+'Res .95+% Res Furnace - Replace'!S14+'Programmable Tstats - Tier 1'!S14+'Programmable Tstats - Tier 2'!S14+'Comm 95+% Furnace - NEW'!S14+'Comm 95+% Furnace - Replace'!S14+'Comm Custom'!S14,0)","v":66},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U14+'Res .95+% Res Furnace - Replace'!U14+'Programmable Tstats - Tier 1'!U14+'Programmable Tstats - Tier 2'!U14+'Comm 95+% Furnace - NEW'!U14+'Comm 95+% Furnace - Replace'!U14+'Comm Custom'!U14,0)","v":10676},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V14+'Res .95+% Res Furnace - Replace'!V14+'Programmable Tstats - Tier 1'!V14+'Programmable Tstats - Tier 2'!V14+'Comm 95+% Furnace - NEW'!V14+'Comm 95+% Furnace - Replace'!V14+'Comm Custom'!V14,0)","v":28910},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X14+'Res .95+% Res Furnace - Replace'!X14+'Programmable Tstats - Tier 1'!X14+'Programmable Tstats - Tier 2'!X14+'Comm 95+% Furnace - NEW'!X14+'Comm 95+% Furnace - Replace'!X14+'Comm Custom'!X14,0)","v":9076},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y14+'Res .95+% Res Furnace - Replace'!Y14+'Programmable Tstats - Tier 1'!Y14+'Programmable Tstats - Tier 2'!Y14+'Comm 95+% Furnace - NEW'!Y14+'Comm 95+% Furnace - Replace'!Y14+'Comm Custom'!Y14,0)","v":18583},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z14+'Res .95+% Res Furnace - Replace'!Z14+'Programmable Tstats - Tier 1'!Z14+'Programmable Tstats - Tier 2'!Z14+'Comm 95+% Furnace - NEW'!Z14+'Comm 95+% Furnace - Replace'!Z14+'Comm Custom'!Z14,0)","v":100264},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA14+'Res .95+% Res Furnace - Replace'!AA14+'Programmable Tstats - Tier 1'!AA14+'Programmable Tstats - Tier 2'!AA14+'Comm 95+% Furnace - NEW'!AA14+'Comm 95+% Furnace - Replace'!AA14+'Comm Custom'!AA14,0)","v":127923},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB14+'Res .95+% Res Furnace - Replace'!AB14+'Programmable Tstats - Tier 1'!AB14+'Programmable Tstats - Tier 2'!AB14+'Comm 95+% Furnace - NEW'!AB14+'Comm 95+% Furnace - Replace'!AB14+'Comm Custom'!AB14,0)","v":-99013},null,null,{"$f":"$C$47","v":2023},{"$f":"+R14","v":18234},{"$f":"+U14","v":10676},{"$f":"+AG14+AF14","v":28910},null,{"$f":"ROUND(Y14,0)","v":18583},{"$f":"ROUND(Z14,0)","v":100264},{"$f":"SUM(AJ14:AK14)","v":118847},null,{"$f":"+AH14-AL14","v":-89937},null,null,{"$f":"$C$47","v":2023},{"$f":"AF14","v":18234},{"$f":"+AG14","v":10676},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU14+'Res .95+% Res Furnace - Replace'!AU14+'Programmable Tstats - Tier 1'!AU14+'Programmable Tstats - Tier 2'!AU14+'Comm 95+% Furnace - NEW'!AU14+'Comm 95+% Furnace - Replace'!AU14+'Comm Custom'!AU14,0)","v":4445},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW14+'Res .95+% Res Furnace - Replace'!AW14+'Programmable Tstats - Tier 1'!AW14+'Programmable Tstats - Tier 2'!AW14+'Comm 95+% Furnace - NEW'!AW14+'Comm 95+% Furnace - Replace'!AW14+'Comm Custom'!AW14,0)","v":13534},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":46889},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB14+'Res .95+% Res Furnace - Replace'!BB14+'Programmable Tstats - Tier 1'!BB14+'Programmable Tstats - Tier 2'!BB14+'Comm 95+% Furnace - NEW'!BB14+'Comm 95+% Furnace - Replace'!BB14+'Comm Custom'!BB14,0)","v":118847},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC14+'Res .95+% Res Furnace - Replace'!BC14+'Programmable Tstats - Tier 1'!BC14+'Programmable Tstats - Tier 2'!BC14+'Comm 95+% Furnace - NEW'!BC14+'Comm 95+% Furnace - Replace'!BC14+'Comm Custom'!BC14,0)","v":130127},{"$f":"BB14+BC14","v":248974},{"$f":"AZ14-BD14","v":-202085},null,null,{"$f":"$C$47","v":2023},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI14+'Res .95+% Res Furnace - Replace'!BI14+'Programmable Tstats - Tier 1'!BI14+'Programmable Tstats - Tier 2'!BI14+'Comm 95+% Furnace - NEW'!BI14+'Comm 95+% Furnace - Replace'!BI14+'Comm Custom'!BI14,0)","v":100264},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ14+'Res .95+% Res Furnace - Replace'!BJ14+'Programmable Tstats - Tier 1'!BJ14+'Programmable Tstats - Tier 2'!BJ14+'Comm 95+% Furnace - NEW'!BJ14+'Comm 95+% Furnace - Replace'!BJ14+'Comm Custom'!BJ14,0)","v":6538},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL14+'Res .95+% Res Furnace - Replace'!BL14+'Programmable Tstats - Tier 1'!BL14+'Programmable Tstats - Tier 2'!BL14+'Comm 95+% Furnace - NEW'!BL14+'Comm 95+% Furnace - Replace'!BL14+'Comm Custom'!BL14,0)","v":44611},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN14+'Res .95+% Res Furnace - Replace'!BN14+'Programmable Tstats - Tier 1'!BN14+'Programmable Tstats - Tier 2'!BN14+'Comm 95+% Furnace - NEW'!BN14+'Comm 95+% Furnace - Replace'!BN14+'Comm Custom'!BN14,0)","v":23256},null,{"$f":"BI14+BL14+BN14+BO14","v":168131},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR14+'Res .95+% Res Furnace - Replace'!BR14+'Programmable Tstats - Tier 1'!BR14+'Programmable Tstats - Tier 2'!BR14+'Comm 95+% Furnace - NEW'!BR14+'Comm 95+% Furnace - Replace'!BR14+'Comm Custom'!BR14,0)","v":230391},null,{"$f":"BP14-BR14","v":-62260},null,null,{"$f":"$C$47","v":2023},{"$f":"$R14","v":18234},{"$f":"U14","v":10676},{"$f":"AU14","v":4445},{"$f":"SUM(BX14:BZ14)","v":33355},null,{"$f":"BB14","v":118847},{"$f":"BC14","v":130127},{"$f":"SUM(CC14:CD14)","v":248974},null,{"$f":"CA14-CE14","v":-215619}]
["   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,{"$f":"L14+1","v":2024},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M15+'Res .95+% Res Furnace - Replace'!M15+'Programmable Tstats - Tier 1'!M15+'Programmable Tstats - Tier 2'!M15+'Comm 95+% Furnace - NEW'!M15+'Comm 95+% Furnace - Replace'!M15+'Comm Custom'!M15,0)","v":6538},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O15+'Res .95+% Res Furnace - Replace'!O15+'Programmable Tstats - Tier 1'!O15+'Programmable Tstats - Tier 2'!O15+'Comm 95+% Furnace - NEW'!O15+'Comm 95+% Furnace - Replace'!O15+'Comm Custom'!O15,0)","v":18783},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q15+'Res .95+% Res Furnace - Replace'!Q15+'Programmable Tstats - Tier 1'!Q15+'Programmable Tstats - Tier 2'!Q15+'Comm 95+% Furnace - NEW'!Q15+'Comm 95+% Furnace - Replace'!Q15+'Comm Custom'!Q15,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R15+'Res .95+% Res Furnace - Replace'!R15+'Programmable Tstats - Tier 1'!R15+'Programmable Tstats - Tier 2'!R15+'Comm 95+% Furnace - NEW'!R15+'Comm 95+% Furnace - Replace'!R15+'Comm Custom'!R15,0)","v":18783},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S15+'Res .95+% Res Furnace - Replace'!S15+'Programmable Tstats - Tier 1'!S15+'Programmable Tstats - Tier 2'!S15+'Comm 95+% Furnace - NEW'!S15+'Comm 95+% Furnace - Replace'!S15+'Comm Custom'!S15,0)","v":66},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U15+'Res .95+% Res Furnace - Replace'!U15+'Programmable Tstats - Tier 1'!U15+'Programmable Tstats - Tier 2'!U15+'Comm 95+% Furnace - NEW'!U15+'Comm 95+% Furnace - Replace'!U15+'Comm Custom'!U15,0)","v":10742},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V15+'Res .95+% Res Furnace - Replace'!V15+'Programmable Tstats - Tier 1'!V15+'Programmable Tstats - Tier 2'!V15+'Comm 95+% Furnace - NEW'!V15+'Comm 95+% Furnace - Replace'!V15+'Comm Custom'!V15,0)","v":29525},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X15+'Res .95+% Res Furnace - Replace'!X15+'Programmable Tstats - Tier 1'!X15+'Programmable Tstats - Tier 2'!X15+'Comm 95+% Furnace - NEW'!X15+'Comm 95+% Furnace - Replace'!X15+'Comm Custom'!X15,0)","v":9348},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y15+'Res .95+% Res Furnace - Replace'!Y15+'Programmable Tstats - Tier 1'!Y15+'Programmable Tstats - Tier 2'!Y15+'Comm 95+% Furnace - NEW'!Y15+'Comm 95+% Furnace - Replace'!Y15+'Comm Custom'!Y15,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z15+'Res .95+% Res Furnace - Replace'!Z15+'Programmable Tstats - Tier 1'!Z15+'Programmable Tstats - Tier 2'!Z15+'Comm 95+% Furnace - NEW'!Z15+'Comm 95+% Furnace - Replace'!Z15+'Comm Custom'!Z15,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA15+'Res .95+% Res Furnace - Replace'!AA15+'Programmable Tstats - Tier 1'!AA15+'Programmable Tstats - Tier 2'!AA15+'Comm 95+% Furnace - NEW'!AA15+'Comm 95+% Furnace - Replace'!AA15+'Comm Custom'!AA15,0)","v":9348},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB15+'Res .95+% Res Furnace - Replace'!AB15+'Programmable Tstats - Tier 1'!AB15+'Programmable Tstats - Tier 2'!AB15+'Comm 95+% Furnace - NEW'!AB15+'Comm 95+% Furnace - Replace'!AB15+'Comm Custom'!AB15,0)","v":20177},null,null,{"$f":"AE14+1","v":2024},18783,10742,{"$f":"+AG15+AF15","v":29525},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,{"$f":"+AH15-AL15","v":29525},null,null,{"$f":"AQ14+1","v":2024},18783,10742,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU15+'Res .95+% Res Furnace - Replace'!AU15+'Programmable Tstats - Tier 1'!AU15+'Programmable Tstats - Tier 2'!AU15+'Comm 95+% Furnace - NEW'!AU15+'Comm 95+% Furnace - Replace'!AU15+'Comm Custom'!AU15,0)","v":4445},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW15+'Res .95+% Res Furnace - Replace'!AW15+'Programmable Tstats - Tier 1'!AW15+'Programmable Tstats - Tier 2'!AW15+'Comm 95+% Furnace - NEW'!AW15+'Comm 95+% Furnace - Replace'!AW15+'Comm Custom'!AW15,0)","v":13848},null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":47818},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB15+'Res .95+% Res Furnace - Replace'!BB15+'Programmable Tstats - Tier 1'!BB15+'Programmable Tstats - Tier 2'!BB15+'Comm 95+% Furnace - NEW'!BB15+'Comm 95+% Furnace - Replace'!BB15+'Comm Custom'!BB15,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC15+'Res .95+% Res Furnace - Replace'!BC15+'Programmable Tstats - Tier 1'!BC15+'Programmable Tstats - Tier 2'!BC15+'Comm 95+% Furnace - NEW'!BC15+'Comm 95+% Furnace - Replace'!BC15+'Comm Custom'!BC15,0)","v":0},{"$f":"BB15+BC15","v":0},47818,null,null,{"$f":"BH14+1","v":2024},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI15+'Res .95+% Res Furnace - Replace'!BI15+'Programmable Tstats - Tier 1'!BI15+'Programmable Tstats - Tier 2'!BI15+'Comm 95+% Furnace - NEW'!BI15+'Comm 95+% Furnace - Replace'!BI15+'Comm Custom'!BI15,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ15+'Res .95+% Res Furnace - Replace'!BJ15+'Programmable Tstats - Tier 1'!BJ15+'Programmable Tstats - Tier 2'!BJ15+'Comm 95+% Furnace - NEW'!BJ15+'Comm 95+% Furnace - Replace'!BJ15+'Comm Custom'!BJ15,0)","v":6538},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL15+'Res .95+% Res Furnace - Replace'!BL15+'Programmable Tstats - Tier 1'!BL15+'Programmable Tstats - Tier 2'!BL15+'Comm 95+% Furnace - NEW'!BL15+'Comm 95+% Furnace - Replace'!BL15+'Comm Custom'!BL15,0)","v":45947},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN15+'Res .95+% Res Furnace - Replace'!BN15+'Programmable Tstats - Tier 1'!BN15+'Programmable Tstats - Tier 2'!BN15+'Comm 95+% Furnace - NEW'!BN15+'Comm 95+% Furnace - Replace'!BN15+'Comm Custom'!BN15,0)","v":23968},null,69915,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR15+'Res .95+% Res Furnace - Replace'!BR15+'Programmable Tstats - Tier 1'!BR15+'Programmable Tstats - Tier 2'!BR15+'Comm 95+% Furnace - NEW'!BR15+'Comm 95+% Furnace - Replace'!BR15+'Comm Custom'!BR15,0)","v":0},null,{"$f":"BP15-BR15","v":69915},null,null,{"$f":"BW14+1","v":2024},{"$f":"$R15","v":18783},{"$f":"U15","v":10742},{"$f":"AU15","v":4445},{"$f":"SUM(BX15:BZ15)","v":33970},null,{"$f":"BB15","v":0},{"$f":"BC15","v":0},{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":33970}]
[null,null,null,null,null,null,null,null,null,2,null,2025,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M16+'Res .95+% Res Furnace - Replace'!M16+'Programmable Tstats - Tier 1'!M16+'Programmable Tstats - Tier 2'!M16+'Comm 95+% Furnace - NEW'!M16+'Comm 95+% Furnace - Replace'!M16+'Comm Custom'!M16,0)","v":6538},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O16+'Res .95+% Res Furnace - Replace'!O16+'Programmable Tstats - Tier 1'!O16+'Programmable Tstats - Tier 2'!O16+'Comm 95+% Furnace - NEW'!O16+'Comm 95+% Furnace - Replace'!O16+'Comm Custom'!O16,0)","v":19346},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q16+'Res .95+% Res Furnace - Replace'!Q16+'Programmable Tstats - Tier 1'!Q16+'Programmable Tstats - Tier 2'!Q16+'Comm 95+% Furnace - NEW'!Q16+'Comm 95+% Furnace - Replace'!Q16+'Comm Custom'!Q16,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R16+'Res .95+% Res Furnace - Replace'!R16+'Programmable Tstats - Tier 1'!R16+'Programmable Tstats - Tier 2'!R16+'Comm 95+% Furnace - NEW'!R16+'Comm 95+% Furnace - Replace'!R16+'Comm Custom'!R16,0)","v":19346},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S16+'Res .95+% Res Furnace - Replace'!S16+'Programmable Tstats - Tier 1'!S16+'Programmable Tstats - Tier 2'!S16+'Comm 95+% Furnace - NEW'!S16+'Comm 95+% Furnace - Replace'!S16+'Comm Custom'!S16,0)","v":66},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U16+'Res .95+% Res Furnace - Replace'!U16+'Programmable Tstats - Tier 1'!U16+'Programmable Tstats - Tier 2'!U16+'Comm 95+% Furnace - NEW'!U16+'Comm 95+% Furnace - Replace'!U16+'Comm Custom'!U16,0)","v":10873},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V16+'Res .95+% Res Furnace - Replace'!V16+'Programmable Tstats - Tier 1'!V16+'Programmable Tstats - Tier 2'!V16+'Comm 95+% Furnace - NEW'!V16+'Comm 95+% Furnace - Replace'!V16+'Comm Custom'!V16,0)","v":30219},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X16+'Res .95+% Res Furnace - Replace'!X16+'Programmable Tstats - Tier 1'!X16+'Programmable Tstats - Tier 2'!X16+'Comm 95+% Furnace - NEW'!X16+'Comm 95+% Furnace - Replace'!X16+'Comm Custom'!X16,0)","v":9630},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y16+'Res .95+% Res Furnace - Replace'!Y16+'Programmable Tstats - Tier 1'!Y16+'Programmable Tstats - Tier 2'!Y16+'Comm 95+% Furnace - NEW'!Y16+'Comm 95+% Furnace - Replace'!Y16+'Comm Custom'!Y16,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z16+'Res .95+% Res Furnace - Replace'!Z16+'Programmable Tstats - Tier 1'!Z16+'Programmable Tstats - Tier 2'!Z16+'Comm 95+% Furnace - NEW'!Z16+'Comm 95+% Furnace - Replace'!Z16+'Comm Custom'!Z16,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA16+'Res .95+% Res Furnace - Replace'!AA16+'Programmable Tstats - Tier 1'!AA16+'Programmable Tstats - Tier 2'!AA16+'Comm 95+% Furnace - NEW'!AA16+'Comm 95+% Furnace - Replace'!AA16+'Comm Custom'!AA16,0)","v":9630},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB16+'Res .95+% Res Furnace - Replace'!AB16+'Programmable Tstats - Tier 1'!AB16+'Programmable Tstats - Tier 2'!AB16+'Comm 95+% Furnace - NEW'!AB16+'Comm 95+% Furnace - Replace'!AB16+'Comm Custom'!AB16,0)","v":20589},null,null,2025,19346,10873,{"$f":"+AG16+AF16","v":30219},null,0,0,0,null,30219,null,null,2025,19346,10873,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU16+'Res .95+% Res Furnace - Replace'!AU16+'Programmable Tstats - Tier 1'!AU16+'Programmable Tstats - Tier 2'!AU16+'Comm 95+% Furnace - NEW'!AU16+'Comm 95+% Furnace - Replace'!AU16+'Comm Custom'!AU16,0)","v":4623},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW16+'Res .95+% Res Furnace - Replace'!AW16+'Programmable Tstats - Tier 1'!AW16+'Programmable Tstats - Tier 2'!AW16+'Comm 95+% Furnace - NEW'!AW16+'Comm 95+% Furnace - Replace'!AW16+'Comm Custom'!AW16,0)","v":14161},null,null,49003,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB16+'Res .95+% Res Furnace - Replace'!BB16+'Programmable Tstats - Tier 1'!BB16+'Programmable Tstats - Tier 2'!BB16+'Comm 95+% Furnace - NEW'!BB16+'Comm 95+% Furnace - Replace'!BB16+'Comm Custom'!BB16,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC16+'Res .95+% Res Furnace - Replace'!BC16+'Programmable Tstats - Tier 1'!BC16+'Programmable Tstats - Tier 2'!BC16+'Comm 95+% Furnace - NEW'!BC16+'Comm 95+% Furnace - Replace'!BC16+'Comm Custom'!BC16,0)","v":0},0,49003,null,null,2025,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI16+'Res .95+% Res Furnace - Replace'!BI16+'Programmable Tstats - Tier 1'!BI16+'Programmable Tstats - Tier 2'!BI16+'Comm 95+% Furnace - NEW'!BI16+'Comm 95+% Furnace - Replace'!BI16+'Comm Custom'!BI16,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ16+'Res .95+% Res Furnace - Replace'!BJ16+'Programmable Tstats - Tier 1'!BJ16+'Programmable Tstats - Tier 2'!BJ16+'Comm 95+% Furnace - NEW'!BJ16+'Comm 95+% Furnace - Replace'!BJ16+'Comm Custom'!BJ16,0)","v":6538},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL16+'Res .95+% Res Furnace - Replace'!BL16+'Programmable Tstats - Tier 1'!BL16+'Programmable Tstats - Tier 2'!BL16+'Comm 95+% Furnace - NEW'!BL16+'Comm 95+% Furnace - Replace'!BL16+'Comm Custom'!BL16,0)","v":47325},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN16+'Res .95+% Res Furnace - Replace'!BN16+'Programmable Tstats - Tier 1'!BN16+'Programmable Tstats - Tier 2'!BN16+'Comm 95+% Furnace - NEW'!BN16+'Comm 95+% Furnace - Replace'!BN16+'Comm Custom'!BN16,0)","v":24678},null,72003,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR16+'Res .95+% Res Furnace - Replace'!BR16+'Programmable Tstats - Tier 1'!BR16+'Programmable Tstats - Tier 2'!BR16+'Comm 95+% Furnace - NEW'!BR16+'Comm 95+% Furnace - Replace'!BR16+'Comm Custom'!BR16,0)","v":0},null,72003,null,null,2025,19346,{"$f":"U16","v":10873},4623,34842,null,{"$f":"BB16","v":0},0,{"$f":"SUM(CC16:CD16)","v":0},null,34842]
["3) Commodity Cost ($/Dk) =",null,null,null,"18) Participant Non-Energy Costs (Annual $/Part.) =",null,null,null,null,3,null,2026,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M17+'Res .95+% Res Furnace - Replace'!M17+'Programmable Tstats - Tier 1'!M17+'Programmable Tstats - Tier 2'!M17+'Comm 95+% Furnace - NEW'!M17+'Comm 95+% Furnace - Replace'!M17+'Comm Custom'!M17,0)","v":6538},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O17+'Res .95+% Res Furnace - Replace'!O17+'Programmable Tstats - Tier 1'!O17+'Programmable Tstats - Tier 2'!O17+'Comm 95+% Furnace - NEW'!O17+'Comm 95+% Furnace - Replace'!O17+'Comm Custom'!O17,0)","v":19927},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q17+'Res .95+% Res Furnace - Replace'!Q17+'Programmable Tstats - Tier 1'!Q17+'Programmable Tstats - Tier 2'!Q17+'Comm 95+% Furnace - NEW'!Q17+'Comm 95+% Furnace - Replace'!Q17+'Comm Custom'!Q17,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R17+'Res .95+% Res Furnace - Replace'!R17+'Programmable Tstats - Tier 1'!R17+'Programmable Tstats - Tier 2'!R17+'Comm 95+% Furnace - NEW'!R17+'Comm 95+% Furnace - Replace'!R17+'Comm Custom'!R17,0)","v":19927},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S17+'Res .95+% Res Furnace - Replace'!S17+'Programmable Tstats - Tier 1'!S17+'Programmable Tstats - Tier 2'!S17+'Comm 95+% Furnace - NEW'!S17+'Comm 95+% Furnace - Replace'!S17+'Comm Custom'!S17,0)","v":66},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U17+'Res .95+% Res Furnace - Replace'!U17+'Programmable Tstats - Tier 1'!U17+'Programmable Tstats - Tier 2'!U17+'Comm 95+% Furnace - NEW'!U17+'Comm 95+% Furnace - Replace'!U17+'Comm Custom'!U17,0)","v":11004},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V17+'Res .95+% Res Furnace - Replace'!V17+'Programmable Tstats - Tier 1'!V17+'Programmable Tstats - Tier 2'!V17+'Comm 95+% Furnace - NEW'!V17+'Comm 95+% Furnace - Replace'!V17+'Comm Custom'!V17,0)","v":30931},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X17+'Res .95+% Res Furnace - Replace'!X17+'Programmable Tstats - Tier 1'!X17+'Programmable Tstats - Tier 2'!X17+'Comm 95+% Furnace - NEW'!X17+'Comm 95+% Furnace - Replace'!X17+'Comm Custom'!X17,0)","v":9917},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y17+'Res .95+% Res Furnace - Replace'!Y17+'Programmable Tstats - Tier 1'!Y17+'Programmable Tstats - Tier 2'!Y17+'Comm 95+% Furnace - NEW'!Y17+'Comm 95+% Furnace - Replace'!Y17+'Comm Custom'!Y17,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z17+'Res .95+% Res Furnace - Replace'!Z17+'Programmable Tstats - Tier 1'!Z17+'Programmable Tstats - Tier 2'!Z17+'Comm 95+% Furnace - NEW'!Z17+'Comm 95+% Furnace - Replace'!Z17+'Comm Custom'!Z17,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA17+'Res .95+% Res Furnace - Replace'!AA17+'Programmable Tstats - Tier 1'!AA17+'Programmable Tstats - Tier 2'!AA17+'Comm 95+% Furnace - NEW'!AA17+'Comm 95+% Furnace - Replace'!AA17+'Comm Custom'!AA17,0)","v":9917},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB17+'Res .95+% Res Furnace - Replace'!AB17+'Programmable Tstats - Tier 1'!AB17+'Programmable Tstats - Tier 2'!AB17+'Comm 95+% Furnace - NEW'!AB17+'Comm 95+% Furnace - Replace'!AB17+'Comm Custom'!AB17,0)","v":21014},null,null,2026,19927,11004,30931,null,0,0,0,null,30931,null,null,2026,19927,11004,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU17+'Res .95+% Res Furnace - Replace'!AU17+'Programmable Tstats - Tier 1'!AU17+'Programmable Tstats - Tier 2'!AU17+'Comm 95+% Furnace - NEW'!AU17+'Comm 95+% Furnace - Replace'!AU17+'Comm Custom'!AU17,0)","v":4801},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW17+'Res .95+% Res Furnace - Replace'!AW17+'Programmable Tstats - Tier 1'!AW17+'Programmable Tstats - Tier 2'!AW17+'Comm 95+% Furnace - NEW'!AW17+'Comm 95+% Furnace - Replace'!AW17+'Comm Custom'!AW17,0)","v":14488},null,null,50220,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB17+'Res .95+% Res Furnace - Replace'!BB17+'Programmable Tstats - Tier 1'!BB17+'Programmable Tstats - Tier 2'!BB17+'Comm 95+% Furnace - NEW'!BB17+'Comm 95+% Furnace - Replace'!BB17+'Comm Custom'!BB17,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC17+'Res .95+% Res Furnace - Replace'!BC17+'Programmable Tstats - Tier 1'!BC17+'Programmable Tstats - Tier 2'!BC17+'Comm 95+% Furnace - NEW'!BC17+'Comm 95+% Furnace - Replace'!BC17+'Comm Custom'!BC17,0)","v":0},0,50220,null,null,2026,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI17+'Res .95+% Res Furnace - Replace'!BI17+'Programmable Tstats - Tier 1'!BI17+'Programmable Tstats - Tier 2'!BI17+'Comm 95+% Furnace - NEW'!BI17+'Comm 95+% Furnace - Replace'!BI17+'Comm Custom'!BI17,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ17+'Res .95+% Res Furnace - Replace'!BJ17+'Programmable Tstats - Tier 1'!BJ17+'Programmable Tstats - Tier 2'!BJ17+'Comm 95+% Furnace - NEW'!BJ17+'Comm 95+% Furnace - Replace'!BJ17+'Comm Custom'!BJ17,0)","v":6538},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL17+'Res .95+% Res Furnace - Replace'!BL17+'Programmable Tstats - Tier 1'!BL17+'Programmable Tstats - Tier 2'!BL17+'Comm 95+% Furnace - NEW'!BL17+'Comm 95+% Furnace - Replace'!BL17+'Comm Custom'!BL17,0)","v":48747},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN17+'Res .95+% Res Furnace - Replace'!BN17+'Programmable Tstats - Tier 1'!BN17+'Programmable Tstats - Tier 2'!BN17+'Comm 95+% Furnace - NEW'!BN17+'Comm 95+% Furnace - Replace'!BN17+'Comm Custom'!BN17,0)","v":25390},null,74137,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR17+'Res .95+% Res Furnace - Replace'!BR17+'Programmable Tstats - Tier 1'!BR17+'Programmable Tstats - Tier 2'!BR17+'Comm 95+% Furnace - NEW'!BR17+'Comm 95+% Furnace - Replace'!BR17+'Comm Custom'!BR17,0)","v":0},null,74137,null,null,2026,19927,11004,4801,35732,null,0,0,{"$f":"SUM(CC17:CD17)","v":0},null,35732]
["     Escalation Rate =",null,null,null,"          Escalation Rate =",null,null,null,null,4,null,2027,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M18+'Res .95+% Res Furnace - Replace'!M18+'Programmable Tstats - Tier 1'!M18+'Programmable Tstats - Tier 2'!M18+'Comm 95+% Furnace - NEW'!M18+'Comm 95+% Furnace - Replace'!M18+'Comm Custom'!M18,0)","v":6538},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O18+'Res .95+% Res Furnace - Replace'!O18+'Programmable Tstats - Tier 1'!O18+'Programmable Tstats - Tier 2'!O18+'Comm 95+% Furnace - NEW'!O18+'Comm 95+% Furnace - Replace'!O18+'Comm Custom'!O18,0)","v":20522},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q18+'Res .95+% Res Furnace - Replace'!Q18+'Programmable Tstats - Tier 1'!Q18+'Programmable Tstats - Tier 2'!Q18+'Comm 95+% Furnace - NEW'!Q18+'Comm 95+% Furnace - Replace'!Q18+'Comm Custom'!Q18,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R18+'Res .95+% Res Furnace - Replace'!R18+'Programmable Tstats - Tier 1'!R18+'Programmable Tstats - Tier 2'!R18+'Comm 95+% Furnace - NEW'!R18+'Comm 95+% Furnace - Replace'!R18+'Comm Custom'!R18,0)","v":20522},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S18+'Res .95+% Res Furnace - Replace'!S18+'Programmable Tstats - Tier 1'!S18+'Programmable Tstats - Tier 2'!S18+'Comm 95+% Furnace - NEW'!S18+'Comm 95+% Furnace - Replace'!S18+'Comm Custom'!S18,0)","v":66},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U18+'Res .95+% Res Furnace - Replace'!U18+'Programmable Tstats - Tier 1'!U18+'Programmable Tstats - Tier 2'!U18+'Comm 95+% Furnace - NEW'!U18+'Comm 95+% Furnace - Replace'!U18+'Comm Custom'!U18,0)","v":11070},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V18+'Res .95+% Res Furnace - Replace'!V18+'Programmable Tstats - Tier 1'!V18+'Programmable Tstats - Tier 2'!V18+'Comm 95+% Furnace - NEW'!V18+'Comm 95+% Furnace - Replace'!V18+'Comm Custom'!V18,0)","v":31592},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X18+'Res .95+% Res Furnace - Replace'!X18+'Programmable Tstats - Tier 1'!X18+'Programmable Tstats - Tier 2'!X18+'Comm 95+% Furnace - NEW'!X18+'Comm 95+% Furnace - Replace'!X18+'Comm Custom'!X18,0)","v":10214},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y18+'Res .95+% Res Furnace - Replace'!Y18+'Programmable Tstats - Tier 1'!Y18+'Programmable Tstats - Tier 2'!Y18+'Comm 95+% Furnace - NEW'!Y18+'Comm 95+% Furnace - Replace'!Y18+'Comm Custom'!Y18,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z18+'Res .95+% Res Furnace - Replace'!Z18+'Programmable Tstats - Tier 1'!Z18+'Programmable Tstats - Tier 2'!Z18+'Comm 95+% Furnace - NEW'!Z18+'Comm 95+% Furnace - Replace'!Z18+'Comm Custom'!Z18,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA18+'Res .95+% Res Furnace - Replace'!AA18+'Programmable Tstats - Tier 1'!AA18+'Programmable Tstats - Tier 2'!AA18+'Comm 95+% Furnace - NEW'!AA18+'Comm 95+% Furnace - Replace'!AA18+'Comm Custom'!AA18,0)","v":10214},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB18+'Res .95+% Res Furnace - Replace'!AB18+'Programmable Tstats - Tier 1'!AB18+'Programmable Tstats - Tier 2'!AB18+'Comm 95+% Furnace - NEW'!AB18+'Comm 95+% Furnace - Replace'!AB18+'Comm Custom'!AB18,0)","v":21378},null,null,2027,20522,11070,31592,null,0,0,0,null,31592,null,null,2027,20522,11070,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU18+'Res .95+% Res Furnace - Replace'!AU18+'Programmable Tstats - Tier 1'!AU18+'Programmable Tstats - Tier 2'!AU18+'Comm 95+% Furnace - NEW'!AU18+'Comm 95+% Furnace - Replace'!AU18+'Comm Custom'!AU18,0)","v":4978},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW18+'Res .95+% Res Furnace - Replace'!AW18+'Programmable Tstats - Tier 1'!AW18+'Programmable Tstats - Tier 2'!AW18+'Comm 95+% Furnace - NEW'!AW18+'Comm 95+% Furnace - Replace'!AW18+'Comm Custom'!AW18,0)","v":14822},null,null,51392,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB18+'Res .95+% Res Furnace - Replace'!BB18+'Programmable Tstats - Tier 1'!BB18+'Programmable Tstats - Tier 2'!BB18+'Comm 95+% Furnace - NEW'!BB18+'Comm 95+% Furnace - Replace'!BB18+'Comm Custom'!BB18,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC18+'Res .95+% Res Furnace - Replace'!BC18+'Programmable Tstats - Tier 1'!BC18+'Programmable Tstats - Tier 2'!BC18+'Comm 95+% Furnace - NEW'!BC18+'Comm 95+% Furnace - Replace'!BC18+'Comm Custom'!BC18,0)","v":0},0,51392,null,null,2027,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI18+'Res .95+% Res Furnace - Replace'!BI18+'Programmable Tstats - Tier 1'!BI18+'Programmable Tstats - Tier 2'!BI18+'Comm 95+% Furnace - NEW'!BI18+'Comm 95+% Furnace - Replace'!BI18+'Comm Custom'!BI18,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ18+'Res .95+% Res Furnace - Replace'!BJ18+'Programmable Tstats - Tier 1'!BJ18+'Programmable Tstats - Tier 2'!BJ18+'Comm 95+% Furnace - NEW'!BJ18+'Comm 95+% Furnace - Replace'!BJ18+'Comm Custom'!BJ18,0)","v":6538},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL18+'Res .95+% Res Furnace - Replace'!BL18+'Programmable Tstats - Tier 1'!BL18+'Programmable Tstats - Tier 2'!BL18+'Comm 95+% Furnace - NEW'!BL18+'Comm 95+% Furnace - Replace'!BL18+'Comm Custom'!BL18,0)","v":50208},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN18+'Res .95+% Res Furnace - Replace'!BN18+'Programmable Tstats - Tier 1'!BN18+'Programmable Tstats - Tier 2'!BN18+'Comm 95+% Furnace - NEW'!BN18+'Comm 95+% Furnace - Replace'!BN18+'Comm Custom'!BN18,0)","v":26101},null,76309,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR18+'Res .95+% Res Furnace - Replace'!BR18+'Programmable Tstats - Tier 1'!BR18+'Programmable Tstats - Tier 2'!BR18+'Comm 95+% Furnace - NEW'!BR18+'Comm 95+% Furnace - Replace'!BR18+'Comm Custom'!BR18,0)","v":0},null,76309,null,null,2027,20522,11070,4978,{"$f":"SUM(BX18:BZ18)","v":36570},null,0,0,0,null,36570]
[null,null,null,null,null,null,null,null,null,5,null,2028,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M19+'Res .95+% Res Furnace - Replace'!M19+'Programmable Tstats - Tier 1'!M19+'Programmable Tstats - Tier 2'!M19+'Comm 95+% Furnace - NEW'!M19+'Comm 95+% Furnace - Replace'!M19+'Comm Custom'!M19,0)","v":6538},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O19+'Res .95+% Res Furnace - Replace'!O19+'Programmable Tstats - Tier 1'!O19+'Programmable Tstats - Tier 2'!O19+'Comm 95+% Furnace - NEW'!O19+'Comm 95+% Furnace - Replace'!O19+'Comm Custom'!O19,0)","v":21137},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q19+'Res .95+% Res Furnace - Replace'!Q19+'Programmable Tstats - Tier 1'!Q19+'Programmable Tstats - Tier 2'!Q19+'Comm 95+% Furnace - NEW'!Q19+'Comm 95+% Furnace - Replace'!Q19+'Comm Custom'!Q19,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R19+'Res .95+% Res Furnace - Replace'!R19+'Programmable Tstats - Tier 1'!R19+'Programmable Tstats - Tier 2'!R19+'Comm 95+% Furnace - NEW'!R19+'Comm 95+% Furnace - Replace'!R19+'Comm Custom'!R19,0)","v":21137},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S19+'Res .95+% Res Furnace - Replace'!S19+'Programmable Tstats - Tier 1'!S19+'Programmable Tstats - Tier 2'!S19+'Comm 95+% Furnace - NEW'!S19+'Comm 95+% Furnace - Replace'!S19+'Comm Custom'!S19,0)","v":66},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U19+'Res .95+% Res Furnace - Replace'!U19+'Programmable Tstats - Tier 1'!U19+'Programmable Tstats - Tier 2'!U19+'Comm 95+% Furnace - NEW'!U19+'Comm 95+% Furnace - Replace'!U19+'Comm Custom'!U19,0)","v":11200},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V19+'Res .95+% Res Furnace - Replace'!V19+'Programmable Tstats - Tier 1'!V19+'Programmable Tstats - Tier 2'!V19+'Comm 95+% Furnace - NEW'!V19+'Comm 95+% Furnace - Replace'!V19+'Comm Custom'!V19,0)","v":32337},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X19+'Res .95+% Res Furnace - Replace'!X19+'Programmable Tstats - Tier 1'!X19+'Programmable Tstats - Tier 2'!X19+'Comm 95+% Furnace - NEW'!X19+'Comm 95+% Furnace - Replace'!X19+'Comm Custom'!X19,0)","v":10520},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y19+'Res .95+% Res Furnace - Replace'!Y19+'Programmable Tstats - Tier 1'!Y19+'Programmable Tstats - Tier 2'!Y19+'Comm 95+% Furnace - NEW'!Y19+'Comm 95+% Furnace - Replace'!Y19+'Comm Custom'!Y19,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z19+'Res .95+% Res Furnace - Replace'!Z19+'Programmable Tstats - Tier 1'!Z19+'Programmable Tstats - Tier 2'!Z19+'Comm 95+% Furnace - NEW'!Z19+'Comm 95+% Furnace - Replace'!Z19+'Comm Custom'!Z19,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA19+'Res .95+% Res Furnace - Replace'!AA19+'Programmable Tstats - Tier 1'!AA19+'Programmable Tstats - Tier 2'!AA19+'Comm 95+% Furnace - NEW'!AA19+'Comm 95+% Furnace - Replace'!AA19+'Comm Custom'!AA19,0)","v":10520},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB19+'Res .95+% Res Furnace - Replace'!AB19+'Programmable Tstats - Tier 1'!AB19+'Programmable Tstats - Tier 2'!AB19+'Comm 95+% Furnace - NEW'!AB19+'Comm 95+% Furnace - Replace'!AB19+'Comm Custom'!AB19,0)","v":21817},null,null,2028,21137,11200,32337,null,0,0,0,null,32337,null,null,2028,21137,11200,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU19+'Res .95+% Res Furnace - Replace'!AU19+'Programmable Tstats - Tier 1'!AU19+'Programmable Tstats - Tier 2'!AU19+'Comm 95+% Furnace - NEW'!AU19+'Comm 95+% Furnace - Replace'!AU19+'Comm Custom'!AU19,0)","v":5156},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW19+'Res .95+% Res Furnace - Replace'!AW19+'Programmable Tstats - Tier 1'!AW19+'Programmable Tstats - Tier 2'!AW19+'Comm 95+% Furnace - NEW'!AW19+'Comm 95+% Furnace - Replace'!AW19+'Comm Custom'!AW19,0)","v":15162},null,null,52655,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB19+'Res .95+% Res Furnace - Replace'!BB19+'Programmable Tstats - Tier 1'!BB19+'Programmable Tstats - Tier 2'!BB19+'Comm 95+% Furnace - NEW'!BB19+'Comm 95+% Furnace - Replace'!BB19+'Comm Custom'!BB19,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC19+'Res .95+% Res Furnace - Replace'!BC19+'Programmable Tstats - Tier 1'!BC19+'Programmable Tstats - Tier 2'!BC19+'Comm 95+% Furnace - NEW'!BC19+'Comm 95+% Furnace - Replace'!BC19+'Comm Custom'!BC19,0)","v":0},0,52655,null,null,2028,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI19+'Res .95+% Res Furnace - Replace'!BI19+'Programmable Tstats - Tier 1'!BI19+'Programmable Tstats - Tier 2'!BI19+'Comm 95+% Furnace - NEW'!BI19+'Comm 95+% Furnace - Replace'!BI19+'Comm Custom'!BI19,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ19+'Res .95+% Res Furnace - Replace'!BJ19+'Programmable Tstats - Tier 1'!BJ19+'Programmable Tstats - Tier 2'!BJ19+'Comm 95+% Furnace - NEW'!BJ19+'Comm 95+% Furnace - Replace'!BJ19+'Comm Custom'!BJ19,0)","v":6538},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL19+'Res .95+% Res Furnace - Replace'!BL19+'Programmable Tstats - Tier 1'!BL19+'Programmable Tstats - Tier 2'!BL19+'Comm 95+% Furnace - NEW'!BL19+'Comm 95+% Furnace - Replace'!BL19+'Comm Custom'!BL19,0)","v":51714},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN19+'Res .95+% Res Furnace - Replace'!BN19+'Programmable Tstats - Tier 1'!BN19+'Programmable Tstats - Tier 2'!BN19+'Comm 95+% Furnace - NEW'!BN19+'Comm 95+% Furnace - Replace'!BN19+'Comm Custom'!BN19,0)","v":26812},null,78526,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR19+'Res .95+% Res Furnace - Replace'!BR19+'Programmable Tstats - Tier 1'!BR19+'Programmable Tstats - Tier 2'!BR19+'Comm 95+% Furnace - NEW'!BR19+'Comm 95+% Furnace - Replace'!BR19+'Comm Custom'!BR19,0)","v":0},null,78526,null,null,2028,21137,11200,5156,37493,null,0,0,0,null,37493]
["4) Demand Cost ($/Unit/Yr) =",null,null,null,"19) Participant Non-Energy Savings (Annual $/Part) =",null,null,null,null,6,null,2029,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M20+'Res .95+% Res Furnace - Replace'!M20+'Programmable Tstats - Tier 1'!M20+'Programmable Tstats - Tier 2'!M20+'Comm 95+% Furnace - NEW'!M20+'Comm 95+% Furnace - Replace'!M20+'Comm Custom'!M20,0)","v":6538},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O20+'Res .95+% Res Furnace - Replace'!O20+'Programmable Tstats - Tier 1'!O20+'Programmable Tstats - Tier 2'!O20+'Comm 95+% Furnace - NEW'!O20+'Comm 95+% Furnace - Replace'!O20+'Comm Custom'!O20,0)","v":21771},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q20+'Res .95+% Res Furnace - Replace'!Q20+'Programmable Tstats - Tier 1'!Q20+'Programmable Tstats - Tier 2'!Q20+'Comm 95+% Furnace - NEW'!Q20+'Comm 95+% Furnace - Replace'!Q20+'Comm Custom'!Q20,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R20+'Res .95+% Res Furnace - Replace'!R20+'Programmable Tstats - Tier 1'!R20+'Programmable Tstats - Tier 2'!R20+'Comm 95+% Furnace - NEW'!R20+'Comm 95+% Furnace - Replace'!R20+'Comm Custom'!R20,0)","v":21771},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S20+'Res .95+% Res Furnace - Replace'!S20+'Programmable Tstats - Tier 1'!S20+'Programmable Tstats - Tier 2'!S20+'Comm 95+% Furnace - NEW'!S20+'Comm 95+% Furnace - Replace'!S20+'Comm Custom'!S20,0)","v":66},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U20+'Res .95+% Res Furnace - Replace'!U20+'Programmable Tstats - Tier 1'!U20+'Programmable Tstats - Tier 2'!U20+'Comm 95+% Furnace - NEW'!U20+'Comm 95+% Furnace - Replace'!U20+'Comm Custom'!U20,0)","v":11331},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V20+'Res .95+% Res Furnace - Replace'!V20+'Programmable Tstats - Tier 1'!V20+'Programmable Tstats - Tier 2'!V20+'Comm 95+% Furnace - NEW'!V20+'Comm 95+% Furnace - Replace'!V20+'Comm Custom'!V20,0)","v":33102},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X20+'Res .95+% Res Furnace - Replace'!X20+'Programmable Tstats - Tier 1'!X20+'Programmable Tstats - Tier 2'!X20+'Comm 95+% Furnace - NEW'!X20+'Comm 95+% Furnace - Replace'!X20+'Comm Custom'!X20,0)","v":10836},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y20+'Res .95+% Res Furnace - Replace'!Y20+'Programmable Tstats - Tier 1'!Y20+'Programmable Tstats - Tier 2'!Y20+'Comm 95+% Furnace - NEW'!Y20+'Comm 95+% Furnace - Replace'!Y20+'Comm Custom'!Y20,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z20+'Res .95+% Res Furnace - Replace'!Z20+'Programmable Tstats - Tier 1'!Z20+'Programmable Tstats - Tier 2'!Z20+'Comm 95+% Furnace - NEW'!Z20+'Comm 95+% Furnace - Replace'!Z20+'Comm Custom'!Z20,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA20+'Res .95+% Res Furnace - Replace'!AA20+'Programmable Tstats - Tier 1'!AA20+'Programmable Tstats - Tier 2'!AA20+'Comm 95+% Furnace - NEW'!AA20+'Comm 95+% Furnace - Replace'!AA20+'Comm Custom'!AA20,0)","v":10836},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB20+'Res .95+% Res Furnace - Replace'!AB20+'Programmable Tstats - Tier 1'!AB20+'Programmable Tstats - Tier 2'!AB20+'Comm 95+% Furnace - NEW'!AB20+'Comm 95+% Furnace - Replace'!AB20+'Comm Custom'!AB20,0)","v":22266},null,null,2029,21771,11331,33102,null,0,0,0,null,33102,null,null,2029,21771,11331,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU20+'Res .95+% Res Furnace - Replace'!AU20+'Programmable Tstats - Tier 1'!AU20+'Programmable Tstats - Tier 2'!AU20+'Comm 95+% Furnace - NEW'!AU20+'Comm 95+% Furnace - Replace'!AU20+'Comm Custom'!AU20,0)","v":5156},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW20+'Res .95+% Res Furnace - Replace'!AW20+'Programmable Tstats - Tier 1'!AW20+'Programmable Tstats - Tier 2'!AW20+'Comm 95+% Furnace - NEW'!AW20+'Comm 95+% Furnace - Replace'!AW20+'Comm Custom'!AW20,0)","v":15514},null,null,53772,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB20+'Res .95+% Res Furnace - Replace'!BB20+'Programmable Tstats - Tier 1'!BB20+'Programmable Tstats - Tier 2'!BB20+'Comm 95+% Furnace - NEW'!BB20+'Comm 95+% Furnace - Replace'!BB20+'Comm Custom'!BB20,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC20+'Res .95+% Res Furnace - Replace'!BC20+'Programmable Tstats - Tier 1'!BC20+'Programmable Tstats - Tier 2'!BC20+'Comm 95+% Furnace - NEW'!BC20+'Comm 95+% Furnace - Replace'!BC20+'Comm Custom'!BC20,0)","v":0},0,53772,null,null,2029,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI20+'Res .95+% Res Furnace - Replace'!BI20+'Programmable Tstats - Tier 1'!BI20+'Programmable Tstats - Tier 2'!BI20+'Comm 95+% Furnace - NEW'!BI20+'Comm 95+% Furnace - Replace'!BI20+'Comm Custom'!BI20,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ20+'Res .95+% Res Furnace - Replace'!BJ20+'Programmable Tstats - Tier 1'!BJ20+'Programmable Tstats - Tier 2'!BJ20+'Comm 95+% Furnace - NEW'!BJ20+'Comm 95+% Furnace - Replace'!BJ20+'Comm Custom'!BJ20,0)","v":6538},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL20+'Res .95+% Res Furnace - Replace'!BL20+'Programmable Tstats - Tier 1'!BL20+'Programmable Tstats - Tier 2'!BL20+'Comm 95+% Furnace - NEW'!BL20+'Comm 95+% Furnace - Replace'!BL20+'Comm Custom'!BL20,0)","v":53265},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN20+'Res .95+% Res Furnace - Replace'!BN20+'Programmable Tstats - Tier 1'!BN20+'Programmable Tstats - Tier 2'!BN20+'Comm 95+% Furnace - NEW'!BN20+'Comm 95+% Furnace - Replace'!BN20+'Comm Custom'!BN20,0)","v":27693},null,80958,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR20+'Res .95+% Res Furnace - Replace'!BR20+'Programmable Tstats - Tier 1'!BR20+'Programmable Tstats - Tier 2'!BR20+'Comm 95+% Furnace - NEW'!BR20+'Comm 95+% Furnace - Replace'!BR20+'Comm Custom'!BR20,0)","v":0},null,80958,null,null,2029,21771,11331,5156,38258,null,0,0,0,null,38258]
["     Escalation Rate =",null,null,null,"          Escalation Rate =",null,null,null,null,7,null,2030,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M21+'Res .95+% Res Furnace - Replace'!M21+'Programmable Tstats - Tier 1'!M21+'Programmable Tstats - Tier 2'!M21+'Comm 95+% Furnace - NEW'!M21+'Comm 95+% Furnace - Replace'!M21+'Comm Custom'!M21,0)","v":6538},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O21+'Res .95+% Res Furnace - Replace'!O21+'Programmable Tstats - Tier 1'!O21+'Programmable Tstats - Tier 2'!O21+'Comm 95+% Furnace - NEW'!O21+'Comm 95+% Furnace - Replace'!O21+'Comm Custom'!O21,0)","v":22426},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q21+'Res .95+% Res Furnace - Replace'!Q21+'Programmable Tstats - Tier 1'!Q21+'Programmable Tstats - Tier 2'!Q21+'Comm 95+% Furnace - NEW'!Q21+'Comm 95+% Furnace - Replace'!Q21+'Comm Custom'!Q21,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R21+'Res .95+% Res Furnace - Replace'!R21+'Programmable Tstats - Tier 1'!R21+'Programmable Tstats - Tier 2'!R21+'Comm 95+% Furnace - NEW'!R21+'Comm 95+% Furnace - Replace'!R21+'Comm Custom'!R21,0)","v":22426},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S21+'Res .95+% Res Furnace - Replace'!S21+'Programmable Tstats - Tier 1'!S21+'Programmable Tstats - Tier 2'!S21+'Comm 95+% Furnace - NEW'!S21+'Comm 95+% Furnace - Replace'!S21+'Comm Custom'!S21,0)","v":66},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U21+'Res .95+% Res Furnace - Replace'!U21+'Programmable Tstats - Tier 1'!U21+'Programmable Tstats - Tier 2'!U21+'Comm 95+% Furnace - NEW'!U21+'Comm 95+% Furnace - Replace'!U21+'Comm Custom'!U21,0)","v":11464},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V21+'Res .95+% Res Furnace - Replace'!V21+'Programmable Tstats - Tier 1'!V21+'Programmable Tstats - Tier 2'!V21+'Comm 95+% Furnace - NEW'!V21+'Comm 95+% Furnace - Replace'!V21+'Comm Custom'!V21,0)","v":33890},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X21+'Res .95+% Res Furnace - Replace'!X21+'Programmable Tstats - Tier 1'!X21+'Programmable Tstats - Tier 2'!X21+'Comm 95+% Furnace - NEW'!X21+'Comm 95+% Furnace - Replace'!X21+'Comm Custom'!X21,0)","v":11163},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y21+'Res .95+% Res Furnace - Replace'!Y21+'Programmable Tstats - Tier 1'!Y21+'Programmable Tstats - Tier 2'!Y21+'Comm 95+% Furnace - NEW'!Y21+'Comm 95+% Furnace - Replace'!Y21+'Comm Custom'!Y21,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z21+'Res .95+% Res Furnace - Replace'!Z21+'Programmable Tstats - Tier 1'!Z21+'Programmable Tstats - Tier 2'!Z21+'Comm 95+% Furnace - NEW'!Z21+'Comm 95+% Furnace - Replace'!Z21+'Comm Custom'!Z21,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA21+'Res .95+% Res Furnace - Replace'!AA21+'Programmable Tstats - Tier 1'!AA21+'Programmable Tstats - Tier 2'!AA21+'Comm 95+% Furnace - NEW'!AA21+'Comm 95+% Furnace - Replace'!AA21+'Comm Custom'!AA21,0)","v":11163},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB21+'Res .95+% Res Furnace - Replace'!AB21+'Programmable Tstats - Tier 1'!AB21+'Programmable Tstats - Tier 2'!AB21+'Comm 95+% Furnace - NEW'!AB21+'Comm 95+% Furnace - Replace'!AB21+'Comm Custom'!AB21,0)","v":22727},null,null,2030,22426,11464,33890,null,0,0,0,null,33890,null,null,2030,22426,11464,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU21+'Res .95+% Res Furnace - Replace'!AU21+'Programmable Tstats - Tier 1'!AU21+'Programmable Tstats - Tier 2'!AU21+'Comm 95+% Furnace - NEW'!AU21+'Comm 95+% Furnace - Replace'!AU21+'Comm Custom'!AU21,0)","v":5333},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW21+'Res .95+% Res Furnace - Replace'!AW21+'Programmable Tstats - Tier 1'!AW21+'Programmable Tstats - Tier 2'!AW21+'Comm 95+% Furnace - NEW'!AW21+'Comm 95+% Furnace - Replace'!AW21+'Comm Custom'!AW21,0)","v":15867},null,null,55090,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB21+'Res .95+% Res Furnace - Replace'!BB21+'Programmable Tstats - Tier 1'!BB21+'Programmable Tstats - Tier 2'!BB21+'Comm 95+% Furnace - NEW'!BB21+'Comm 95+% Furnace - Replace'!BB21+'Comm Custom'!BB21,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC21+'Res .95+% Res Furnace - Replace'!BC21+'Programmable Tstats - Tier 1'!BC21+'Programmable Tstats - Tier 2'!BC21+'Comm 95+% Furnace - NEW'!BC21+'Comm 95+% Furnace - Replace'!BC21+'Comm Custom'!BC21,0)","v":0},0,55090,null,null,2030,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI21+'Res .95+% Res Furnace - Replace'!BI21+'Programmable Tstats - Tier 1'!BI21+'Programmable Tstats - Tier 2'!BI21+'Comm 95+% Furnace - NEW'!BI21+'Comm 95+% Furnace - Replace'!BI21+'Comm Custom'!BI21,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ21+'Res .95+% Res Furnace - Replace'!BJ21+'Programmable Tstats - Tier 1'!BJ21+'Programmable Tstats - Tier 2'!BJ21+'Comm 95+% Furnace - NEW'!BJ21+'Comm 95+% Furnace - Replace'!BJ21+'Comm Custom'!BJ21,0)","v":6538},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL21+'Res .95+% Res Furnace - Replace'!BL21+'Programmable Tstats - Tier 1'!BL21+'Programmable Tstats - Tier 2'!BL21+'Comm 95+% Furnace - NEW'!BL21+'Comm 95+% Furnace - Replace'!BL21+'Comm Custom'!BL21,0)","v":54866},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN21+'Res .95+% Res Furnace - Replace'!BN21+'Programmable Tstats - Tier 1'!BN21+'Programmable Tstats - Tier 2'!BN21+'Comm 95+% Furnace - NEW'!BN21+'Comm 95+% Furnace - Replace'!BN21+'Comm Custom'!BN21,0)","v":28581},null,83447,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR21+'Res .95+% Res Furnace - Replace'!BR21+'Programmable Tstats - Tier 1'!BR21+'Programmable Tstats - Tier 2'!BR21+'Comm 95+% Furnace - NEW'!BR21+'Comm 95+% Furnace - Replace'!BR21+'Comm Custom'!BR21,0)","v":0},null,83447,null,null,2030,22426,11464,5333,39223,null,0,0,0,null,39223]
[null,null,null,null,null,null,null,null,null,8,null,2031,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M22+'Res .95+% Res Furnace - Replace'!M22+'Programmable Tstats - Tier 1'!M22+'Programmable Tstats - Tier 2'!M22+'Comm 95+% Furnace - NEW'!M22+'Comm 95+% Furnace - Replace'!M22+'Comm Custom'!M22,0)","v":6538},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O22+'Res .95+% Res Furnace - Replace'!O22+'Programmable Tstats - Tier 1'!O22+'Programmable Tstats - Tier 2'!O22+'Comm 95+% Furnace - NEW'!O22+'Comm 95+% Furnace - Replace'!O22+'Comm Custom'!O22,0)","v":23100},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q22+'Res .95+% Res Furnace - Replace'!Q22+'Programmable Tstats - Tier 1'!Q22+'Programmable Tstats - Tier 2'!Q22+'Comm 95+% Furnace - NEW'!Q22+'Comm 95+% Furnace - Replace'!Q22+'Comm Custom'!Q22,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R22+'Res .95+% Res Furnace - Replace'!R22+'Programmable Tstats - Tier 1'!R22+'Programmable Tstats - Tier 2'!R22+'Comm 95+% Furnace - NEW'!R22+'Comm 95+% Furnace - Replace'!R22+'Comm Custom'!R22,0)","v":23100},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S22+'Res .95+% Res Furnace - Replace'!S22+'Programmable Tstats - Tier 1'!S22+'Programmable Tstats - Tier 2'!S22+'Comm 95+% Furnace - NEW'!S22+'Comm 95+% Furnace - Replace'!S22+'Comm Custom'!S22,0)","v":66},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U22+'Res .95+% Res Furnace - Replace'!U22+'Programmable Tstats - Tier 1'!U22+'Programmable Tstats - Tier 2'!U22+'Comm 95+% Furnace - NEW'!U22+'Comm 95+% Furnace - Replace'!U22+'Comm Custom'!U22,0)","v":11528},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V22+'Res .95+% Res Furnace - Replace'!V22+'Programmable Tstats - Tier 1'!V22+'Programmable Tstats - Tier 2'!V22+'Comm 95+% Furnace - NEW'!V22+'Comm 95+% Furnace - Replace'!V22+'Comm Custom'!V22,0)","v":34628},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X22+'Res .95+% Res Furnace - Replace'!X22+'Programmable Tstats - Tier 1'!X22+'Programmable Tstats - Tier 2'!X22+'Comm 95+% Furnace - NEW'!X22+'Comm 95+% Furnace - Replace'!X22+'Comm Custom'!X22,0)","v":11500},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y22+'Res .95+% Res Furnace - Replace'!Y22+'Programmable Tstats - Tier 1'!Y22+'Programmable Tstats - Tier 2'!Y22+'Comm 95+% Furnace - NEW'!Y22+'Comm 95+% Furnace - Replace'!Y22+'Comm Custom'!Y22,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z22+'Res .95+% Res Furnace - Replace'!Z22+'Programmable Tstats - Tier 1'!Z22+'Programmable Tstats - Tier 2'!Z22+'Comm 95+% Furnace - NEW'!Z22+'Comm 95+% Furnace - Replace'!Z22+'Comm Custom'!Z22,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA22+'Res .95+% Res Furnace - Replace'!AA22+'Programmable Tstats - Tier 1'!AA22+'Programmable Tstats - Tier 2'!AA22+'Comm 95+% Furnace - NEW'!AA22+'Comm 95+% Furnace - Replace'!AA22+'Comm Custom'!AA22,0)","v":11500},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB22+'Res .95+% Res Furnace - Replace'!AB22+'Programmable Tstats - Tier 1'!AB22+'Programmable Tstats - Tier 2'!AB22+'Comm 95+% Furnace - NEW'!AB22+'Comm 95+% Furnace - Replace'!AB22+'Comm Custom'!AB22,0)","v":23128},null,null,2031,23100,11528,34628,null,0,0,0,null,34628,null,null,2031,23100,11528,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU22+'Res .95+% Res Furnace - Replace'!AU22+'Programmable Tstats - Tier 1'!AU22+'Programmable Tstats - Tier 2'!AU22+'Comm 95+% Furnace - NEW'!AU22+'Comm 95+% Furnace - Replace'!AU22+'Comm Custom'!AU22,0)","v":5512},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW22+'Res .95+% Res Furnace - Replace'!AW22+'Programmable Tstats - Tier 1'!AW22+'Programmable Tstats - Tier 2'!AW22+'Comm 95+% Furnace - NEW'!AW22+'Comm 95+% Furnace - Replace'!AW22+'Comm Custom'!AW22,0)","v":16233},null,null,56373,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB22+'Res .95+% Res Furnace - Replace'!BB22+'Programmable Tstats - Tier 1'!BB22+'Programmable Tstats - Tier 2'!BB22+'Comm 95+% Furnace - NEW'!BB22+'Comm 95+% Furnace - Replace'!BB22+'Comm Custom'!BB22,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC22+'Res .95+% Res Furnace - Replace'!BC22+'Programmable Tstats - Tier 1'!BC22+'Programmable Tstats - Tier 2'!BC22+'Comm 95+% Furnace - NEW'!BC22+'Comm 95+% Furnace - Replace'!BC22+'Comm Custom'!BC22,0)","v":0},0,56373,null,null,2031,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI22+'Res .95+% Res Furnace - Replace'!BI22+'Programmable Tstats - Tier 1'!BI22+'Programmable Tstats - Tier 2'!BI22+'Comm 95+% Furnace - NEW'!BI22+'Comm 95+% Furnace - Replace'!BI22+'Comm Custom'!BI22,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ22+'Res .95+% Res Furnace - Replace'!BJ22+'Programmable Tstats - Tier 1'!BJ22+'Programmable Tstats - Tier 2'!BJ22+'Comm 95+% Furnace - NEW'!BJ22+'Comm 95+% Furnace - Replace'!BJ22+'Comm Custom'!BJ22,0)","v":6538},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL22+'Res .95+% Res Furnace - Replace'!BL22+'Programmable Tstats - Tier 1'!BL22+'Programmable Tstats - Tier 2'!BL22+'Comm 95+% Furnace - NEW'!BL22+'Comm 95+% Furnace - Replace'!BL22+'Comm Custom'!BL22,0)","v":56510},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN22+'Res .95+% Res Furnace - Replace'!BN22+'Programmable Tstats - Tier 1'!BN22+'Programmable Tstats - Tier 2'!BN22+'Comm 95+% Furnace - NEW'!BN22+'Comm 95+% Furnace - Replace'!BN22+'Comm Custom'!BN22,0)","v":29470},null,85980,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR22+'Res .95+% Res Furnace - Replace'!BR22+'Programmable Tstats - Tier 1'!BR22+'Programmable Tstats - Tier 2'!BR22+'Comm 95+% Furnace - NEW'!BR22+'Comm 95+% Furnace - Replace'!BR22+'Comm Custom'!BR22,0)","v":0},null,85980,null,null,2031,23100,11528,5512,40140,null,0,0,0,null,40140]
["5) Peak Reduction Factor = ",null,null,null,"20) Project Life (Years) =",null,null,null,null,9,null,2032,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M23+'Res .95+% Res Furnace - Replace'!M23+'Programmable Tstats - Tier 1'!M23+'Programmable Tstats - Tier 2'!M23+'Comm 95+% Furnace - NEW'!M23+'Comm 95+% Furnace - Replace'!M23+'Comm Custom'!M23,0)","v":6538},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O23+'Res .95+% Res Furnace - Replace'!O23+'Programmable Tstats - Tier 1'!O23+'Programmable Tstats - Tier 2'!O23+'Comm 95+% Furnace - NEW'!O23+'Comm 95+% Furnace - Replace'!O23+'Comm Custom'!O23,0)","v":23791},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q23+'Res .95+% Res Furnace - Replace'!Q23+'Programmable Tstats - Tier 1'!Q23+'Programmable Tstats - Tier 2'!Q23+'Comm 95+% Furnace - NEW'!Q23+'Comm 95+% Furnace - Replace'!Q23+'Comm Custom'!Q23,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R23+'Res .95+% Res Furnace - Replace'!R23+'Programmable Tstats - Tier 1'!R23+'Programmable Tstats - Tier 2'!R23+'Comm 95+% Furnace - NEW'!R23+'Comm 95+% Furnace - Replace'!R23+'Comm Custom'!R23,0)","v":23791},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S23+'Res .95+% Res Furnace - Replace'!S23+'Programmable Tstats - Tier 1'!S23+'Programmable Tstats - Tier 2'!S23+'Comm 95+% Furnace - NEW'!S23+'Comm 95+% Furnace - Replace'!S23+'Comm Custom'!S23,0)","v":66},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U23+'Res .95+% Res Furnace - Replace'!U23+'Programmable Tstats - Tier 1'!U23+'Programmable Tstats - Tier 2'!U23+'Comm 95+% Furnace - NEW'!U23+'Comm 95+% Furnace - Replace'!U23+'Comm Custom'!U23,0)","v":11659},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V23+'Res .95+% Res Furnace - Replace'!V23+'Programmable Tstats - Tier 1'!V23+'Programmable Tstats - Tier 2'!V23+'Comm 95+% Furnace - NEW'!V23+'Comm 95+% Furnace - Replace'!V23+'Comm Custom'!V23,0)","v":35450},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X23+'Res .95+% Res Furnace - Replace'!X23+'Programmable Tstats - Tier 1'!X23+'Programmable Tstats - Tier 2'!X23+'Comm 95+% Furnace - NEW'!X23+'Comm 95+% Furnace - Replace'!X23+'Comm Custom'!X23,0)","v":11845},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y23+'Res .95+% Res Furnace - Replace'!Y23+'Programmable Tstats - Tier 1'!Y23+'Programmable Tstats - Tier 2'!Y23+'Comm 95+% Furnace - NEW'!Y23+'Comm 95+% Furnace - Replace'!Y23+'Comm Custom'!Y23,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z23+'Res .95+% Res Furnace - Replace'!Z23+'Programmable Tstats - Tier 1'!Z23+'Programmable Tstats - Tier 2'!Z23+'Comm 95+% Furnace - NEW'!Z23+'Comm 95+% Furnace - Replace'!Z23+'Comm Custom'!Z23,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA23+'Res .95+% Res Furnace - Replace'!AA23+'Programmable Tstats - Tier 1'!AA23+'Programmable Tstats - Tier 2'!AA23+'Comm 95+% Furnace - NEW'!AA23+'Comm 95+% Furnace - Replace'!AA23+'Comm Custom'!AA23,0)","v":11845},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB23+'Res .95+% Res Furnace - Replace'!AB23+'Programmable Tstats - Tier 1'!AB23+'Programmable Tstats - Tier 2'!AB23+'Comm 95+% Furnace - NEW'!AB23+'Comm 95+% Furnace - Replace'!AB23+'Comm Custom'!AB23,0)","v":23605},null,null,2032,23791,11659,35450,null,0,0,0,null,35450,null,null,2032,23791,11659,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU23+'Res .95+% Res Furnace - Replace'!AU23+'Programmable Tstats - Tier 1'!AU23+'Programmable Tstats - Tier 2'!AU23+'Comm 95+% Furnace - NEW'!AU23+'Comm 95+% Furnace - Replace'!AU23+'Comm Custom'!AU23,0)","v":5689},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW23+'Res .95+% Res Furnace - Replace'!AW23+'Programmable Tstats - Tier 1'!AW23+'Programmable Tstats - Tier 2'!AW23+'Comm 95+% Furnace - NEW'!AW23+'Comm 95+% Furnace - Replace'!AW23+'Comm Custom'!AW23,0)","v":16605},null,null,57744,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB23+'Res .95+% Res Furnace - Replace'!BB23+'Programmable Tstats - Tier 1'!BB23+'Programmable Tstats - Tier 2'!BB23+'Comm 95+% Furnace - NEW'!BB23+'Comm 95+% Furnace - Replace'!BB23+'Comm Custom'!BB23,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC23+'Res .95+% Res Furnace - Replace'!BC23+'Programmable Tstats - Tier 1'!BC23+'Programmable Tstats - Tier 2'!BC23+'Comm 95+% Furnace - NEW'!BC23+'Comm 95+% Furnace - Replace'!BC23+'Comm Custom'!BC23,0)","v":0},0,57744,null,null,2032,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI23+'Res .95+% Res Furnace - Replace'!BI23+'Programmable Tstats - Tier 1'!BI23+'Programmable Tstats - Tier 2'!BI23+'Comm 95+% Furnace - NEW'!BI23+'Comm 95+% Furnace - Replace'!BI23+'Comm Custom'!BI23,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ23+'Res .95+% Res Furnace - Replace'!BJ23+'Programmable Tstats - Tier 1'!BJ23+'Programmable Tstats - Tier 2'!BJ23+'Comm 95+% Furnace - NEW'!BJ23+'Comm 95+% Furnace - Replace'!BJ23+'Comm Custom'!BJ23,0)","v":6538},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL23+'Res .95+% Res Furnace - Replace'!BL23+'Programmable Tstats - Tier 1'!BL23+'Programmable Tstats - Tier 2'!BL23+'Comm 95+% Furnace - NEW'!BL23+'Comm 95+% Furnace - Replace'!BL23+'Comm Custom'!BL23,0)","v":58210},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN23+'Res .95+% Res Furnace - Replace'!BN23+'Programmable Tstats - Tier 1'!BN23+'Programmable Tstats - Tier 2'!BN23+'Comm 95+% Furnace - NEW'!BN23+'Comm 95+% Furnace - Replace'!BN23+'Comm Custom'!BN23,0)","v":30351},null,88561,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR23+'Res .95+% Res Furnace - Replace'!BR23+'Programmable Tstats - Tier 1'!BR23+'Programmable Tstats - Tier 2'!BR23+'Comm 95+% Furnace - NEW'!BR23+'Comm 95+% Furnace - Replace'!BR23+'Comm Custom'!BR23,0)","v":0},null,88561,null,null,2032,23791,11659,5689,41139,null,0,0,0,null,41139]
[null,null,null,null,null,null,null,null,null,10,null,2033,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M24+'Res .95+% Res Furnace - Replace'!M24+'Programmable Tstats - Tier 1'!M24+'Programmable Tstats - Tier 2'!M24+'Comm 95+% Furnace - NEW'!M24+'Comm 95+% Furnace - Replace'!M24+'Comm Custom'!M24,0)","v":5173},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O24+'Res .95+% Res Furnace - Replace'!O24+'Programmable Tstats - Tier 1'!O24+'Programmable Tstats - Tier 2'!O24+'Comm 95+% Furnace - NEW'!O24+'Comm 95+% Furnace - Replace'!O24+'Comm Custom'!O24,0)","v":19388},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q24+'Res .95+% Res Furnace - Replace'!Q24+'Programmable Tstats - Tier 1'!Q24+'Programmable Tstats - Tier 2'!Q24+'Comm 95+% Furnace - NEW'!Q24+'Comm 95+% Furnace - Replace'!Q24+'Comm Custom'!Q24,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R24+'Res .95+% Res Furnace - Replace'!R24+'Programmable Tstats - Tier 1'!R24+'Programmable Tstats - Tier 2'!R24+'Comm 95+% Furnace - NEW'!R24+'Comm 95+% Furnace - Replace'!R24+'Comm Custom'!R24,0)","v":19388},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S24+'Res .95+% Res Furnace - Replace'!S24+'Programmable Tstats - Tier 1'!S24+'Programmable Tstats - Tier 2'!S24+'Comm 95+% Furnace - NEW'!S24+'Comm 95+% Furnace - Replace'!S24+'Comm Custom'!S24,0)","v":52},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U24+'Res .95+% Res Furnace - Replace'!U24+'Programmable Tstats - Tier 1'!U24+'Programmable Tstats - Tier 2'!U24+'Comm 95+% Furnace - NEW'!U24+'Comm 95+% Furnace - Replace'!U24+'Comm Custom'!U24,0)","v":9324},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V24+'Res .95+% Res Furnace - Replace'!V24+'Programmable Tstats - Tier 1'!V24+'Programmable Tstats - Tier 2'!V24+'Comm 95+% Furnace - NEW'!V24+'Comm 95+% Furnace - Replace'!V24+'Comm Custom'!V24,0)","v":28712},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X24+'Res .95+% Res Furnace - Replace'!X24+'Programmable Tstats - Tier 1'!X24+'Programmable Tstats - Tier 2'!X24+'Comm 95+% Furnace - NEW'!X24+'Comm 95+% Furnace - Replace'!X24+'Comm Custom'!X24,0)","v":9536},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y24+'Res .95+% Res Furnace - Replace'!Y24+'Programmable Tstats - Tier 1'!Y24+'Programmable Tstats - Tier 2'!Y24+'Comm 95+% Furnace - NEW'!Y24+'Comm 95+% Furnace - Replace'!Y24+'Comm Custom'!Y24,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z24+'Res .95+% Res Furnace - Replace'!Z24+'Programmable Tstats - Tier 1'!Z24+'Programmable Tstats - Tier 2'!Z24+'Comm 95+% Furnace - NEW'!Z24+'Comm 95+% Furnace - Replace'!Z24+'Comm Custom'!Z24,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA24+'Res .95+% Res Furnace - Replace'!AA24+'Programmable Tstats - Tier 1'!AA24+'Programmable Tstats - Tier 2'!AA24+'Comm 95+% Furnace - NEW'!AA24+'Comm 95+% Furnace - Replace'!AA24+'Comm Custom'!AA24,0)","v":9536},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB24+'Res .95+% Res Furnace - Replace'!AB24+'Programmable Tstats - Tier 1'!AB24+'Programmable Tstats - Tier 2'!AB24+'Comm 95+% Furnace - NEW'!AB24+'Comm 95+% Furnace - Replace'!AB24+'Comm Custom'!AB24,0)","v":19176},null,null,2033,19388,9324,28712,null,0,0,0,null,28712,null,null,2033,19388,9324,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU24+'Res .95+% Res Furnace - Replace'!AU24+'Programmable Tstats - Tier 1'!AU24+'Programmable Tstats - Tier 2'!AU24+'Comm 95+% Furnace - NEW'!AU24+'Comm 95+% Furnace - Replace'!AU24+'Comm Custom'!AU24,0)","v":5607},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW24+'Res .95+% Res Furnace - Replace'!AW24+'Programmable Tstats - Tier 1'!AW24+'Programmable Tstats - Tier 2'!AW24+'Comm 95+% Furnace - NEW'!AW24+'Comm 95+% Furnace - Replace'!AW24+'Comm Custom'!AW24,0)","v":13445},null,null,47764,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB24+'Res .95+% Res Furnace - Replace'!BB24+'Programmable Tstats - Tier 1'!BB24+'Programmable Tstats - Tier 2'!BB24+'Comm 95+% Furnace - NEW'!BB24+'Comm 95+% Furnace - Replace'!BB24+'Comm Custom'!BB24,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC24+'Res .95+% Res Furnace - Replace'!BC24+'Programmable Tstats - Tier 1'!BC24+'Programmable Tstats - Tier 2'!BC24+'Comm 95+% Furnace - NEW'!BC24+'Comm 95+% Furnace - Replace'!BC24+'Comm Custom'!BC24,0)","v":0},0,47764,null,null,2033,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI24+'Res .95+% Res Furnace - Replace'!BI24+'Programmable Tstats - Tier 1'!BI24+'Programmable Tstats - Tier 2'!BI24+'Comm 95+% Furnace - NEW'!BI24+'Comm 95+% Furnace - Replace'!BI24+'Comm Custom'!BI24,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ24+'Res .95+% Res Furnace - Replace'!BJ24+'Programmable Tstats - Tier 1'!BJ24+'Programmable Tstats - Tier 2'!BJ24+'Comm 95+% Furnace - NEW'!BJ24+'Comm 95+% Furnace - Replace'!BJ24+'Comm Custom'!BJ24,0)","v":5173},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL24+'Res .95+% Res Furnace - Replace'!BL24+'Programmable Tstats - Tier 1'!BL24+'Programmable Tstats - Tier 2'!BL24+'Comm 95+% Furnace - NEW'!BL24+'Comm 95+% Furnace - Replace'!BL24+'Comm Custom'!BL24,0)","v":47293},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN24+'Res .95+% Res Furnace - Replace'!BN24+'Programmable Tstats - Tier 1'!BN24+'Programmable Tstats - Tier 2'!BN24+'Comm 95+% Furnace - NEW'!BN24+'Comm 95+% Furnace - Replace'!BN24+'Comm Custom'!BN24,0)","v":29854},null,77147,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR24+'Res .95+% Res Furnace - Replace'!BR24+'Programmable Tstats - Tier 1'!BR24+'Programmable Tstats - Tier 2'!BR24+'Comm 95+% Furnace - NEW'!BR24+'Comm 95+% Furnace - Replace'!BR24+'Comm Custom'!BR24,0)","v":0},null,77147,null,null,2033,19388,9324,5607,34319,null,0,0,0,null,34319]
["6) Variable O&M ($/Dk) =",null,null,null,"21) Avg. Dk/Part. Saved =",null,null,null,null,11,null,2034,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M25+'Res .95+% Res Furnace - Replace'!M25+'Programmable Tstats - Tier 1'!M25+'Programmable Tstats - Tier 2'!M25+'Comm 95+% Furnace - NEW'!M25+'Comm 95+% Furnace - Replace'!M25+'Comm Custom'!M25,0)","v":5173},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O25+'Res .95+% Res Furnace - Replace'!O25+'Programmable Tstats - Tier 1'!O25+'Programmable Tstats - Tier 2'!O25+'Comm 95+% Furnace - NEW'!O25+'Comm 95+% Furnace - Replace'!O25+'Comm Custom'!O25,0)","v":19973},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q25+'Res .95+% Res Furnace - Replace'!Q25+'Programmable Tstats - Tier 1'!Q25+'Programmable Tstats - Tier 2'!Q25+'Comm 95+% Furnace - NEW'!Q25+'Comm 95+% Furnace - Replace'!Q25+'Comm Custom'!Q25,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R25+'Res .95+% Res Furnace - Replace'!R25+'Programmable Tstats - Tier 1'!R25+'Programmable Tstats - Tier 2'!R25+'Comm 95+% Furnace - NEW'!R25+'Comm 95+% Furnace - Replace'!R25+'Comm Custom'!R25,0)","v":19973},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S25+'Res .95+% Res Furnace - Replace'!S25+'Programmable Tstats - Tier 1'!S25+'Programmable Tstats - Tier 2'!S25+'Comm 95+% Furnace - NEW'!S25+'Comm 95+% Furnace - Replace'!S25+'Comm Custom'!S25,0)","v":52},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U25+'Res .95+% Res Furnace - Replace'!U25+'Programmable Tstats - Tier 1'!U25+'Programmable Tstats - Tier 2'!U25+'Comm 95+% Furnace - NEW'!U25+'Comm 95+% Furnace - Replace'!U25+'Comm Custom'!U25,0)","v":9428},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V25+'Res .95+% Res Furnace - Replace'!V25+'Programmable Tstats - Tier 1'!V25+'Programmable Tstats - Tier 2'!V25+'Comm 95+% Furnace - NEW'!V25+'Comm 95+% Furnace - Replace'!V25+'Comm Custom'!V25,0)","v":29401},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X25+'Res .95+% Res Furnace - Replace'!X25+'Programmable Tstats - Tier 1'!X25+'Programmable Tstats - Tier 2'!X25+'Comm 95+% Furnace - NEW'!X25+'Comm 95+% Furnace - Replace'!X25+'Comm Custom'!X25,0)","v":9822},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y25+'Res .95+% Res Furnace - Replace'!Y25+'Programmable Tstats - Tier 1'!Y25+'Programmable Tstats - Tier 2'!Y25+'Comm 95+% Furnace - NEW'!Y25+'Comm 95+% Furnace - Replace'!Y25+'Comm Custom'!Y25,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z25+'Res .95+% Res Furnace - Replace'!Z25+'Programmable Tstats - Tier 1'!Z25+'Programmable Tstats - Tier 2'!Z25+'Comm 95+% Furnace - NEW'!Z25+'Comm 95+% Furnace - Replace'!Z25+'Comm Custom'!Z25,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA25+'Res .95+% Res Furnace - Replace'!AA25+'Programmable Tstats - Tier 1'!AA25+'Programmable Tstats - Tier 2'!AA25+'Comm 95+% Furnace - NEW'!AA25+'Comm 95+% Furnace - Replace'!AA25+'Comm Custom'!AA25,0)","v":9822},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB25+'Res .95+% Res Furnace - Replace'!AB25+'Programmable Tstats - Tier 1'!AB25+'Programmable Tstats - Tier 2'!AB25+'Comm 95+% Furnace - NEW'!AB25+'Comm 95+% Furnace - Replace'!AB25+'Comm Custom'!AB25,0)","v":19579},null,null,2034,19973,9428,29401,null,0,0,0,null,29401,null,null,2034,19973,9428,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU25+'Res .95+% Res Furnace - Replace'!AU25+'Programmable Tstats - Tier 1'!AU25+'Programmable Tstats - Tier 2'!AU25+'Comm 95+% Furnace - NEW'!AU25+'Comm 95+% Furnace - Replace'!AU25+'Comm Custom'!AU25,0)","v":5778},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW25+'Res .95+% Res Furnace - Replace'!AW25+'Programmable Tstats - Tier 1'!AW25+'Programmable Tstats - Tier 2'!AW25+'Comm 95+% Furnace - NEW'!AW25+'Comm 95+% Furnace - Replace'!AW25+'Comm Custom'!AW25,0)","v":13750},null,null,48929,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB25+'Res .95+% Res Furnace - Replace'!BB25+'Programmable Tstats - Tier 1'!BB25+'Programmable Tstats - Tier 2'!BB25+'Comm 95+% Furnace - NEW'!BB25+'Comm 95+% Furnace - Replace'!BB25+'Comm Custom'!BB25,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC25+'Res .95+% Res Furnace - Replace'!BC25+'Programmable Tstats - Tier 1'!BC25+'Programmable Tstats - Tier 2'!BC25+'Comm 95+% Furnace - NEW'!BC25+'Comm 95+% Furnace - Replace'!BC25+'Comm Custom'!BC25,0)","v":0},0,48929,null,null,2034,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI25+'Res .95+% Res Furnace - Replace'!BI25+'Programmable Tstats - Tier 1'!BI25+'Programmable Tstats - Tier 2'!BI25+'Comm 95+% Furnace - NEW'!BI25+'Comm 95+% Furnace - Replace'!BI25+'Comm Custom'!BI25,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ25+'Res .95+% Res Furnace - Replace'!BJ25+'Programmable Tstats - Tier 1'!BJ25+'Programmable Tstats - Tier 2'!BJ25+'Comm 95+% Furnace - NEW'!BJ25+'Comm 95+% Furnace - Replace'!BJ25+'Comm Custom'!BJ25,0)","v":5173},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL25+'Res .95+% Res Furnace - Replace'!BL25+'Programmable Tstats - Tier 1'!BL25+'Programmable Tstats - Tier 2'!BL25+'Comm 95+% Furnace - NEW'!BL25+'Comm 95+% Furnace - Replace'!BL25+'Comm Custom'!BL25,0)","v":48710},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN25+'Res .95+% Res Furnace - Replace'!BN25+'Programmable Tstats - Tier 1'!BN25+'Programmable Tstats - Tier 2'!BN25+'Comm 95+% Furnace - NEW'!BN25+'Comm 95+% Furnace - Replace'!BN25+'Comm Custom'!BN25,0)","v":30713},null,79423,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR25+'Res .95+% Res Furnace - Replace'!BR25+'Programmable Tstats - Tier 1'!BR25+'Programmable Tstats - Tier 2'!BR25+'Comm 95+% Furnace - NEW'!BR25+'Comm 95+% Furnace - Replace'!BR25+'Comm Custom'!BR25,0)","v":0},null,79423,null,null,2034,19973,9428,5778,35179,null,0,0,0,null,35179]
["     Escalation Rate =",null,null,null,null,null,null,null,null,12,null,2035,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M26+'Res .95+% Res Furnace - Replace'!M26+'Programmable Tstats - Tier 1'!M26+'Programmable Tstats - Tier 2'!M26+'Comm 95+% Furnace - NEW'!M26+'Comm 95+% Furnace - Replace'!M26+'Comm Custom'!M26,0)","v":5173},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O26+'Res .95+% Res Furnace - Replace'!O26+'Programmable Tstats - Tier 1'!O26+'Programmable Tstats - Tier 2'!O26+'Comm 95+% Furnace - NEW'!O26+'Comm 95+% Furnace - Replace'!O26+'Comm Custom'!O26,0)","v":20568},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q26+'Res .95+% Res Furnace - Replace'!Q26+'Programmable Tstats - Tier 1'!Q26+'Programmable Tstats - Tier 2'!Q26+'Comm 95+% Furnace - NEW'!Q26+'Comm 95+% Furnace - Replace'!Q26+'Comm Custom'!Q26,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R26+'Res .95+% Res Furnace - Replace'!R26+'Programmable Tstats - Tier 1'!R26+'Programmable Tstats - Tier 2'!R26+'Comm 95+% Furnace - NEW'!R26+'Comm 95+% Furnace - Replace'!R26+'Comm Custom'!R26,0)","v":20568},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S26+'Res .95+% Res Furnace - Replace'!S26+'Programmable Tstats - Tier 1'!S26+'Programmable Tstats - Tier 2'!S26+'Comm 95+% Furnace - NEW'!S26+'Comm 95+% Furnace - Replace'!S26+'Comm Custom'!S26,0)","v":52},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U26+'Res .95+% Res Furnace - Replace'!U26+'Programmable Tstats - Tier 1'!U26+'Programmable Tstats - Tier 2'!U26+'Comm 95+% Furnace - NEW'!U26+'Comm 95+% Furnace - Replace'!U26+'Comm Custom'!U26,0)","v":9531},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V26+'Res .95+% Res Furnace - Replace'!V26+'Programmable Tstats - Tier 1'!V26+'Programmable Tstats - Tier 2'!V26+'Comm 95+% Furnace - NEW'!V26+'Comm 95+% Furnace - Replace'!V26+'Comm Custom'!V26,0)","v":30099},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X26+'Res .95+% Res Furnace - Replace'!X26+'Programmable Tstats - Tier 1'!X26+'Programmable Tstats - Tier 2'!X26+'Comm 95+% Furnace - NEW'!X26+'Comm 95+% Furnace - Replace'!X26+'Comm Custom'!X26,0)","v":10120},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y26+'Res .95+% Res Furnace - Replace'!Y26+'Programmable Tstats - Tier 1'!Y26+'Programmable Tstats - Tier 2'!Y26+'Comm 95+% Furnace - NEW'!Y26+'Comm 95+% Furnace - Replace'!Y26+'Comm Custom'!Y26,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z26+'Res .95+% Res Furnace - Replace'!Z26+'Programmable Tstats - Tier 1'!Z26+'Programmable Tstats - Tier 2'!Z26+'Comm 95+% Furnace - NEW'!Z26+'Comm 95+% Furnace - Replace'!Z26+'Comm Custom'!Z26,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA26+'Res .95+% Res Furnace - Replace'!AA26+'Programmable Tstats - Tier 1'!AA26+'Programmable Tstats - Tier 2'!AA26+'Comm 95+% Furnace - NEW'!AA26+'Comm 95+% Furnace - Replace'!AA26+'Comm Custom'!AA26,0)","v":10120},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB26+'Res .95+% Res Furnace - Replace'!AB26+'Programmable Tstats - Tier 1'!AB26+'Programmable Tstats - Tier 2'!AB26+'Comm 95+% Furnace - NEW'!AB26+'Comm 95+% Furnace - Replace'!AB26+'Comm Custom'!AB26,0)","v":19979},null,null,2035,20568,9531,30099,null,0,0,0,null,30099,null,null,2035,20568,9531,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU26+'Res .95+% Res Furnace - Replace'!AU26+'Programmable Tstats - Tier 1'!AU26+'Programmable Tstats - Tier 2'!AU26+'Comm 95+% Furnace - NEW'!AU26+'Comm 95+% Furnace - Replace'!AU26+'Comm Custom'!AU26,0)","v":5947},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW26+'Res .95+% Res Furnace - Replace'!AW26+'Programmable Tstats - Tier 1'!AW26+'Programmable Tstats - Tier 2'!AW26+'Comm 95+% Furnace - NEW'!AW26+'Comm 95+% Furnace - Replace'!AW26+'Comm Custom'!AW26,0)","v":14065},null,null,50111,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB26+'Res .95+% Res Furnace - Replace'!BB26+'Programmable Tstats - Tier 1'!BB26+'Programmable Tstats - Tier 2'!BB26+'Comm 95+% Furnace - NEW'!BB26+'Comm 95+% Furnace - Replace'!BB26+'Comm Custom'!BB26,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC26+'Res .95+% Res Furnace - Replace'!BC26+'Programmable Tstats - Tier 1'!BC26+'Programmable Tstats - Tier 2'!BC26+'Comm 95+% Furnace - NEW'!BC26+'Comm 95+% Furnace - Replace'!BC26+'Comm Custom'!BC26,0)","v":0},0,50111,null,null,2035,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI26+'Res .95+% Res Furnace - Replace'!BI26+'Programmable Tstats - Tier 1'!BI26+'Programmable Tstats - Tier 2'!BI26+'Comm 95+% Furnace - NEW'!BI26+'Comm 95+% Furnace - Replace'!BI26+'Comm Custom'!BI26,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ26+'Res .95+% Res Furnace - Replace'!BJ26+'Programmable Tstats - Tier 1'!BJ26+'Programmable Tstats - Tier 2'!BJ26+'Comm 95+% Furnace - NEW'!BJ26+'Comm 95+% Furnace - Replace'!BJ26+'Comm Custom'!BJ26,0)","v":5173},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL26+'Res .95+% Res Furnace - Replace'!BL26+'Programmable Tstats - Tier 1'!BL26+'Programmable Tstats - Tier 2'!BL26+'Comm 95+% Furnace - NEW'!BL26+'Comm 95+% Furnace - Replace'!BL26+'Comm Custom'!BL26,0)","v":50174},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN26+'Res .95+% Res Furnace - Replace'!BN26+'Programmable Tstats - Tier 1'!BN26+'Programmable Tstats - Tier 2'!BN26+'Comm 95+% Furnace - NEW'!BN26+'Comm 95+% Furnace - Replace'!BN26+'Comm Custom'!BN26,0)","v":31562},null,81736,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR26+'Res .95+% Res Furnace - Replace'!BR26+'Programmable Tstats - Tier 1'!BR26+'Programmable Tstats - Tier 2'!BR26+'Comm 95+% Furnace - NEW'!BR26+'Comm 95+% Furnace - Replace'!BR26+'Comm Custom'!BR26,0)","v":0},null,81736,null,null,2035,20568,9531,5947,36046,null,0,0,0,null,36046]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",null,null,null,null,13,null,2036,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M27+'Res .95+% Res Furnace - Replace'!M27+'Programmable Tstats - Tier 1'!M27+'Programmable Tstats - Tier 2'!M27+'Comm 95+% Furnace - NEW'!M27+'Comm 95+% Furnace - Replace'!M27+'Comm Custom'!M27,0)","v":5173},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O27+'Res .95+% Res Furnace - Replace'!O27+'Programmable Tstats - Tier 1'!O27+'Programmable Tstats - Tier 2'!O27+'Comm 95+% Furnace - NEW'!O27+'Comm 95+% Furnace - Replace'!O27+'Comm Custom'!O27,0)","v":21189},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q27+'Res .95+% Res Furnace - Replace'!Q27+'Programmable Tstats - Tier 1'!Q27+'Programmable Tstats - Tier 2'!Q27+'Comm 95+% Furnace - NEW'!Q27+'Comm 95+% Furnace - Replace'!Q27+'Comm Custom'!Q27,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R27+'Res .95+% Res Furnace - Replace'!R27+'Programmable Tstats - Tier 1'!R27+'Programmable Tstats - Tier 2'!R27+'Comm 95+% Furnace - NEW'!R27+'Comm 95+% Furnace - Replace'!R27+'Comm Custom'!R27,0)","v":21189},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S27+'Res .95+% Res Furnace - Replace'!S27+'Programmable Tstats - Tier 1'!S27+'Programmable Tstats - Tier 2'!S27+'Comm 95+% Furnace - NEW'!S27+'Comm 95+% Furnace - Replace'!S27+'Comm Custom'!S27,0)","v":52},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U27+'Res .95+% Res Furnace - Replace'!U27+'Programmable Tstats - Tier 1'!U27+'Programmable Tstats - Tier 2'!U27+'Comm 95+% Furnace - NEW'!U27+'Comm 95+% Furnace - Replace'!U27+'Comm Custom'!U27,0)","v":9584},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V27+'Res .95+% Res Furnace - Replace'!V27+'Programmable Tstats - Tier 1'!V27+'Programmable Tstats - Tier 2'!V27+'Comm 95+% Furnace - NEW'!V27+'Comm 95+% Furnace - Replace'!V27+'Comm Custom'!V27,0)","v":30773},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X27+'Res .95+% Res Furnace - Replace'!X27+'Programmable Tstats - Tier 1'!X27+'Programmable Tstats - Tier 2'!X27+'Comm 95+% Furnace - NEW'!X27+'Comm 95+% Furnace - Replace'!X27+'Comm Custom'!X27,0)","v":10422},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y27+'Res .95+% Res Furnace - Replace'!Y27+'Programmable Tstats - Tier 1'!Y27+'Programmable Tstats - Tier 2'!Y27+'Comm 95+% Furnace - NEW'!Y27+'Comm 95+% Furnace - Replace'!Y27+'Comm Custom'!Y27,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z27+'Res .95+% Res Furnace - Replace'!Z27+'Programmable Tstats - Tier 1'!Z27+'Programmable Tstats - Tier 2'!Z27+'Comm 95+% Furnace - NEW'!Z27+'Comm 95+% Furnace - Replace'!Z27+'Comm Custom'!Z27,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA27+'Res .95+% Res Furnace - Replace'!AA27+'Programmable Tstats - Tier 1'!AA27+'Programmable Tstats - Tier 2'!AA27+'Comm 95+% Furnace - NEW'!AA27+'Comm 95+% Furnace - Replace'!AA27+'Comm Custom'!AA27,0)","v":10422},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB27+'Res .95+% Res Furnace - Replace'!AB27+'Programmable Tstats - Tier 1'!AB27+'Programmable Tstats - Tier 2'!AB27+'Comm 95+% Furnace - NEW'!AB27+'Comm 95+% Furnace - Replace'!AB27+'Comm Custom'!AB27,0)","v":20351},null,null,2036,21189,9584,30773,null,0,0,0,null,30773,null,null,2036,21189,9584,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU27+'Res .95+% Res Furnace - Replace'!AU27+'Programmable Tstats - Tier 1'!AU27+'Programmable Tstats - Tier 2'!AU27+'Comm 95+% Furnace - NEW'!AU27+'Comm 95+% Furnace - Replace'!AU27+'Comm Custom'!AU27,0)","v":6117},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW27+'Res .95+% Res Furnace - Replace'!AW27+'Programmable Tstats - Tier 1'!AW27+'Programmable Tstats - Tier 2'!AW27+'Comm 95+% Furnace - NEW'!AW27+'Comm 95+% Furnace - Replace'!AW27+'Comm Custom'!AW27,0)","v":14391},null,null,51281,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB27+'Res .95+% Res Furnace - Replace'!BB27+'Programmable Tstats - Tier 1'!BB27+'Programmable Tstats - Tier 2'!BB27+'Comm 95+% Furnace - NEW'!BB27+'Comm 95+% Furnace - Replace'!BB27+'Comm Custom'!BB27,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC27+'Res .95+% Res Furnace - Replace'!BC27+'Programmable Tstats - Tier 1'!BC27+'Programmable Tstats - Tier 2'!BC27+'Comm 95+% Furnace - NEW'!BC27+'Comm 95+% Furnace - Replace'!BC27+'Comm Custom'!BC27,0)","v":0},0,51281,null,null,2036,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI27+'Res .95+% Res Furnace - Replace'!BI27+'Programmable Tstats - Tier 1'!BI27+'Programmable Tstats - Tier 2'!BI27+'Comm 95+% Furnace - NEW'!BI27+'Comm 95+% Furnace - Replace'!BI27+'Comm Custom'!BI27,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ27+'Res .95+% Res Furnace - Replace'!BJ27+'Programmable Tstats - Tier 1'!BJ27+'Programmable Tstats - Tier 2'!BJ27+'Comm 95+% Furnace - NEW'!BJ27+'Comm 95+% Furnace - Replace'!BJ27+'Comm Custom'!BJ27,0)","v":5173},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL27+'Res .95+% Res Furnace - Replace'!BL27+'Programmable Tstats - Tier 1'!BL27+'Programmable Tstats - Tier 2'!BL27+'Comm 95+% Furnace - NEW'!BL27+'Comm 95+% Furnace - Replace'!BL27+'Comm Custom'!BL27,0)","v":51677},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN27+'Res .95+% Res Furnace - Replace'!BN27+'Programmable Tstats - Tier 1'!BN27+'Programmable Tstats - Tier 2'!BN27+'Comm 95+% Furnace - NEW'!BN27+'Comm 95+% Furnace - Replace'!BN27+'Comm Custom'!BN27,0)","v":32573},null,84250,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR27+'Res .95+% Res Furnace - Replace'!BR27+'Programmable Tstats - Tier 1'!BR27+'Programmable Tstats - Tier 2'!BR27+'Comm 95+% Furnace - NEW'!BR27+'Comm 95+% Furnace - Replace'!BR27+'Comm Custom'!BR27,0)","v":0},null,84250,null,null,2036,21189,9584,6117,36890,null,0,0,0,null,36890]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,null,null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",null,null,null,null,14,null,2037,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M28+'Res .95+% Res Furnace - Replace'!M28+'Programmable Tstats - Tier 1'!M28+'Programmable Tstats - Tier 2'!M28+'Comm 95+% Furnace - NEW'!M28+'Comm 95+% Furnace - Replace'!M28+'Comm Custom'!M28,0)","v":5173},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O28+'Res .95+% Res Furnace - Replace'!O28+'Programmable Tstats - Tier 1'!O28+'Programmable Tstats - Tier 2'!O28+'Comm 95+% Furnace - NEW'!O28+'Comm 95+% Furnace - Replace'!O28+'Comm Custom'!O28,0)","v":21825},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q28+'Res .95+% Res Furnace - Replace'!Q28+'Programmable Tstats - Tier 1'!Q28+'Programmable Tstats - Tier 2'!Q28+'Comm 95+% Furnace - NEW'!Q28+'Comm 95+% Furnace - Replace'!Q28+'Comm Custom'!Q28,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R28+'Res .95+% Res Furnace - Replace'!R28+'Programmable Tstats - Tier 1'!R28+'Programmable Tstats - Tier 2'!R28+'Comm 95+% Furnace - NEW'!R28+'Comm 95+% Furnace - Replace'!R28+'Comm Custom'!R28,0)","v":21825},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S28+'Res .95+% Res Furnace - Replace'!S28+'Programmable Tstats - Tier 1'!S28+'Programmable Tstats - Tier 2'!S28+'Comm 95+% Furnace - NEW'!S28+'Comm 95+% Furnace - Replace'!S28+'Comm Custom'!S28,0)","v":52},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U28+'Res .95+% Res Furnace - Replace'!U28+'Programmable Tstats - Tier 1'!U28+'Programmable Tstats - Tier 2'!U28+'Comm 95+% Furnace - NEW'!U28+'Comm 95+% Furnace - Replace'!U28+'Comm Custom'!U28,0)","v":9687},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V28+'Res .95+% Res Furnace - Replace'!V28+'Programmable Tstats - Tier 1'!V28+'Programmable Tstats - Tier 2'!V28+'Comm 95+% Furnace - NEW'!V28+'Comm 95+% Furnace - Replace'!V28+'Comm Custom'!V28,0)","v":31512},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X28+'Res .95+% Res Furnace - Replace'!X28+'Programmable Tstats - Tier 1'!X28+'Programmable Tstats - Tier 2'!X28+'Comm 95+% Furnace - NEW'!X28+'Comm 95+% Furnace - Replace'!X28+'Comm Custom'!X28,0)","v":10734},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y28+'Res .95+% Res Furnace - Replace'!Y28+'Programmable Tstats - Tier 1'!Y28+'Programmable Tstats - Tier 2'!Y28+'Comm 95+% Furnace - NEW'!Y28+'Comm 95+% Furnace - Replace'!Y28+'Comm Custom'!Y28,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z28+'Res .95+% Res Furnace - Replace'!Z28+'Programmable Tstats - Tier 1'!Z28+'Programmable Tstats - Tier 2'!Z28+'Comm 95+% Furnace - NEW'!Z28+'Comm 95+% Furnace - Replace'!Z28+'Comm Custom'!Z28,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA28+'Res .95+% Res Furnace - Replace'!AA28+'Programmable Tstats - Tier 1'!AA28+'Programmable Tstats - Tier 2'!AA28+'Comm 95+% Furnace - NEW'!AA28+'Comm 95+% Furnace - Replace'!AA28+'Comm Custom'!AA28,0)","v":10734},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB28+'Res .95+% Res Furnace - Replace'!AB28+'Programmable Tstats - Tier 1'!AB28+'Programmable Tstats - Tier 2'!AB28+'Comm 95+% Furnace - NEW'!AB28+'Comm 95+% Furnace - Replace'!AB28+'Comm Custom'!AB28,0)","v":20778},null,null,2037,21825,9687,31512,null,0,0,0,null,31512,null,null,2037,21825,9687,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU28+'Res .95+% Res Furnace - Replace'!AU28+'Programmable Tstats - Tier 1'!AU28+'Programmable Tstats - Tier 2'!AU28+'Comm 95+% Furnace - NEW'!AU28+'Comm 95+% Furnace - Replace'!AU28+'Comm Custom'!AU28,0)","v":6287},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW28+'Res .95+% Res Furnace - Replace'!AW28+'Programmable Tstats - Tier 1'!AW28+'Programmable Tstats - Tier 2'!AW28+'Comm 95+% Furnace - NEW'!AW28+'Comm 95+% Furnace - Replace'!AW28+'Comm Custom'!AW28,0)","v":14722},null,null,52521,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB28+'Res .95+% Res Furnace - Replace'!BB28+'Programmable Tstats - Tier 1'!BB28+'Programmable Tstats - Tier 2'!BB28+'Comm 95+% Furnace - NEW'!BB28+'Comm 95+% Furnace - Replace'!BB28+'Comm Custom'!BB28,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC28+'Res .95+% Res Furnace - Replace'!BC28+'Programmable Tstats - Tier 1'!BC28+'Programmable Tstats - Tier 2'!BC28+'Comm 95+% Furnace - NEW'!BC28+'Comm 95+% Furnace - Replace'!BC28+'Comm Custom'!BC28,0)","v":0},0,52521,null,null,2037,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI28+'Res .95+% Res Furnace - Replace'!BI28+'Programmable Tstats - Tier 1'!BI28+'Programmable Tstats - Tier 2'!BI28+'Comm 95+% Furnace - NEW'!BI28+'Comm 95+% Furnace - Replace'!BI28+'Comm Custom'!BI28,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ28+'Res .95+% Res Furnace - Replace'!BJ28+'Programmable Tstats - Tier 1'!BJ28+'Programmable Tstats - Tier 2'!BJ28+'Comm 95+% Furnace - NEW'!BJ28+'Comm 95+% Furnace - Replace'!BJ28+'Comm Custom'!BJ28,0)","v":5173},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL28+'Res .95+% Res Furnace - Replace'!BL28+'Programmable Tstats - Tier 1'!BL28+'Programmable Tstats - Tier 2'!BL28+'Comm 95+% Furnace - NEW'!BL28+'Comm 95+% Furnace - Replace'!BL28+'Comm Custom'!BL28,0)","v":53228},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN28+'Res .95+% Res Furnace - Replace'!BN28+'Programmable Tstats - Tier 1'!BN28+'Programmable Tstats - Tier 2'!BN28+'Comm 95+% Furnace - NEW'!BN28+'Comm 95+% Furnace - Replace'!BN28+'Comm Custom'!BN28,0)","v":33592},null,86820,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR28+'Res .95+% Res Furnace - Replace'!BR28+'Programmable Tstats - Tier 1'!BR28+'Programmable Tstats - Tier 2'!BR28+'Comm 95+% Furnace - NEW'!BR28+'Comm 95+% Furnace - Replace'!BR28+'Comm Custom'!BR28,0)","v":0},null,86820,null,null,2037,21825,9687,6287,37799,null,0,0,0,null,37799]
["    Escalation Rate =",null,null,null,null,null,null,null,null,15,null,2038,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M29+'Res .95+% Res Furnace - Replace'!M29+'Programmable Tstats - Tier 1'!M29+'Programmable Tstats - Tier 2'!M29+'Comm 95+% Furnace - NEW'!M29+'Comm 95+% Furnace - Replace'!M29+'Comm Custom'!M29,0)","v":5173},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O29+'Res .95+% Res Furnace - Replace'!O29+'Programmable Tstats - Tier 1'!O29+'Programmable Tstats - Tier 2'!O29+'Comm 95+% Furnace - NEW'!O29+'Comm 95+% Furnace - Replace'!O29+'Comm Custom'!O29,0)","v":22477},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q29+'Res .95+% Res Furnace - Replace'!Q29+'Programmable Tstats - Tier 1'!Q29+'Programmable Tstats - Tier 2'!Q29+'Comm 95+% Furnace - NEW'!Q29+'Comm 95+% Furnace - Replace'!Q29+'Comm Custom'!Q29,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R29+'Res .95+% Res Furnace - Replace'!R29+'Programmable Tstats - Tier 1'!R29+'Programmable Tstats - Tier 2'!R29+'Comm 95+% Furnace - NEW'!R29+'Comm 95+% Furnace - Replace'!R29+'Comm Custom'!R29,0)","v":22477},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S29+'Res .95+% Res Furnace - Replace'!S29+'Programmable Tstats - Tier 1'!S29+'Programmable Tstats - Tier 2'!S29+'Comm 95+% Furnace - NEW'!S29+'Comm 95+% Furnace - Replace'!S29+'Comm Custom'!S29,0)","v":52},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U29+'Res .95+% Res Furnace - Replace'!U29+'Programmable Tstats - Tier 1'!U29+'Programmable Tstats - Tier 2'!U29+'Comm 95+% Furnace - NEW'!U29+'Comm 95+% Furnace - Replace'!U29+'Comm Custom'!U29,0)","v":9791},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V29+'Res .95+% Res Furnace - Replace'!V29+'Programmable Tstats - Tier 1'!V29+'Programmable Tstats - Tier 2'!V29+'Comm 95+% Furnace - NEW'!V29+'Comm 95+% Furnace - Replace'!V29+'Comm Custom'!V29,0)","v":32268},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X29+'Res .95+% Res Furnace - Replace'!X29+'Programmable Tstats - Tier 1'!X29+'Programmable Tstats - Tier 2'!X29+'Comm 95+% Furnace - NEW'!X29+'Comm 95+% Furnace - Replace'!X29+'Comm Custom'!X29,0)","v":11054},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y29+'Res .95+% Res Furnace - Replace'!Y29+'Programmable Tstats - Tier 1'!Y29+'Programmable Tstats - Tier 2'!Y29+'Comm 95+% Furnace - NEW'!Y29+'Comm 95+% Furnace - Replace'!Y29+'Comm Custom'!Y29,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z29+'Res .95+% Res Furnace - Replace'!Z29+'Programmable Tstats - Tier 1'!Z29+'Programmable Tstats - Tier 2'!Z29+'Comm 95+% Furnace - NEW'!Z29+'Comm 95+% Furnace - Replace'!Z29+'Comm Custom'!Z29,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA29+'Res .95+% Res Furnace - Replace'!AA29+'Programmable Tstats - Tier 1'!AA29+'Programmable Tstats - Tier 2'!AA29+'Comm 95+% Furnace - NEW'!AA29+'Comm 95+% Furnace - Replace'!AA29+'Comm Custom'!AA29,0)","v":11054},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB29+'Res .95+% Res Furnace - Replace'!AB29+'Programmable Tstats - Tier 1'!AB29+'Programmable Tstats - Tier 2'!AB29+'Comm 95+% Furnace - NEW'!AB29+'Comm 95+% Furnace - Replace'!AB29+'Comm Custom'!AB29,0)","v":21214},null,null,2038,22477,9791,32268,null,0,0,0,null,32268,null,null,2038,22477,9791,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU29+'Res .95+% Res Furnace - Replace'!AU29+'Programmable Tstats - Tier 1'!AU29+'Programmable Tstats - Tier 2'!AU29+'Comm 95+% Furnace - NEW'!AU29+'Comm 95+% Furnace - Replace'!AU29+'Comm Custom'!AU29,0)","v":6457},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW29+'Res .95+% Res Furnace - Replace'!AW29+'Programmable Tstats - Tier 1'!AW29+'Programmable Tstats - Tier 2'!AW29+'Comm 95+% Furnace - NEW'!AW29+'Comm 95+% Furnace - Replace'!AW29+'Comm Custom'!AW29,0)","v":15058},null,null,53783,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB29+'Res .95+% Res Furnace - Replace'!BB29+'Programmable Tstats - Tier 1'!BB29+'Programmable Tstats - Tier 2'!BB29+'Comm 95+% Furnace - NEW'!BB29+'Comm 95+% Furnace - Replace'!BB29+'Comm Custom'!BB29,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC29+'Res .95+% Res Furnace - Replace'!BC29+'Programmable Tstats - Tier 1'!BC29+'Programmable Tstats - Tier 2'!BC29+'Comm 95+% Furnace - NEW'!BC29+'Comm 95+% Furnace - Replace'!BC29+'Comm Custom'!BC29,0)","v":0},0,53783,null,null,2038,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI29+'Res .95+% Res Furnace - Replace'!BI29+'Programmable Tstats - Tier 1'!BI29+'Programmable Tstats - Tier 2'!BI29+'Comm 95+% Furnace - NEW'!BI29+'Comm 95+% Furnace - Replace'!BI29+'Comm Custom'!BI29,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ29+'Res .95+% Res Furnace - Replace'!BJ29+'Programmable Tstats - Tier 1'!BJ29+'Programmable Tstats - Tier 2'!BJ29+'Comm 95+% Furnace - NEW'!BJ29+'Comm 95+% Furnace - Replace'!BJ29+'Comm Custom'!BJ29,0)","v":5173},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL29+'Res .95+% Res Furnace - Replace'!BL29+'Programmable Tstats - Tier 1'!BL29+'Programmable Tstats - Tier 2'!BL29+'Comm 95+% Furnace - NEW'!BL29+'Comm 95+% Furnace - Replace'!BL29+'Comm Custom'!BL29,0)","v":54824},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN29+'Res .95+% Res Furnace - Replace'!BN29+'Programmable Tstats - Tier 1'!BN29+'Programmable Tstats - Tier 2'!BN29+'Comm 95+% Furnace - NEW'!BN29+'Comm 95+% Furnace - Replace'!BN29+'Comm Custom'!BN29,0)","v":34612},null,89436,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR29+'Res .95+% Res Furnace - Replace'!BR29+'Programmable Tstats - Tier 1'!BR29+'Programmable Tstats - Tier 2'!BR29+'Comm 95+% Furnace - NEW'!BR29+'Comm 95+% Furnace - Replace'!BR29+'Comm Custom'!BR29,0)","v":0},null,89436,null,null,2038,22477,9791,6457,38725,null,0,0,0,null,38725]
[null,null,null,null,"23) Number of Participants =",{"$f":"+'Res .95+% Res Furnace - NEW'!F30+'Res .95+% Res Furnace - Replace'!F30+'Programmable Tstats - Tier 1'!F30+'Programmable Tstats - Tier 2'!F30+'Comm 95+% Furnace - NEW'!F30+'Comm 95+% Furnace - Replace'!F30+'Comm Custom'!F30","v":605},null,null,null,16,null,2039,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M30+'Res .95+% Res Furnace - Replace'!M30+'Programmable Tstats - Tier 1'!M30+'Programmable Tstats - Tier 2'!M30+'Comm 95+% Furnace - NEW'!M30+'Comm 95+% Furnace - Replace'!M30+'Comm Custom'!M30,0)","v":5173},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O30+'Res .95+% Res Furnace - Replace'!O30+'Programmable Tstats - Tier 1'!O30+'Programmable Tstats - Tier 2'!O30+'Comm 95+% Furnace - NEW'!O30+'Comm 95+% Furnace - Replace'!O30+'Comm Custom'!O30,0)","v":23154},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q30+'Res .95+% Res Furnace - Replace'!Q30+'Programmable Tstats - Tier 1'!Q30+'Programmable Tstats - Tier 2'!Q30+'Comm 95+% Furnace - NEW'!Q30+'Comm 95+% Furnace - Replace'!Q30+'Comm Custom'!Q30,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R30+'Res .95+% Res Furnace - Replace'!R30+'Programmable Tstats - Tier 1'!R30+'Programmable Tstats - Tier 2'!R30+'Comm 95+% Furnace - NEW'!R30+'Comm 95+% Furnace - Replace'!R30+'Comm Custom'!R30,0)","v":23154},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S30+'Res .95+% Res Furnace - Replace'!S30+'Programmable Tstats - Tier 1'!S30+'Programmable Tstats - Tier 2'!S30+'Comm 95+% Furnace - NEW'!S30+'Comm 95+% Furnace - Replace'!S30+'Comm Custom'!S30,0)","v":52},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U30+'Res .95+% Res Furnace - Replace'!U30+'Programmable Tstats - Tier 1'!U30+'Programmable Tstats - Tier 2'!U30+'Comm 95+% Furnace - NEW'!U30+'Comm 95+% Furnace - Replace'!U30+'Comm Custom'!U30,0)","v":9893},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V30+'Res .95+% Res Furnace - Replace'!V30+'Programmable Tstats - Tier 1'!V30+'Programmable Tstats - Tier 2'!V30+'Comm 95+% Furnace - NEW'!V30+'Comm 95+% Furnace - Replace'!V30+'Comm Custom'!V30,0)","v":33047},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X30+'Res .95+% Res Furnace - Replace'!X30+'Programmable Tstats - Tier 1'!X30+'Programmable Tstats - Tier 2'!X30+'Comm 95+% Furnace - NEW'!X30+'Comm 95+% Furnace - Replace'!X30+'Comm Custom'!X30,0)","v":11387},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y30+'Res .95+% Res Furnace - Replace'!Y30+'Programmable Tstats - Tier 1'!Y30+'Programmable Tstats - Tier 2'!Y30+'Comm 95+% Furnace - NEW'!Y30+'Comm 95+% Furnace - Replace'!Y30+'Comm Custom'!Y30,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z30+'Res .95+% Res Furnace - Replace'!Z30+'Programmable Tstats - Tier 1'!Z30+'Programmable Tstats - Tier 2'!Z30+'Comm 95+% Furnace - NEW'!Z30+'Comm 95+% Furnace - Replace'!Z30+'Comm Custom'!Z30,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA30+'Res .95+% Res Furnace - Replace'!AA30+'Programmable Tstats - Tier 1'!AA30+'Programmable Tstats - Tier 2'!AA30+'Comm 95+% Furnace - NEW'!AA30+'Comm 95+% Furnace - Replace'!AA30+'Comm Custom'!AA30,0)","v":11387},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB30+'Res .95+% Res Furnace - Replace'!AB30+'Programmable Tstats - Tier 1'!AB30+'Programmable Tstats - Tier 2'!AB30+'Comm 95+% Furnace - NEW'!AB30+'Comm 95+% Furnace - Replace'!AB30+'Comm Custom'!AB30,0)","v":21660},null,null,2039,23154,9893,33047,null,0,0,0,null,33047,null,null,2039,23154,9893,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU30+'Res .95+% Res Furnace - Replace'!AU30+'Programmable Tstats - Tier 1'!AU30+'Programmable Tstats - Tier 2'!AU30+'Comm 95+% Furnace - NEW'!AU30+'Comm 95+% Furnace - Replace'!AU30+'Comm Custom'!AU30,0)","v":6797},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW30+'Res .95+% Res Furnace - Replace'!AW30+'Programmable Tstats - Tier 1'!AW30+'Programmable Tstats - Tier 2'!AW30+'Comm 95+% Furnace - NEW'!AW30+'Comm 95+% Furnace - Replace'!AW30+'Comm Custom'!AW30,0)","v":15405},null,null,55249,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB30+'Res .95+% Res Furnace - Replace'!BB30+'Programmable Tstats - Tier 1'!BB30+'Programmable Tstats - Tier 2'!BB30+'Comm 95+% Furnace - NEW'!BB30+'Comm 95+% Furnace - Replace'!BB30+'Comm Custom'!BB30,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC30+'Res .95+% Res Furnace - Replace'!BC30+'Programmable Tstats - Tier 1'!BC30+'Programmable Tstats - Tier 2'!BC30+'Comm 95+% Furnace - NEW'!BC30+'Comm 95+% Furnace - Replace'!BC30+'Comm Custom'!BC30,0)","v":0},0,55249,null,null,2039,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI30+'Res .95+% Res Furnace - Replace'!BI30+'Programmable Tstats - Tier 1'!BI30+'Programmable Tstats - Tier 2'!BI30+'Comm 95+% Furnace - NEW'!BI30+'Comm 95+% Furnace - Replace'!BI30+'Comm Custom'!BI30,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ30+'Res .95+% Res Furnace - Replace'!BJ30+'Programmable Tstats - Tier 1'!BJ30+'Programmable Tstats - Tier 2'!BJ30+'Comm 95+% Furnace - NEW'!BJ30+'Comm 95+% Furnace - Replace'!BJ30+'Comm Custom'!BJ30,0)","v":5173},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL30+'Res .95+% Res Furnace - Replace'!BL30+'Programmable Tstats - Tier 1'!BL30+'Programmable Tstats - Tier 2'!BL30+'Comm 95+% Furnace - NEW'!BL30+'Comm 95+% Furnace - Replace'!BL30+'Comm Custom'!BL30,0)","v":56470},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN30+'Res .95+% Res Furnace - Replace'!BN30+'Programmable Tstats - Tier 1'!BN30+'Programmable Tstats - Tier 2'!BN30+'Comm 95+% Furnace - NEW'!BN30+'Comm 95+% Furnace - Replace'!BN30+'Comm Custom'!BN30,0)","v":35632},null,92102,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR30+'Res .95+% Res Furnace - Replace'!BR30+'Programmable Tstats - Tier 1'!BR30+'Programmable Tstats - Tier 2'!BR30+'Comm 95+% Furnace - NEW'!BR30+'Comm 95+% Furnace - Replace'!BR30+'Comm Custom'!BR30,0)","v":0},null,92102,null,null,2039,23154,9893,6797,39844,null,0,0,0,null,39844]
["8) Non-Gas Fuel Loss Factor",null,null,null,null,null,null,null,null,17,null,2040,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M31+'Res .95+% Res Furnace - Replace'!M31+'Programmable Tstats - Tier 1'!M31+'Programmable Tstats - Tier 2'!M31+'Comm 95+% Furnace - NEW'!M31+'Comm 95+% Furnace - Replace'!M31+'Comm Custom'!M31,0)","v":5173},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O31+'Res .95+% Res Furnace - Replace'!O31+'Programmable Tstats - Tier 1'!O31+'Programmable Tstats - Tier 2'!O31+'Comm 95+% Furnace - NEW'!O31+'Comm 95+% Furnace - Replace'!O31+'Comm Custom'!O31,0)","v":23848},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q31+'Res .95+% Res Furnace - Replace'!Q31+'Programmable Tstats - Tier 1'!Q31+'Programmable Tstats - Tier 2'!Q31+'Comm 95+% Furnace - NEW'!Q31+'Comm 95+% Furnace - Replace'!Q31+'Comm Custom'!Q31,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R31+'Res .95+% Res Furnace - Replace'!R31+'Programmable Tstats - Tier 1'!R31+'Programmable Tstats - Tier 2'!R31+'Comm 95+% Furnace - NEW'!R31+'Comm 95+% Furnace - Replace'!R31+'Comm Custom'!R31,0)","v":23848},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S31+'Res .95+% Res Furnace - Replace'!S31+'Programmable Tstats - Tier 1'!S31+'Programmable Tstats - Tier 2'!S31+'Comm 95+% Furnace - NEW'!S31+'Comm 95+% Furnace - Replace'!S31+'Comm Custom'!S31,0)","v":52},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U31+'Res .95+% Res Furnace - Replace'!U31+'Programmable Tstats - Tier 1'!U31+'Programmable Tstats - Tier 2'!U31+'Comm 95+% Furnace - NEW'!U31+'Comm 95+% Furnace - Replace'!U31+'Comm Custom'!U31,0)","v":9997},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V31+'Res .95+% Res Furnace - Replace'!V31+'Programmable Tstats - Tier 1'!V31+'Programmable Tstats - Tier 2'!V31+'Comm 95+% Furnace - NEW'!V31+'Comm 95+% Furnace - Replace'!V31+'Comm Custom'!V31,0)","v":33845},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X31+'Res .95+% Res Furnace - Replace'!X31+'Programmable Tstats - Tier 1'!X31+'Programmable Tstats - Tier 2'!X31+'Comm 95+% Furnace - NEW'!X31+'Comm 95+% Furnace - Replace'!X31+'Comm Custom'!X31,0)","v":11731},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y31+'Res .95+% Res Furnace - Replace'!Y31+'Programmable Tstats - Tier 1'!Y31+'Programmable Tstats - Tier 2'!Y31+'Comm 95+% Furnace - NEW'!Y31+'Comm 95+% Furnace - Replace'!Y31+'Comm Custom'!Y31,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z31+'Res .95+% Res Furnace - Replace'!Z31+'Programmable Tstats - Tier 1'!Z31+'Programmable Tstats - Tier 2'!Z31+'Comm 95+% Furnace - NEW'!Z31+'Comm 95+% Furnace - Replace'!Z31+'Comm Custom'!Z31,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA31+'Res .95+% Res Furnace - Replace'!AA31+'Programmable Tstats - Tier 1'!AA31+'Programmable Tstats - Tier 2'!AA31+'Comm 95+% Furnace - NEW'!AA31+'Comm 95+% Furnace - Replace'!AA31+'Comm Custom'!AA31,0)","v":11731},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB31+'Res .95+% Res Furnace - Replace'!AB31+'Programmable Tstats - Tier 1'!AB31+'Programmable Tstats - Tier 2'!AB31+'Comm 95+% Furnace - NEW'!AB31+'Comm 95+% Furnace - Replace'!AB31+'Comm Custom'!AB31,0)","v":22114},null,null,2040,23848,9997,33845,null,0,0,0,null,33845,null,null,2040,23848,9997,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU31+'Res .95+% Res Furnace - Replace'!AU31+'Programmable Tstats - Tier 1'!AU31+'Programmable Tstats - Tier 2'!AU31+'Comm 95+% Furnace - NEW'!AU31+'Comm 95+% Furnace - Replace'!AU31+'Comm Custom'!AU31,0)","v":6966},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW31+'Res .95+% Res Furnace - Replace'!AW31+'Programmable Tstats - Tier 1'!AW31+'Programmable Tstats - Tier 2'!AW31+'Comm 95+% Furnace - NEW'!AW31+'Comm 95+% Furnace - Replace'!AW31+'Comm Custom'!AW31,0)","v":15763},null,null,56574,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB31+'Res .95+% Res Furnace - Replace'!BB31+'Programmable Tstats - Tier 1'!BB31+'Programmable Tstats - Tier 2'!BB31+'Comm 95+% Furnace - NEW'!BB31+'Comm 95+% Furnace - Replace'!BB31+'Comm Custom'!BB31,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC31+'Res .95+% Res Furnace - Replace'!BC31+'Programmable Tstats - Tier 1'!BC31+'Programmable Tstats - Tier 2'!BC31+'Comm 95+% Furnace - NEW'!BC31+'Comm 95+% Furnace - Replace'!BC31+'Comm Custom'!BC31,0)","v":0},0,56574,null,null,2040,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI31+'Res .95+% Res Furnace - Replace'!BI31+'Programmable Tstats - Tier 1'!BI31+'Programmable Tstats - Tier 2'!BI31+'Comm 95+% Furnace - NEW'!BI31+'Comm 95+% Furnace - Replace'!BI31+'Comm Custom'!BI31,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ31+'Res .95+% Res Furnace - Replace'!BJ31+'Programmable Tstats - Tier 1'!BJ31+'Programmable Tstats - Tier 2'!BJ31+'Comm 95+% Furnace - NEW'!BJ31+'Comm 95+% Furnace - Replace'!BJ31+'Comm Custom'!BJ31,0)","v":5173},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL31+'Res .95+% Res Furnace - Replace'!BL31+'Programmable Tstats - Tier 1'!BL31+'Programmable Tstats - Tier 2'!BL31+'Comm 95+% Furnace - NEW'!BL31+'Comm 95+% Furnace - Replace'!BL31+'Comm Custom'!BL31,0)","v":58162},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN31+'Res .95+% Res Furnace - Replace'!BN31+'Programmable Tstats - Tier 1'!BN31+'Programmable Tstats - Tier 2'!BN31+'Comm 95+% Furnace - NEW'!BN31+'Comm 95+% Furnace - Replace'!BN31+'Comm Custom'!BN31,0)","v":36650},null,94812,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR31+'Res .95+% Res Furnace - Replace'!BR31+'Programmable Tstats - Tier 1'!BR31+'Programmable Tstats - Tier 2'!BR31+'Comm 95+% Furnace - NEW'!BR31+'Comm 95+% Furnace - Replace'!BR31+'Comm Custom'!BR31,0)","v":0},null,94812,null,null,2040,23848,9997,6966,40811,null,0,0,0,null,40811]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Res .95+% Res Furnace - NEW'!F32+'Res .95+% Res Furnace - Replace'!F32+'Programmable Tstats - Tier 1'!F32+'Programmable Tstats - Tier 2'!F32+'Comm 95+% Furnace - NEW'!F32+'Comm 95+% Furnace - Replace'!F32+'Comm Custom'!F32","v":6538},null,null,null,18,null,2041,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M32+'Res .95+% Res Furnace - Replace'!M32+'Programmable Tstats - Tier 1'!M32+'Programmable Tstats - Tier 2'!M32+'Comm 95+% Furnace - NEW'!M32+'Comm 95+% Furnace - Replace'!M32+'Comm Custom'!M32,0)","v":5173},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O32+'Res .95+% Res Furnace - Replace'!O32+'Programmable Tstats - Tier 1'!O32+'Programmable Tstats - Tier 2'!O32+'Comm 95+% Furnace - NEW'!O32+'Comm 95+% Furnace - Replace'!O32+'Comm Custom'!O32,0)","v":24561},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q32+'Res .95+% Res Furnace - Replace'!Q32+'Programmable Tstats - Tier 1'!Q32+'Programmable Tstats - Tier 2'!Q32+'Comm 95+% Furnace - NEW'!Q32+'Comm 95+% Furnace - Replace'!Q32+'Comm Custom'!Q32,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R32+'Res .95+% Res Furnace - Replace'!R32+'Programmable Tstats - Tier 1'!R32+'Programmable Tstats - Tier 2'!R32+'Comm 95+% Furnace - NEW'!R32+'Comm 95+% Furnace - Replace'!R32+'Comm Custom'!R32,0)","v":24561},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S32+'Res .95+% Res Furnace - Replace'!S32+'Programmable Tstats - Tier 1'!S32+'Programmable Tstats - Tier 2'!S32+'Comm 95+% Furnace - NEW'!S32+'Comm 95+% Furnace - Replace'!S32+'Comm Custom'!S32,0)","v":52},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U32+'Res .95+% Res Furnace - Replace'!U32+'Programmable Tstats - Tier 1'!U32+'Programmable Tstats - Tier 2'!U32+'Comm 95+% Furnace - NEW'!U32+'Comm 95+% Furnace - Replace'!U32+'Comm Custom'!U32,0)","v":10102},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V32+'Res .95+% Res Furnace - Replace'!V32+'Programmable Tstats - Tier 1'!V32+'Programmable Tstats - Tier 2'!V32+'Comm 95+% Furnace - NEW'!V32+'Comm 95+% Furnace - Replace'!V32+'Comm Custom'!V32,0)","v":34663},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X32+'Res .95+% Res Furnace - Replace'!X32+'Programmable Tstats - Tier 1'!X32+'Programmable Tstats - Tier 2'!X32+'Comm 95+% Furnace - NEW'!X32+'Comm 95+% Furnace - Replace'!X32+'Comm Custom'!X32,0)","v":12084},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y32+'Res .95+% Res Furnace - Replace'!Y32+'Programmable Tstats - Tier 1'!Y32+'Programmable Tstats - Tier 2'!Y32+'Comm 95+% Furnace - NEW'!Y32+'Comm 95+% Furnace - Replace'!Y32+'Comm Custom'!Y32,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z32+'Res .95+% Res Furnace - Replace'!Z32+'Programmable Tstats - Tier 1'!Z32+'Programmable Tstats - Tier 2'!Z32+'Comm 95+% Furnace - NEW'!Z32+'Comm 95+% Furnace - Replace'!Z32+'Comm Custom'!Z32,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA32+'Res .95+% Res Furnace - Replace'!AA32+'Programmable Tstats - Tier 1'!AA32+'Programmable Tstats - Tier 2'!AA32+'Comm 95+% Furnace - NEW'!AA32+'Comm 95+% Furnace - Replace'!AA32+'Comm Custom'!AA32,0)","v":12084},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB32+'Res .95+% Res Furnace - Replace'!AB32+'Programmable Tstats - Tier 1'!AB32+'Programmable Tstats - Tier 2'!AB32+'Comm 95+% Furnace - NEW'!AB32+'Comm 95+% Furnace - Replace'!AB32+'Comm Custom'!AB32,0)","v":22579},null,null,2041,24561,10102,34663,null,0,0,0,null,34663,null,null,2041,24561,10102,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU32+'Res .95+% Res Furnace - Replace'!AU32+'Programmable Tstats - Tier 1'!AU32+'Programmable Tstats - Tier 2'!AU32+'Comm 95+% Furnace - NEW'!AU32+'Comm 95+% Furnace - Replace'!AU32+'Comm Custom'!AU32,0)","v":7137},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW32+'Res .95+% Res Furnace - Replace'!AW32+'Programmable Tstats - Tier 1'!AW32+'Programmable Tstats - Tier 2'!AW32+'Comm 95+% Furnace - NEW'!AW32+'Comm 95+% Furnace - Replace'!AW32+'Comm Custom'!AW32,0)","v":16124},null,null,57924,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB32+'Res .95+% Res Furnace - Replace'!BB32+'Programmable Tstats - Tier 1'!BB32+'Programmable Tstats - Tier 2'!BB32+'Comm 95+% Furnace - NEW'!BB32+'Comm 95+% Furnace - Replace'!BB32+'Comm Custom'!BB32,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC32+'Res .95+% Res Furnace - Replace'!BC32+'Programmable Tstats - Tier 1'!BC32+'Programmable Tstats - Tier 2'!BC32+'Comm 95+% Furnace - NEW'!BC32+'Comm 95+% Furnace - Replace'!BC32+'Comm Custom'!BC32,0)","v":0},0,57924,null,null,2041,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI32+'Res .95+% Res Furnace - Replace'!BI32+'Programmable Tstats - Tier 1'!BI32+'Programmable Tstats - Tier 2'!BI32+'Comm 95+% Furnace - NEW'!BI32+'Comm 95+% Furnace - Replace'!BI32+'Comm Custom'!BI32,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ32+'Res .95+% Res Furnace - Replace'!BJ32+'Programmable Tstats - Tier 1'!BJ32+'Programmable Tstats - Tier 2'!BJ32+'Comm 95+% Furnace - NEW'!BJ32+'Comm 95+% Furnace - Replace'!BJ32+'Comm Custom'!BJ32,0)","v":5173},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL32+'Res .95+% Res Furnace - Replace'!BL32+'Programmable Tstats - Tier 1'!BL32+'Programmable Tstats - Tier 2'!BL32+'Comm 95+% Furnace - NEW'!BL32+'Comm 95+% Furnace - Replace'!BL32+'Comm Custom'!BL32,0)","v":59907},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN32+'Res .95+% Res Furnace - Replace'!BN32+'Programmable Tstats - Tier 1'!BN32+'Programmable Tstats - Tier 2'!BN32+'Comm 95+% Furnace - NEW'!BN32+'Comm 95+% Furnace - Replace'!BN32+'Comm Custom'!BN32,0)","v":37670},null,97577,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR32+'Res .95+% Res Furnace - Replace'!BR32+'Programmable Tstats - Tier 1'!BR32+'Programmable Tstats - Tier 2'!BR32+'Comm 95+% Furnace - NEW'!BR32+'Comm 95+% Furnace - Replace'!BR32+'Comm Custom'!BR32,0)","v":0},null,97577,null,null,2041,24561,10102,7137,41800,null,0,0,0,null,41800]
["9) Gas Environmental Damage Factor =",null,null,null,null,null,null,null,null,19,null,2042,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M33+'Res .95+% Res Furnace - Replace'!M33+'Programmable Tstats - Tier 1'!M33+'Programmable Tstats - Tier 2'!M33+'Comm 95+% Furnace - NEW'!M33+'Comm 95+% Furnace - Replace'!M33+'Comm Custom'!M33,0)","v":5173},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O33+'Res .95+% Res Furnace - Replace'!O33+'Programmable Tstats - Tier 1'!O33+'Programmable Tstats - Tier 2'!O33+'Comm 95+% Furnace - NEW'!O33+'Comm 95+% Furnace - Replace'!O33+'Comm Custom'!O33,0)","v":25301},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q33+'Res .95+% Res Furnace - Replace'!Q33+'Programmable Tstats - Tier 1'!Q33+'Programmable Tstats - Tier 2'!Q33+'Comm 95+% Furnace - NEW'!Q33+'Comm 95+% Furnace - Replace'!Q33+'Comm Custom'!Q33,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R33+'Res .95+% Res Furnace - Replace'!R33+'Programmable Tstats - Tier 1'!R33+'Programmable Tstats - Tier 2'!R33+'Comm 95+% Furnace - NEW'!R33+'Comm 95+% Furnace - Replace'!R33+'Comm Custom'!R33,0)","v":25301},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S33+'Res .95+% Res Furnace - Replace'!S33+'Programmable Tstats - Tier 1'!S33+'Programmable Tstats - Tier 2'!S33+'Comm 95+% Furnace - NEW'!S33+'Comm 95+% Furnace - Replace'!S33+'Comm Custom'!S33,0)","v":52},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U33+'Res .95+% Res Furnace - Replace'!U33+'Programmable Tstats - Tier 1'!U33+'Programmable Tstats - Tier 2'!U33+'Comm 95+% Furnace - NEW'!U33+'Comm 95+% Furnace - Replace'!U33+'Comm Custom'!U33,0)","v":10205},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V33+'Res .95+% Res Furnace - Replace'!V33+'Programmable Tstats - Tier 1'!V33+'Programmable Tstats - Tier 2'!V33+'Comm 95+% Furnace - NEW'!V33+'Comm 95+% Furnace - Replace'!V33+'Comm Custom'!V33,0)","v":35506},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X33+'Res .95+% Res Furnace - Replace'!X33+'Programmable Tstats - Tier 1'!X33+'Programmable Tstats - Tier 2'!X33+'Comm 95+% Furnace - NEW'!X33+'Comm 95+% Furnace - Replace'!X33+'Comm Custom'!X33,0)","v":12443},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y33+'Res .95+% Res Furnace - Replace'!Y33+'Programmable Tstats - Tier 1'!Y33+'Programmable Tstats - Tier 2'!Y33+'Comm 95+% Furnace - NEW'!Y33+'Comm 95+% Furnace - Replace'!Y33+'Comm Custom'!Y33,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z33+'Res .95+% Res Furnace - Replace'!Z33+'Programmable Tstats - Tier 1'!Z33+'Programmable Tstats - Tier 2'!Z33+'Comm 95+% Furnace - NEW'!Z33+'Comm 95+% Furnace - Replace'!Z33+'Comm Custom'!Z33,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA33+'Res .95+% Res Furnace - Replace'!AA33+'Programmable Tstats - Tier 1'!AA33+'Programmable Tstats - Tier 2'!AA33+'Comm 95+% Furnace - NEW'!AA33+'Comm 95+% Furnace - Replace'!AA33+'Comm Custom'!AA33,0)","v":12443},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB33+'Res .95+% Res Furnace - Replace'!AB33+'Programmable Tstats - Tier 1'!AB33+'Programmable Tstats - Tier 2'!AB33+'Comm 95+% Furnace - NEW'!AB33+'Comm 95+% Furnace - Replace'!AB33+'Comm Custom'!AB33,0)","v":23063},null,null,2042,25301,10205,35506,null,0,0,0,null,35506,null,null,2042,25301,10205,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU33+'Res .95+% Res Furnace - Replace'!AU33+'Programmable Tstats - Tier 1'!AU33+'Programmable Tstats - Tier 2'!AU33+'Comm 95+% Furnace - NEW'!AU33+'Comm 95+% Furnace - Replace'!AU33+'Comm Custom'!AU33,0)","v":7307},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW33+'Res .95+% Res Furnace - Replace'!AW33+'Programmable Tstats - Tier 1'!AW33+'Programmable Tstats - Tier 2'!AW33+'Comm 95+% Furnace - NEW'!AW33+'Comm 95+% Furnace - Replace'!AW33+'Comm Custom'!AW33,0)","v":16497},null,null,59310,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB33+'Res .95+% Res Furnace - Replace'!BB33+'Programmable Tstats - Tier 1'!BB33+'Programmable Tstats - Tier 2'!BB33+'Comm 95+% Furnace - NEW'!BB33+'Comm 95+% Furnace - Replace'!BB33+'Comm Custom'!BB33,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC33+'Res .95+% Res Furnace - Replace'!BC33+'Programmable Tstats - Tier 1'!BC33+'Programmable Tstats - Tier 2'!BC33+'Comm 95+% Furnace - NEW'!BC33+'Comm 95+% Furnace - Replace'!BC33+'Comm Custom'!BC33,0)","v":0},0,59310,null,null,2042,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI33+'Res .95+% Res Furnace - Replace'!BI33+'Programmable Tstats - Tier 1'!BI33+'Programmable Tstats - Tier 2'!BI33+'Comm 95+% Furnace - NEW'!BI33+'Comm 95+% Furnace - Replace'!BI33+'Comm Custom'!BI33,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ33+'Res .95+% Res Furnace - Replace'!BJ33+'Programmable Tstats - Tier 1'!BJ33+'Programmable Tstats - Tier 2'!BJ33+'Comm 95+% Furnace - NEW'!BJ33+'Comm 95+% Furnace - Replace'!BJ33+'Comm Custom'!BJ33,0)","v":5173},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL33+'Res .95+% Res Furnace - Replace'!BL33+'Programmable Tstats - Tier 1'!BL33+'Programmable Tstats - Tier 2'!BL33+'Comm 95+% Furnace - NEW'!BL33+'Comm 95+% Furnace - Replace'!BL33+'Comm Custom'!BL33,0)","v":61706},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN33+'Res .95+% Res Furnace - Replace'!BN33+'Programmable Tstats - Tier 1'!BN33+'Programmable Tstats - Tier 2'!BN33+'Comm 95+% Furnace - NEW'!BN33+'Comm 95+% Furnace - Replace'!BN33+'Comm Custom'!BN33,0)","v":38851},null,100557,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR33+'Res .95+% Res Furnace - Replace'!BR33+'Programmable Tstats - Tier 1'!BR33+'Programmable Tstats - Tier 2'!BR33+'Comm 95+% Furnace - NEW'!BR33+'Comm 95+% Furnace - Replace'!BR33+'Comm Custom'!BR33,0)","v":0},null,100557,null,null,2042,25301,10205,7307,42813,null,0,0,0,null,42813]
["     Escalation Rate =",null,null,null,"25) Incentive/Participant =",null,null,null,null,20,null,2043,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M34+'Res .95+% Res Furnace - Replace'!M34+'Programmable Tstats - Tier 1'!M34+'Programmable Tstats - Tier 2'!M34+'Comm 95+% Furnace - NEW'!M34+'Comm 95+% Furnace - Replace'!M34+'Comm Custom'!M34,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O34+'Res .95+% Res Furnace - Replace'!O34+'Programmable Tstats - Tier 1'!O34+'Programmable Tstats - Tier 2'!O34+'Comm 95+% Furnace - NEW'!O34+'Comm 95+% Furnace - Replace'!O34+'Comm Custom'!O34,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q34+'Res .95+% Res Furnace - Replace'!Q34+'Programmable Tstats - Tier 1'!Q34+'Programmable Tstats - Tier 2'!Q34+'Comm 95+% Furnace - NEW'!Q34+'Comm 95+% Furnace - Replace'!Q34+'Comm Custom'!Q34,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R34+'Res .95+% Res Furnace - Replace'!R34+'Programmable Tstats - Tier 1'!R34+'Programmable Tstats - Tier 2'!R34+'Comm 95+% Furnace - NEW'!R34+'Comm 95+% Furnace - Replace'!R34+'Comm Custom'!R34,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S34+'Res .95+% Res Furnace - Replace'!S34+'Programmable Tstats - Tier 1'!S34+'Programmable Tstats - Tier 2'!S34+'Comm 95+% Furnace - NEW'!S34+'Comm 95+% Furnace - Replace'!S34+'Comm Custom'!S34,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U34+'Res .95+% Res Furnace - Replace'!U34+'Programmable Tstats - Tier 1'!U34+'Programmable Tstats - Tier 2'!U34+'Comm 95+% Furnace - NEW'!U34+'Comm 95+% Furnace - Replace'!U34+'Comm Custom'!U34,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V34+'Res .95+% Res Furnace - Replace'!V34+'Programmable Tstats - Tier 1'!V34+'Programmable Tstats - Tier 2'!V34+'Comm 95+% Furnace - NEW'!V34+'Comm 95+% Furnace - Replace'!V34+'Comm Custom'!V34,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X34+'Res .95+% Res Furnace - Replace'!X34+'Programmable Tstats - Tier 1'!X34+'Programmable Tstats - Tier 2'!X34+'Comm 95+% Furnace - NEW'!X34+'Comm 95+% Furnace - Replace'!X34+'Comm Custom'!X34,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y34+'Res .95+% Res Furnace - Replace'!Y34+'Programmable Tstats - Tier 1'!Y34+'Programmable Tstats - Tier 2'!Y34+'Comm 95+% Furnace - NEW'!Y34+'Comm 95+% Furnace - Replace'!Y34+'Comm Custom'!Y34,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z34+'Res .95+% Res Furnace - Replace'!Z34+'Programmable Tstats - Tier 1'!Z34+'Programmable Tstats - Tier 2'!Z34+'Comm 95+% Furnace - NEW'!Z34+'Comm 95+% Furnace - Replace'!Z34+'Comm Custom'!Z34,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA34+'Res .95+% Res Furnace - Replace'!AA34+'Programmable Tstats - Tier 1'!AA34+'Programmable Tstats - Tier 2'!AA34+'Comm 95+% Furnace - NEW'!AA34+'Comm 95+% Furnace - Replace'!AA34+'Comm Custom'!AA34,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB34+'Res .95+% Res Furnace - Replace'!AB34+'Programmable Tstats - Tier 1'!AB34+'Programmable Tstats - Tier 2'!AB34+'Comm 95+% Furnace - NEW'!AB34+'Comm 95+% Furnace - Replace'!AB34+'Comm Custom'!AB34,0)","v":0},null,null,2043,0,0,0,null,0,0,0,null,0,null,null,2043,0,0,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU34+'Res .95+% Res Furnace - Replace'!AU34+'Programmable Tstats - Tier 1'!AU34+'Programmable Tstats - Tier 2'!AU34+'Comm 95+% Furnace - NEW'!AU34+'Comm 95+% Furnace - Replace'!AU34+'Comm Custom'!AU34,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW34+'Res .95+% Res Furnace - Replace'!AW34+'Programmable Tstats - Tier 1'!AW34+'Programmable Tstats - Tier 2'!AW34+'Comm 95+% Furnace - NEW'!AW34+'Comm 95+% Furnace - Replace'!AW34+'Comm Custom'!AW34,0)","v":0},null,null,0,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB34+'Res .95+% Res Furnace - Replace'!BB34+'Programmable Tstats - Tier 1'!BB34+'Programmable Tstats - Tier 2'!BB34+'Comm 95+% Furnace - NEW'!BB34+'Comm 95+% Furnace - Replace'!BB34+'Comm Custom'!BB34,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC34+'Res .95+% Res Furnace - Replace'!BC34+'Programmable Tstats - Tier 1'!BC34+'Programmable Tstats - Tier 2'!BC34+'Comm 95+% Furnace - NEW'!BC34+'Comm 95+% Furnace - Replace'!BC34+'Comm Custom'!BC34,0)","v":0},0,0,null,null,2043,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI34+'Res .95+% Res Furnace - Replace'!BI34+'Programmable Tstats - Tier 1'!BI34+'Programmable Tstats - Tier 2'!BI34+'Comm 95+% Furnace - NEW'!BI34+'Comm 95+% Furnace - Replace'!BI34+'Comm Custom'!BI34,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ34+'Res .95+% Res Furnace - Replace'!BJ34+'Programmable Tstats - Tier 1'!BJ34+'Programmable Tstats - Tier 2'!BJ34+'Comm 95+% Furnace - NEW'!BJ34+'Comm 95+% Furnace - Replace'!BJ34+'Comm Custom'!BJ34,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL34+'Res .95+% Res Furnace - Replace'!BL34+'Programmable Tstats - Tier 1'!BL34+'Programmable Tstats - Tier 2'!BL34+'Comm 95+% Furnace - NEW'!BL34+'Comm 95+% Furnace - Replace'!BL34+'Comm Custom'!BL34,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN34+'Res .95+% Res Furnace - Replace'!BN34+'Programmable Tstats - Tier 1'!BN34+'Programmable Tstats - Tier 2'!BN34+'Comm 95+% Furnace - NEW'!BN34+'Comm 95+% Furnace - Replace'!BN34+'Comm Custom'!BN34,0)","v":0},null,0,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR34+'Res .95+% Res Furnace - Replace'!BR34+'Programmable Tstats - Tier 1'!BR34+'Programmable Tstats - Tier 2'!BR34+'Comm 95+% Furnace - NEW'!BR34+'Comm 95+% Furnace - Replace'!BR34+'Comm Custom'!BR34,0)","v":0},null,0,null,null,2043,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2044,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M35+'Res .95+% Res Furnace - Replace'!M35+'Programmable Tstats - Tier 1'!M35+'Programmable Tstats - Tier 2'!M35+'Comm 95+% Furnace - NEW'!M35+'Comm 95+% Furnace - Replace'!M35+'Comm Custom'!M35,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O35+'Res .95+% Res Furnace - Replace'!O35+'Programmable Tstats - Tier 1'!O35+'Programmable Tstats - Tier 2'!O35+'Comm 95+% Furnace - NEW'!O35+'Comm 95+% Furnace - Replace'!O35+'Comm Custom'!O35,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q35+'Res .95+% Res Furnace - Replace'!Q35+'Programmable Tstats - Tier 1'!Q35+'Programmable Tstats - Tier 2'!Q35+'Comm 95+% Furnace - NEW'!Q35+'Comm 95+% Furnace - Replace'!Q35+'Comm Custom'!Q35,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R35+'Res .95+% Res Furnace - Replace'!R35+'Programmable Tstats - Tier 1'!R35+'Programmable Tstats - Tier 2'!R35+'Comm 95+% Furnace - NEW'!R35+'Comm 95+% Furnace - Replace'!R35+'Comm Custom'!R35,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S35+'Res .95+% Res Furnace - Replace'!S35+'Programmable Tstats - Tier 1'!S35+'Programmable Tstats - Tier 2'!S35+'Comm 95+% Furnace - NEW'!S35+'Comm 95+% Furnace - Replace'!S35+'Comm Custom'!S35,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U35+'Res .95+% Res Furnace - Replace'!U35+'Programmable Tstats - Tier 1'!U35+'Programmable Tstats - Tier 2'!U35+'Comm 95+% Furnace - NEW'!U35+'Comm 95+% Furnace - Replace'!U35+'Comm Custom'!U35,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V35+'Res .95+% Res Furnace - Replace'!V35+'Programmable Tstats - Tier 1'!V35+'Programmable Tstats - Tier 2'!V35+'Comm 95+% Furnace - NEW'!V35+'Comm 95+% Furnace - Replace'!V35+'Comm Custom'!V35,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X35+'Res .95+% Res Furnace - Replace'!X35+'Programmable Tstats - Tier 1'!X35+'Programmable Tstats - Tier 2'!X35+'Comm 95+% Furnace - NEW'!X35+'Comm 95+% Furnace - Replace'!X35+'Comm Custom'!X35,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y35+'Res .95+% Res Furnace - Replace'!Y35+'Programmable Tstats - Tier 1'!Y35+'Programmable Tstats - Tier 2'!Y35+'Comm 95+% Furnace - NEW'!Y35+'Comm 95+% Furnace - Replace'!Y35+'Comm Custom'!Y35,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z35+'Res .95+% Res Furnace - Replace'!Z35+'Programmable Tstats - Tier 1'!Z35+'Programmable Tstats - Tier 2'!Z35+'Comm 95+% Furnace - NEW'!Z35+'Comm 95+% Furnace - Replace'!Z35+'Comm Custom'!Z35,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA35+'Res .95+% Res Furnace - Replace'!AA35+'Programmable Tstats - Tier 1'!AA35+'Programmable Tstats - Tier 2'!AA35+'Comm 95+% Furnace - NEW'!AA35+'Comm 95+% Furnace - Replace'!AA35+'Comm Custom'!AA35,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB35+'Res .95+% Res Furnace - Replace'!AB35+'Programmable Tstats - Tier 1'!AB35+'Programmable Tstats - Tier 2'!AB35+'Comm 95+% Furnace - NEW'!AB35+'Comm 95+% Furnace - Replace'!AB35+'Comm Custom'!AB35,0)","v":0},null,null,2044,{"$f":"+R35","v":0},{"$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,{"$f":"+AH35-AL35","v":0},null,null,2044,{"$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+'Comm 95+% Furnace - NEW'!AU35+'Comm 95+% Furnace - Replace'!AU35+'Comm Custom'!AU35,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW35+'Res .95+% Res Furnace - Replace'!AW35+'Programmable Tstats - Tier 1'!AW35+'Programmable Tstats - Tier 2'!AW35+'Comm 95+% Furnace - NEW'!AW35+'Comm 95+% Furnace - Replace'!AW35+'Comm Custom'!AW35,0)","v":0},null,null,{"$f":"ROUND(AR35+AS35+AU35+AW35+AY35,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB35+'Res .95+% Res Furnace - Replace'!BB35+'Programmable Tstats - Tier 1'!BB35+'Programmable Tstats - Tier 2'!BB35+'Comm 95+% Furnace - NEW'!BB35+'Comm 95+% Furnace - Replace'!BB35+'Comm Custom'!BB35,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC35+'Res .95+% Res Furnace - Replace'!BC35+'Programmable Tstats - Tier 1'!BC35+'Programmable Tstats - Tier 2'!BC35+'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,2044,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI35+'Res .95+% Res Furnace - Replace'!BI35+'Programmable Tstats - Tier 1'!BI35+'Programmable Tstats - Tier 2'!BI35+'Comm 95+% Furnace - NEW'!BI35+'Comm 95+% Furnace - Replace'!BI35+'Comm Custom'!BI35,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ35+'Res .95+% Res Furnace - Replace'!BJ35+'Programmable Tstats - Tier 1'!BJ35+'Programmable Tstats - Tier 2'!BJ35+'Comm 95+% Furnace - NEW'!BJ35+'Comm 95+% Furnace - Replace'!BJ35+'Comm Custom'!BJ35,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL35+'Res .95+% Res Furnace - Replace'!BL35+'Programmable Tstats - Tier 1'!BL35+'Programmable Tstats - Tier 2'!BL35+'Comm 95+% Furnace - NEW'!BL35+'Comm 95+% Furnace - Replace'!BL35+'Comm Custom'!BL35,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN35+'Res .95+% Res Furnace - Replace'!BN35+'Programmable Tstats - Tier 1'!BN35+'Programmable Tstats - Tier 2'!BN35+'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+'Comm 95+% Furnace - NEW'!BR35+'Comm 95+% Furnace - Replace'!BR35+'Comm Custom'!BR35,0)","v":0},null,{"$f":"BP35-BR35","v":0},null,null,2044,0,{"$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,2045,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M36+'Res .95+% Res Furnace - Replace'!M36+'Programmable Tstats - Tier 1'!M36+'Programmable Tstats - Tier 2'!M36+'Comm 95+% Furnace - NEW'!M36+'Comm 95+% Furnace - Replace'!M36+'Comm Custom'!M36,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O36+'Res .95+% Res Furnace - Replace'!O36+'Programmable Tstats - Tier 1'!O36+'Programmable Tstats - Tier 2'!O36+'Comm 95+% Furnace - NEW'!O36+'Comm 95+% Furnace - Replace'!O36+'Comm Custom'!O36,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Q36+'Res .95+% Res Furnace - Replace'!Q36+'Programmable Tstats - Tier 1'!Q36+'Programmable Tstats - Tier 2'!Q36+'Comm 95+% Furnace - NEW'!Q36+'Comm 95+% Furnace - Replace'!Q36+'Comm Custom'!Q36,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R36+'Res .95+% Res Furnace - Replace'!R36+'Programmable Tstats - Tier 1'!R36+'Programmable Tstats - Tier 2'!R36+'Comm 95+% Furnace - NEW'!R36+'Comm 95+% Furnace - Replace'!R36+'Comm Custom'!R36,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S36+'Res .95+% Res Furnace - Replace'!S36+'Programmable Tstats - Tier 1'!S36+'Programmable Tstats - Tier 2'!S36+'Comm 95+% Furnace - NEW'!S36+'Comm 95+% Furnace - Replace'!S36+'Comm Custom'!S36,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U36+'Res .95+% Res Furnace - Replace'!U36+'Programmable Tstats - Tier 1'!U36+'Programmable Tstats - Tier 2'!U36+'Comm 95+% Furnace - NEW'!U36+'Comm 95+% Furnace - Replace'!U36+'Comm Custom'!U36,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V36+'Res .95+% Res Furnace - Replace'!V36+'Programmable Tstats - Tier 1'!V36+'Programmable Tstats - Tier 2'!V36+'Comm 95+% Furnace - NEW'!V36+'Comm 95+% Furnace - Replace'!V36+'Comm Custom'!V36,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X36+'Res .95+% Res Furnace - Replace'!X36+'Programmable Tstats - Tier 1'!X36+'Programmable Tstats - Tier 2'!X36+'Comm 95+% Furnace - NEW'!X36+'Comm 95+% Furnace - Replace'!X36+'Comm Custom'!X36,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y36+'Res .95+% Res Furnace - Replace'!Y36+'Programmable Tstats - Tier 1'!Y36+'Programmable Tstats - Tier 2'!Y36+'Comm 95+% Furnace - NEW'!Y36+'Comm 95+% Furnace - Replace'!Y36+'Comm Custom'!Y36,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z36+'Res .95+% Res Furnace - Replace'!Z36+'Programmable Tstats - Tier 1'!Z36+'Programmable Tstats - Tier 2'!Z36+'Comm 95+% Furnace - NEW'!Z36+'Comm 95+% Furnace - Replace'!Z36+'Comm Custom'!Z36,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA36+'Res .95+% Res Furnace - Replace'!AA36+'Programmable Tstats - Tier 1'!AA36+'Programmable Tstats - Tier 2'!AA36+'Comm 95+% Furnace - NEW'!AA36+'Comm 95+% Furnace - Replace'!AA36+'Comm Custom'!AA36,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB36+'Res .95+% Res Furnace - Replace'!AB36+'Programmable Tstats - Tier 1'!AB36+'Programmable Tstats - Tier 2'!AB36+'Comm 95+% Furnace - NEW'!AB36+'Comm 95+% Furnace - Replace'!AB36+'Comm Custom'!AB36,0)","v":0},null,null,2045,0,0,0,null,0,0,0,null,0,null,null,2045,0,0,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU36+'Res .95+% Res Furnace - Replace'!AU36+'Programmable Tstats - Tier 1'!AU36+'Programmable Tstats - Tier 2'!AU36+'Comm 95+% Furnace - NEW'!AU36+'Comm 95+% Furnace - Replace'!AU36+'Comm Custom'!AU36,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW36+'Res .95+% Res Furnace - Replace'!AW36+'Programmable Tstats - Tier 1'!AW36+'Programmable Tstats - Tier 2'!AW36+'Comm 95+% Furnace - NEW'!AW36+'Comm 95+% Furnace - Replace'!AW36+'Comm Custom'!AW36,0)","v":0},null,null,0,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB36+'Res .95+% Res Furnace - Replace'!BB36+'Programmable Tstats - Tier 1'!BB36+'Programmable Tstats - Tier 2'!BB36+'Comm 95+% Furnace - NEW'!BB36+'Comm 95+% Furnace - Replace'!BB36+'Comm Custom'!BB36,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC36+'Res .95+% Res Furnace - Replace'!BC36+'Programmable Tstats - Tier 1'!BC36+'Programmable Tstats - Tier 2'!BC36+'Comm 95+% Furnace - NEW'!BC36+'Comm 95+% Furnace - Replace'!BC36+'Comm Custom'!BC36,0)","v":0},0,0,null,null,2045,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI36+'Res .95+% Res Furnace - Replace'!BI36+'Programmable Tstats - Tier 1'!BI36+'Programmable Tstats - Tier 2'!BI36+'Comm 95+% Furnace - NEW'!BI36+'Comm 95+% Furnace - Replace'!BI36+'Comm Custom'!BI36,0)","v":0},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ36+'Res .95+% Res Furnace - Replace'!BJ36+'Programmable Tstats - Tier 1'!BJ36+'Programmable Tstats - Tier 2'!BJ36+'Comm 95+% Furnace - NEW'!BJ36+'Comm 95+% Furnace - Replace'!BJ36+'Comm Custom'!BJ36,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL36+'Res .95+% Res Furnace - Replace'!BL36+'Programmable Tstats - Tier 1'!BL36+'Programmable Tstats - Tier 2'!BL36+'Comm 95+% Furnace - NEW'!BL36+'Comm 95+% Furnace - Replace'!BL36+'Comm Custom'!BL36,0)","v":0},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN36+'Res .95+% Res Furnace - Replace'!BN36+'Programmable Tstats - Tier 1'!BN36+'Programmable Tstats - Tier 2'!BN36+'Comm 95+% Furnace - NEW'!BN36+'Comm 95+% Furnace - Replace'!BN36+'Comm Custom'!BN36,0)","v":0},null,0,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR36+'Res .95+% Res Furnace - Replace'!BR36+'Programmable Tstats - Tier 1'!BR36+'Programmable Tstats - Tier 2'!BR36+'Comm 95+% Furnace - NEW'!BR36+'Comm 95+% Furnace - Replace'!BR36+'Comm Custom'!BR36,0)","v":0},null,0,null,null,2045,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate ="]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,null,null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":117110},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":640410},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":332229},{"$f":"SUM(AB14:AB36)","v":308181},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":640410},null,null,null,{"$f":"SUM(AL14:AL36)","v":118847},null,{"$f":"SUM(AN14:AN36)","v":521563},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":1054402},null,null,null,{"$f":"SUM(BD14:BD36)","v":248974},{"$f":"SUM(BE14:BE36)","v":805428},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":117110},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":1761827},null,{"$f":"SUM(BR14:BR36)","v":230391},null,{"$f":"SUM(BT14:BT36)","v":1531436},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":754948},null,null,null,{"$f":"SUM(CE14:CE36)","v":248974},null,{"$f":"SUM(CG14:CG36)","v":505974}]
["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$41,V15:V36),0)","v":353141},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":235052},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":118090},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":353141},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":118847},null,{"$f":"+AH39-AL39","v":234294},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":851182},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":248974},{"$f":"AZ39-BD39","v":602208},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":824262},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":230391},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":593871},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":413430},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":248974},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":164456}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["12) Utility Discount Rate =",null,{"$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":118090},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":234294},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":602208},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":593871},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":164456}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":118090},{"$f":"N42","v":1.5},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":1.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":2.97},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":3.42},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,20)","v":3.5776657942367498},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":1.66}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":2.3099999999999999E-2},null,"Utility Cost Test",{"$f":"AG41","v":234294},{"$f":"AG42","v":2.97}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":602208},{"$f":"AS42","v":3.42},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2023},null,"Participant Test",{"$f":"BJ41","v":593871},{"$f":"BJ42","v":3.5776657942367498},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":164456},{"$f":"BY42","v":1.66},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2023},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$6","v":2023}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2023},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$7","v":6.9020000000000001},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":0.03},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M11","v":2725},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":14700},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$9","v":0.13067999999999999},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":17425}]
["    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$47","v":2023},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":506},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":2.7890000000000001},{"$f":"ROUND(M14*N14,0)","v":1411},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":1411},{"$f":"ROUND(M14*$C$23,1)","v":5.0999999999999996},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":163},{"$f":"ROUND(S14*T14,0)","v":831},{"$f":"ROUND(+U14+R14,0)","v":2242},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":1.8360000000000001},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":734},{"$f":"ROUND($F$11,0)","v":2725},{"$f":"ROUND($F$12,0)","v":14700},{"$f":"SUM(X14:Z14)","v":18159},{"$f":"V14-AA14","v":-15917},null,null,{"$f":"$C$47","v":2023},{"$f":"+R14","v":1411},{"$f":"+U14","v":831},{"$f":"+AG14+AF14","v":2242},null,{"$f":"ROUND(Y14,0)","v":2725},{"$f":"ROUND(Z14,0)","v":14700},{"$f":"SUM(AJ14:AK14)","v":17425},null,{"$f":"+AH14-AL14","v":-15183},null,null,{"$f":"$C$47","v":2023},{"$f":"AF14","v":1411},{"$f":"+AG14","v":831},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.5000000000000001E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":2.0699999999999998},{"$f":"ROUND(AV14*M14,0)","v":1047},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":3289},null,{"$f":"ROUND($F$13,0)","v":17425},{"$f":"ROUND((F15*F30)-Z14,0)","v":1470},{"$f":"BB14+BC14","v":18895},{"$f":"AZ14-BD14","v":-15606},null,null,{"$f":"$C$47","v":2023},{"$f":"+F12","v":14700},{"$f":"+M14","v":506},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":6.9020000000000001},{"$f":"ROUND(BJ14*BK14,0)","v":3492},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13100000000000001},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":18192},null,{"$f":"ROUND(F15*F30,0)","v":16170},null,{"$f":"BP14-BR14","v":2022},null,null,{"$f":"$C$47","v":2023},{"$f":"$R14","v":1411},{"$f":"U14","v":831},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":2242},null,{"$f":"BB14","v":17425},{"$f":"BC14","v":1470},{"$f":"SUM(CC14:CD14)","v":18895},null,{"$f":"CA14-CE14","v":-16653}]
["   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,{"$f":"L14+1","v":2024},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":506},{"$f":"ROUND($C$17*(1+$C$18)^J15,3)","v":2.8730000000000002},{"$f":"ROUND(M15*N15,0)","v":1454},0,{"$f":"ROUND(M15*P15,0)","v":0},{"$f":"O15+Q15","v":1454},{"$f":"ROUND(M15*$C$23,1)","v":5.0999999999999996},{"$f":"ROUND($C$20*(1+$C$21)^J15,0)","v":164},{"$f":"ROUND(S15*T15,0)","v":836},{"$f":"ROUND(+U15+R15,0)","v":2290},{"$f":"ROUND($H$36*(1+$C$11)^J15,3)","v":1.891},{"$f":"ROUND((1-$H$38)*(W15*M15),0)","v":756},{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},{"$f":"SUM(X15:Z15)","v":756},{"$f":"V15-AA15","v":1534},null,null,{"$f":"AE14+1","v":2024},{"$f":"+R15","v":1454},{"$f":"+U15","v":836},{"$f":"+AG15+AF15","v":2290},null,{"$f":"ROUND(Y15,0)","v":0},0,{"$f":"SUM(AJ15:AK15)","v":0},null,{"$f":"+AH15-AL15","v":2290},null,null,{"$f":"AQ14+1","v":2024},1454,836,{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J15,3)","v":2.5000000000000001E-2},{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J15,3)","v":2.1179999999999999},{"$f":"ROUND(AV15*M15,0)","v":1072},null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":3362},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},{"$f":"AZ15-BD15","v":3362},null,null,{"$f":"BH14+1","v":2024},{"$f":"+G12","v":0},506,{"$f":"ROUND($C$10*(1+$C$11)^J15,3)","v":7.109},{"$f":"ROUND(BJ15*BK15,0)","v":3597},{"$f":"ROUND($C$13*(1+$C$14)^J15,3)","v":0.13500000000000001},{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,{"$f":"BI15+BL15+BN15+BO15","v":3597},null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":3597},null,null,{"$f":"BW14+1","v":2024},1454,{"$f":"U15","v":836},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":2290},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":2290}]
[null,null,null,null,null,null,null,null,null,2,null,2025,{"$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$30,0),0)","v":506},{"$f":"ROUND($C$17*(1+$C$18)^J16,3)","v":2.9590000000000001},{"$f":"ROUND(M16*N16,0)","v":1497},0,0,{"$f":"O16+Q16","v":1497},{"$f":"ROUND(M16*$C$23,1)","v":5.0999999999999996},{"$f":"ROUND($C$20*(1+$C$21)^J16,0)","v":166},{"$f":"ROUND(S16*T16,0)","v":847},2344,1.948,{"$f":"ROUND((1-$H$38)*(W16*M16),0)","v":779},{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},779,1565,null,null,2025,{"$f":"+R16","v":1497},{"$f":"+U16","v":847},{"$f":"+AG16+AF16","v":2344},null,0,0,{"$f":"SUM(AJ16:AK16)","v":0},null,2344,null,null,2025,1497,847,2.5999999999999999E-2,{"$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$30,0))*AT16,0)","v":0},2.1659999999999999,1096,null,null,3440,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,{"$f":"AZ16-BD16","v":3440},null,null,2025,{"$f":"ROUND(H12,0)","v":0},506,7.3220000000000001,{"$f":"ROUND(BJ16*BK16,0)","v":3705},0.13900000000000001,{"$f":"ROUND((IF($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":3705},null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,3705,null,null,2025,1497,847,0,2344,null,0,0,0,null,{"$f":"CA16-CE16","v":2344}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":2.7890000000000001},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$D$35","v":0},null,null,null,3,null,2026,{"$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$30,0),0)","v":506},3.048,1542,0,0,{"$f":"O17+Q17","v":1542},5.0999999999999996,168,857,2399,{"$f":"ROUND($H$36*(1+$C$11)^J17,3)","v":2.0059999999999998},{"$f":"ROUND((1-$H$38)*(W17*M17),0)","v":802},0,0,802,1597,null,null,2026,1542,857,2399,null,0,0,0,null,2399,null,null,2026,1542,857,2.7E-2,{"$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$30,0))*AT17,0)","v":0},2.2160000000000002,1121,null,null,3520,null,0,0,0,3520,null,null,2026,0,506,7.5419999999999998,3816,0.14299999999999999,{"$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$30,0))*BM17,0)","v":0},null,3816,null,{"$f":"+BC17","v":0},null,3816,null,null,2026,1542,857,0,2399,null,0,0,0,null,2399]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":0.03},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$38","v":0},null,null,null,4,null,2027,{"$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$30,0),0)","v":506},3.1389999999999998,1588,0,0,1588,5.0999999999999996,169,862,{"$f":"ROUND(+U18+R18,0)","v":2450},2.0659999999999998,826,0,0,826,1624,null,null,2027,1588,862,2450,null,0,0,0,null,2450,null,null,2027,1588,862,2.8000000000000001E-2,0,2.2669999999999999,1147,null,null,3597,null,0,0,0,3597,null,null,2027,0,506,7.7679999999999998,3931,0.14699999999999999,0,null,3931,null,0,null,3931,null,null,2027,1588,862,0,2450,null,0,0,0,null,2450]
[null,null,null,null,null,null,null,null,null,5,null,2028,506,3.2330000000000001,1636,0,0,1636,5.0999999999999996,171,872,2508,2.1280000000000001,851,0,0,851,1657,null,null,2028,1636,872,2508,null,0,0,0,null,2508,null,null,2028,1636,872,2.9000000000000001E-2,0,2.319,1173,null,null,3681,null,0,0,0,3681,null,null,2028,0,506,8.0009999999999994,4049,0.151,0,null,4049,null,0,null,4049,null,null,2028,1636,872,0,2508,null,0,0,0,null,2508]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":162.85},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$D$41","v":0},null,null,null,6,null,2029,506,3.33,1685,0,0,1685,5.0999999999999996,173,882,2567,{"$f":"ROUND($H$36*(1+$C$11)^J20,3)","v":2.1920000000000002},876,0,0,876,1691,null,null,2029,1685,882,2567,null,0,0,0,null,2567,null,null,2029,1685,882,2.9000000000000001E-2,{"$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$30,0))*AT20,0)","v":0},2.3730000000000002,1201,null,null,3768,null,0,0,0,3768,null,null,2029,0,506,8.2409999999999997,4170,0.156,{"$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$30,0))*BM20,0)","v":0},null,4170,null,0,null,4170,null,null,2029,1685,882,0,2567,null,0,0,0,null,2567]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$44","v":0},null,null,null,7,null,2030,506,3.43,1736,0,0,1736,5.0999999999999996,175,893,2629,2.258,903,0,0,903,1726,null,null,2030,1736,893,2629,null,0,0,0,null,2629,null,null,2030,1736,893,0.03,0,2.427,1228,null,null,3857,null,0,0,0,3857,null,null,2030,0,506,8.4890000000000008,4295,0.161,0,null,4295,null,0,null,4295,null,null,2030,1736,893,0,2629,null,0,0,0,null,2629]
[null,null,null,null,null,null,null,null,null,8,null,2031,506,3.5329999999999999,1788,0,0,1788,5.0999999999999996,176,898,2686,2.3260000000000001,930,0,0,930,1756,null,null,2031,1788,898,2686,null,0,0,0,null,2686,null,null,2031,1788,898,3.1E-2,0,2.4830000000000001,1256,null,null,3942,null,0,0,0,3942,null,null,2031,0,506,8.7430000000000003,4424,0.16600000000000001,0,null,4424,null,0,null,4424,null,null,2031,1788,898,0,2686,null,0,0,0,null,2686]
["5) Peak Reduction Factor = ",null,{"$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,2032,506,3.6389999999999998,1841,0,0,1841,5.0999999999999996,178,908,2749,2.3959999999999999,958,0,0,958,1791,null,null,2032,1841,908,2749,null,0,0,0,null,2749,null,null,2032,1841,908,3.2000000000000001E-2,0,2.54,1285,null,null,4034,null,0,0,0,4034,null,null,2032,0,506,9.0060000000000002,4557,0.17100000000000001,0,null,4557,null,0,null,4557,null,null,2032,1841,908,0,2749,null,0,0,0,null,2749]
[null,null,null,null,null,null,null,null,null,10,null,2033,506,3.7480000000000002,1896,0,0,1896,5.0999999999999996,180,918,2814,2.4670000000000001,986,0,0,986,1828,null,null,2033,1896,918,2814,null,0,0,0,null,2814,null,null,2033,1896,918,3.3000000000000002E-2,0,2.5990000000000002,1315,null,null,4129,null,0,0,0,4129,null,null,2033,0,506,9.2759999999999998,4694,0.17599999999999999,0,null,4694,null,0,null,4694,null,null,2033,1896,918,0,{"$f":"SUM(BX24:BZ24)","v":2814},null,0,0,0,null,2814]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"+ROUND(F32/F30,3)","v":5.1630000000000003},null,null,null,11,null,2034,506,3.8610000000000002,1954,0,0,1954,5.0999999999999996,182,928,2882,2.5409999999999999,1016,0,0,1016,1866,null,null,2034,1954,928,2882,null,0,0,0,null,2882,null,null,2034,1954,928,3.4000000000000002E-2,0,2.6579999999999999,{"$f":"ROUND(AV25*M25,0)","v":1345},null,null,4227,null,0,0,0,4227,null,null,2034,0,506,9.5540000000000003,4834,0.18099999999999999,0,null,4834,null,0,null,4834,null,null,2034,1954,928,0,2882,null,0,0,0,null,2882]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,12,null,2035,506,{"$f":"ROUND($C$17*(1+$C$18)^J26,3)","v":3.976},2012,0,0,2012,5.0999999999999996,184,938,2950,2.6179999999999999,1047,0,0,1047,1903,null,null,2035,2012,938,2950,null,0,0,0,null,2950,null,null,2035,2012,938,3.5000000000000003E-2,0,2.7189999999999999,{"$f":"ROUND(AV26*M26,0)","v":1376},null,null,4326,null,0,0,0,4326,null,null,2035,0,506,9.8409999999999993,4980,0.186,0,null,4980,null,0,null,4980,null,null,2035,2012,938,0,2950,null,0,0,0,null,2950]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H10","v":0},null,null,null,13,null,2036,506,4.0960000000000001,2073,0,0,2073,5.0999999999999996,185,{"$f":"ROUND(S27*T27,0)","v":944},3017,{"$f":"ROUND($H$36*(1+$C$11)^J27,3)","v":2.6960000000000002},1078,0,0,1078,1939,null,null,2036,2073,944,3017,null,0,0,0,null,3017,null,null,2036,2073,944,3.5999999999999997E-2,0,2.782,1408,null,null,4425,null,0,0,0,4425,null,null,2036,0,506,10.135999999999999,5129,0.192,0,null,5129,null,0,null,5129,null,null,2036,2073,944,0,3017,null,0,0,0,null,3017]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":2.2839999999999999E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2037,506,4.2190000000000003,2135,0,0,2135,5.0999999999999996,187,954,3089,2.7770000000000001,1110,0,0,1110,1979,null,null,2037,2135,954,3089,null,0,0,0,null,3089,null,null,2037,2135,954,3.6999999999999998E-2,0,2.8460000000000001,1440,null,null,4529,null,0,0,0,4529,null,null,2037,0,506,10.44,5283,0.19800000000000001,0,null,5283,null,0,null,5283,null,null,2037,2135,954,0,3089,null,0,0,0,null,3089]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":0.03},null,null,null,null,null,null,15,null,2038,506,4.3449999999999998,2199,0,0,2199,5.0999999999999996,189,964,3163,2.86,{"$f":"ROUND((1-$H$38)*(W29*M29),0)","v":1143},0,0,1143,2020,null,null,2038,2199,964,3163,null,0,0,0,null,3163,null,null,2038,2199,964,3.7999999999999999E-2,0,2.911,1473,null,null,4636,null,0,0,0,4636,null,null,2038,0,506,10.753,5441,0.20399999999999999,0,null,5441,null,0,null,5441,null,null,2038,2199,964,0,3163,null,0,0,0,null,3163]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C10,0)","v":98},null,null,null,16,null,2039,506,4.476,2265,0,0,2265,5.0999999999999996,191,974,{"$f":"ROUND(+U30+R30,0)","v":3239},2.9460000000000002,{"$f":"ROUND((1-$H$38)*(W30*M30),0)","v":1178},0,0,1178,2061,null,null,2039,2265,974,3239,null,0,0,0,null,3239,null,null,2039,2265,974,0.04,0,2.9780000000000002,1507,null,null,4746,null,0,0,0,4746,null,null,2039,0,506,11.076000000000001,5604,0.21,0,null,5604,null,0,null,5604,null,null,2039,2265,974,0,3239,null,0,0,0,null,3239]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":7.2999999999999995E-2},null,null,null,null,null,null,17,null,2040,{"$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$30,0),0)","v":506},4.6100000000000003,2333,0,0,2333,5.0999999999999996,193,984,{"$f":"ROUND(+U31+R31,0)","v":3317},3.0350000000000001,1213,0,0,1213,2104,null,null,2040,2333,984,3317,null,0,0,0,null,3317,null,null,2040,2333,984,4.1000000000000002E-2,0,3.0470000000000002,1542,null,null,4859,null,0,0,0,4859,null,null,2040,0,506,11.407999999999999,5772,0.216,0,null,5772,null,0,null,5772,null,null,2040,2333,984,0,3317,null,0,0,0,null,3317]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G11","v":506},null,null,null,18,null,2041,506,4.7480000000000002,2402,0,0,2402,5.0999999999999996,195,995,3397,3.1259999999999999,1250,0,0,1250,2147,null,null,2041,2402,995,3397,null,0,0,0,null,3397,null,null,2041,2402,995,4.2000000000000003E-2,0,3.117,1577,null,null,4974,null,0,0,0,4974,null,null,2041,0,506,11.75,5946,0.222,0,null,5946,null,0,null,5946,null,null,2041,2402,995,0,3397,null,0,0,0,null,3397]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":2.0699999999999998},null,null,null,null,null,null,19,null,2042,506,4.891,2475,0,0,2475,5.0999999999999996,197,1005,3480,3.2189999999999999,1287,0,0,1287,2193,null,null,2042,2475,1005,3480,null,0,0,0,null,3480,null,null,2042,2475,1005,4.2999999999999997E-2,0,3.1890000000000001,1614,null,null,5094,null,0,0,0,5094,null,null,2042,0,506,12.103,6124,0.22900000000000001,0,null,6124,null,0,null,6124,null,null,2042,2475,1005,0,3480,null,0,0,0,null,3480]
["     Escalation Rate =",null,{"$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,2043,{"$f":"ROUND(IF($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$30,0),0)","v":0},5.0369999999999999,0,0,0,0,0,199,0,0,3.3159999999999998,0,0,0,0,0,null,null,2043,{"$f":"+R34","v":0},0,0,null,0,0,0,null,0,null,null,2043,0,0,4.4999999999999998E-2,0,3.262,0,null,null,0,null,0,0,0,0,null,null,2043,0,0,12.465999999999999,0,0.23599999999999999,0,null,0,null,0,null,0,null,null,2043,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2044,{"$f":"ROUND(IF($C$47+$F$23>L35,$F$25*$F$30,0)+IF($C$48+$G$23>L35,$G$25*$G$30,0)+IF($C$49+$H$23>L35,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J35,3)","v":5.1879999999999997},{"$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$21)^J35,0)","v":201},{"$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},{"$f":"V35-AA35","v":0},null,null,2044,{"$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,2044,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":4.5999999999999999E-2},{"$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},{"$f":"AZ35-BD35","v":0},null,null,2044,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":12.84},{"$f":"ROUND(BJ35*BK35,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J35,3)","v":0.24299999999999999},{"$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,2044,0,{"$f":"U35","v":0},{"$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$58","v":1.8360000000000001},null,22,null,2045,{"$f":"ROUND(IF($C$47+$F$23>L36,$F$25*$F$30,0)+IF($C$48+$G$23>L36,$G$25*$G$30,0)+IF($C$49+$H$23>L36,$H$25*$H$30,0),0)","v":0},5.3440000000000003,0,0,0,0,0,203,0,{"$f":"ROUND(+U36+R36,0)","v":0},3.5179999999999998,0,0,0,0,0,null,null,2045,0,0,0,null,0,0,0,null,0,null,null,2045,{"$f":"AF36","v":0},0,4.7E-2,0,3.4140000000000001,0,null,null,0,null,0,0,0,0,null,null,2045,0,0,13.225,0,0.25,0,null,0,null,0,null,{"$f":"BP36-BR36","v":0},null,null,2045,0,0,0,0,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":10120},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":56212},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":37148},{"$f":"SUM(AB14:AB36)","v":19064},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":56212},null,null,null,{"$f":"SUM(AL14:AL36)","v":17425},null,{"$f":"SUM(AN14:AN36)","v":38787},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":82435},null,null,null,{"$f":"SUM(BD14:BD36)","v":18895},{"$f":"SUM(BE14:BE36)","v":63540},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":10120},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":108543},null,{"$f":"SUM(BR14:BR36)","v":16170},null,{"$f":"SUM(BT14:BT36)","v":92373},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":56212},null,null,null,{"$f":"SUM(CE14:CE36)","v":18895},null,{"$f":"SUM(CG14:CG36)","v":37317}]
["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$41,V15:V36),0)","v":29787},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":27724},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":2063},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":29787},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":17425},null,{"$f":"+AH39-AL39","v":12362},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":65776},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":18895},{"$f":"AZ39-BD39","v":46881},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":54001},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":16170},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":37831},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":29787},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":18895},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":10892}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["12) Utility Discount Rate =",null,{"$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":2063},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":12362},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":46881},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":37831},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":10892}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":2063},{"$f":"N42","v":1.07},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":1.07},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":1.71},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":3.48},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":3.34},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":1.58}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":2.3099999999999999E-2},null,"Utility Cost Test",{"$f":"AG41","v":12362},{"$f":"AG42","v":1.71}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":46881},{"$f":"AS42","v":3.48},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2023},null,"Participant Test",{"$f":"BJ41","v":37831},{"$f":"BJ42","v":3.34},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":10892},{"$f":"BY42","v":1.58},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2023},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$6","v":2023}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2023},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$7","v":6.9020000000000001},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":0.03},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M12","v":12454},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":67200},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$9","v":0.13067999999999999},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":79654}]
["    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$47","v":2023},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":4099},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":2.7890000000000001},{"$f":"ROUND(M14*N14,0)","v":11432},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":11432},{"$f":"ROUND(M14*$C$23,1)","v":41},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":163},{"$f":"ROUND(S14*T14,0)","v":6683},{"$f":"ROUND(+U14+R14,0)","v":18115},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":1.8360000000000001},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":5945},{"$f":"ROUND($F$11,0)","v":12454},{"$f":"ROUND($F$12,0)","v":67200},{"$f":"SUM(X14:Z14)","v":85599},{"$f":"V14-AA14","v":-67484},null,null,{"$f":"$C$47","v":2023},{"$f":"+R14","v":11432},{"$f":"+U14","v":6683},{"$f":"+AG14+AF14","v":18115},null,{"$f":"ROUND(Y14,0)","v":12454},{"$f":"ROUND(Z14,0)","v":67200},{"$f":"SUM(AJ14:AK14)","v":79654},null,{"$f":"+AH14-AL14","v":-61539},null,null,{"$f":"$C$47","v":2023},{"$f":"AF14","v":11432},{"$f":"+AG14","v":6683},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.5000000000000001E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":4032},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":2.0699999999999998},{"$f":"ROUND(AV14*M14,0)","v":8485},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":30632},null,{"$f":"ROUND($F$13,0)","v":79654},{"$f":"ROUND((F15*F30)-Z14,0)","v":97664},{"$f":"BB14+BC14","v":177318},{"$f":"AZ14-BD14","v":-146686},null,null,{"$f":"$C$47","v":2023},{"$f":"+F12","v":67200},{"$f":"+M14","v":4099},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":6.9020000000000001},{"$f":"ROUND(BJ14*BK14,0)","v":28291},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13100000000000001},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":21128},null,{"$f":"BI14+BL14+BN14+BO14","v":116619},null,{"$f":"ROUND(F15*F30,0)","v":164864},null,{"$f":"BP14-BR14","v":-48245},null,null,{"$f":"$C$47","v":2023},{"$f":"$R14","v":11432},{"$f":"U14","v":6683},{"$f":"AU14","v":4032},{"$f":"SUM(BX14:BZ14)","v":22147},null,{"$f":"BB14","v":79654},{"$f":"BC14","v":97664},{"$f":"SUM(CC14:CD14)","v":177318},null,{"$f":"CA14-CE14","v":-155171}]
["   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,{"$f":"L14+1","v":2024},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":4099},2.8730000000000002,11776,0,{"$f":"ROUND(M15*P15,0)","v":0},{"$f":"O15+Q15","v":11776},{"$f":"ROUND(M15*$C$23,1)","v":41},{"$f":"ROUND($C$20*(1+$C$21)^J15,0)","v":164},{"$f":"ROUND(S15*T15,0)","v":6724},{"$f":"ROUND(+U15+R15,0)","v":18500},{"$f":"ROUND($H$36*(1+$C$11)^J15,3)","v":1.891},{"$f":"ROUND((1-$H$38)*(W15*M15),0)","v":6123},{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},{"$f":"SUM(X15:Z15)","v":6123},{"$f":"V15-AA15","v":12377},null,null,{"$f":"AE14+1","v":2024},11776,6724,{"$f":"+AG15+AF15","v":18500},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,18500,null,null,{"$f":"AQ14+1","v":2024},11776,{"$f":"+AG15","v":6724},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J15,3)","v":2.5000000000000001E-2},{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":4032},{"$f":"ROUND($C$33*(1+$C$34)^J15,3)","v":2.1179999999999999},{"$f":"ROUND(AV15*M15,0)","v":8682},null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":31214},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},31214,null,null,{"$f":"BH14+1","v":2024},{"$f":"+G12","v":0},4099,{"$f":"ROUND($C$10*(1+$C$11)^J15,3)","v":7.109},{"$f":"ROUND(BJ15*BK15,0)","v":29140},{"$f":"ROUND($C$13*(1+$C$14)^J15,3)","v":0.13500000000000001},{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":21773},null,50913,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":50913},null,null,{"$f":"BW14+1","v":2024},11776,{"$f":"U15","v":6724},{"$f":"AU15","v":4032},{"$f":"SUM(BX15:BZ15)","v":22532},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":22532}]
[null,null,null,null,null,null,null,null,null,2,null,2025,{"$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$30,0),0)","v":4099},2.9590000000000001,12129,0,0,12129,41,166,{"$f":"ROUND(S16*T16,0)","v":6806},{"$f":"ROUND(+U16+R16,0)","v":18935},1.948,6308,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},{"$f":"SUM(X16:Z16)","v":6308},{"$f":"V16-AA16","v":12627},null,null,2025,12129,6806,{"$f":"+AG16+AF16","v":18935},null,0,0,{"$f":"SUM(AJ16:AK16)","v":0},null,{"$f":"+AH16-AL16","v":18935},null,null,2025,12129,6806,{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J16,3)","v":2.5999999999999999E-2},{"$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$30,0))*AT16,0)","v":4193},{"$f":"ROUND($C$33*(1+$C$34)^J16,3)","v":2.1659999999999999},{"$f":"ROUND(AV16*M16,0)","v":8878},null,null,{"$f":"ROUND(AR16+AS16+AU16+AW16+AY16,0)","v":32006},null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},{"$f":"BB16+BC16","v":0},32006,null,null,2025,{"$f":"ROUND(H12,0)","v":0},4099,7.3220000000000001,{"$f":"ROUND(BJ16*BK16,0)","v":30013},0.13900000000000001,{"$f":"ROUND((IF($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$30,0))*BM16,0)","v":22418},null,{"$f":"BI16+BL16+BN16+BO16","v":52431},null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,{"$f":"BP16-BR16","v":52431},null,null,2025,12129,6806,4193,{"$f":"SUM(BX16:BZ16)","v":23128},null,0,0,{"$f":"SUM(CC16:CD16)","v":0},null,{"$f":"CA16-CE16","v":23128}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":2.7890000000000001},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$D$35","v":0},null,null,null,3,null,2026,{"$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$30,0),0)","v":4099},3.048,12494,0,0,12494,41,168,6888,19382,2.0059999999999998,6496,0,0,6496,{"$f":"V17-AA17","v":12886},null,null,2026,12494,6888,19382,null,0,0,0,null,19382,null,null,2026,12494,6888,2.7E-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$30,0))*AT17,0)","v":4355},2.2160000000000002,9083,null,null,32820,null,0,0,0,32820,null,null,2026,0,4099,7.5419999999999998,30915,0.14299999999999999,{"$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$30,0))*BM17,0)","v":23063},null,53978,null,{"$f":"+BC17","v":0},null,53978,null,null,2026,12494,6888,4355,23737,null,0,0,0,null,23737]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":0.03},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$38","v":0},null,null,null,4,null,2027,4099,3.1389999999999998,12867,0,0,12867,41,169,6929,19796,2.0659999999999998,6690,0,0,6690,13106,null,null,2027,12867,6929,19796,null,0,0,0,null,19796,null,null,2027,12867,6929,2.8000000000000001E-2,4516,2.2669999999999999,9292,null,null,33604,null,0,0,0,33604,null,null,2027,0,4099,7.7679999999999998,31841,0.14699999999999999,23708,null,55549,null,0,null,55549,null,null,2027,12867,6929,4516,24312,null,0,0,0,null,24312]
[null,null,null,null,null,null,null,null,null,5,null,2028,4099,3.2330000000000001,13252,0,0,13252,41,171,7011,20263,2.1280000000000001,6891,0,0,6891,13372,null,null,2028,13252,7011,20263,null,0,0,0,null,20263,null,null,2028,13252,7011,2.9000000000000001E-2,4677,2.319,9506,null,null,34446,null,0,0,0,34446,null,null,2028,0,4099,8.0009999999999994,32796,0.151,24353,null,57149,null,0,null,57149,null,null,2028,13252,7011,4677,24940,null,0,0,0,null,24940]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":162.85},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$D$41","v":0},null,null,null,6,null,2029,4099,3.33,13650,0,0,13650,41,173,7093,20743,2.1920000000000002,7098,0,0,7098,13645,null,null,2029,13650,7093,20743,null,0,0,0,null,20743,null,null,2029,13650,7093,2.9000000000000001E-2,4677,2.3730000000000002,9727,null,null,35147,null,0,0,0,35147,null,null,2029,0,4099,8.2409999999999997,33780,0.156,25160,null,58940,null,0,null,58940,null,null,2029,13650,7093,4677,25420,null,0,0,0,null,25420]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$44","v":0},null,null,null,7,null,2030,4099,3.43,14060,0,0,14060,41,175,7175,21235,2.258,7312,0,0,7312,13923,null,null,2030,14060,7175,21235,null,0,0,0,null,21235,null,null,2030,14060,7175,0.03,4838,2.427,9948,null,null,36021,null,0,0,0,36021,null,null,2030,0,4099,8.4890000000000008,34796,0.161,25966,null,60762,null,0,null,60762,null,null,2030,14060,7175,4838,26073,null,0,0,0,null,26073]
[null,null,null,null,null,null,null,null,null,8,null,2031,4099,3.5329999999999999,14482,0,0,14482,41,176,7216,21698,2.3260000000000001,7532,0,0,7532,14166,null,null,2031,14482,7216,21698,null,0,0,0,null,21698,null,null,2031,14482,7216,3.1E-2,5000,2.4830000000000001,10178,null,null,36876,null,0,0,0,36876,null,null,2031,0,4099,8.7430000000000003,35838,0.16600000000000001,26772,null,62610,null,0,null,62610,null,null,2031,14482,7216,5000,26698,null,0,0,0,null,26698]
["5) Peak Reduction Factor = ",null,{"$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,2032,4099,3.6389999999999998,14916,0,0,14916,41,178,7298,22214,2.3959999999999999,7759,0,0,7759,14455,null,null,2032,14916,7298,22214,null,0,0,0,null,22214,null,null,2032,14916,7298,3.2000000000000001E-2,5161,2.54,10411,null,null,37786,null,0,0,0,37786,null,null,2032,0,4099,9.0060000000000002,36916,0.17100000000000001,27579,null,64495,null,0,null,64495,null,null,2032,14916,7298,5161,27375,null,0,0,0,null,27375]
[null,null,null,null,null,null,null,null,null,10,null,2033,4099,3.7480000000000002,15363,0,0,15363,41,180,7380,22743,2.4670000000000001,7989,0,0,7989,14754,null,null,2033,15363,7380,22743,null,0,0,0,null,22743,null,null,2033,15363,7380,3.3000000000000002E-2,5322,2.5990000000000002,10653,null,null,38718,null,0,0,0,38718,null,null,2033,0,4099,9.2759999999999998,38022,0.17599999999999999,28385,null,66407,null,0,null,66407,null,null,2033,15363,7380,5322,28065,null,0,0,0,null,28065]
["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":18.298999999999999},null,null,null,11,null,2034,4099,3.8610000000000002,15826,0,0,15826,41,182,7462,23288,2.5409999999999999,8228,0,0,8228,15060,null,null,2034,15826,7462,23288,null,0,0,0,null,23288,null,null,2034,15826,7462,3.4000000000000002E-2,5484,2.6579999999999999,10895,null,null,39667,null,0,0,0,39667,null,null,2034,0,4099,9.5540000000000003,39162,0.18099999999999999,29192,null,68354,null,0,null,68354,null,null,2034,15826,7462,5484,28772,null,0,0,0,null,28772]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,12,null,2035,4099,3.976,16298,0,0,16298,41,184,7544,23842,2.6179999999999999,8478,0,0,8478,15364,null,null,2035,16298,7544,23842,null,0,0,0,null,23842,null,null,2035,16298,7544,3.5000000000000003E-2,5645,2.7189999999999999,11145,null,null,40632,null,0,0,0,40632,null,null,2035,0,4099,9.8409999999999993,40338,0.186,29998,null,70336,null,0,null,70336,null,null,2035,16298,7544,5645,29487,null,0,0,0,null,29487]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H11","v":720},null,null,null,13,null,2036,4099,4.0960000000000001,16790,0,0,16790,41,185,7585,24375,2.6960000000000002,8730,0,0,8730,15645,null,null,2036,16790,7585,24375,null,0,0,0,null,24375,null,null,2036,16790,7585,3.5999999999999997E-2,5806,2.782,11403,null,null,41584,null,0,0,0,41584,null,null,2036,0,4099,10.135999999999999,41547,0.192,30966,null,72513,null,0,null,72513,null,null,2036,16790,7585,5806,30181,null,0,0,0,null,30181]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":2.2839999999999999E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2037,4099,4.2190000000000003,17294,0,0,17294,41,187,7667,24961,2.7770000000000001,8993,0,0,8993,15968,null,null,2037,17294,7667,24961,null,0,0,0,null,24961,null,null,2037,17294,7667,3.6999999999999998E-2,5967,2.8460000000000001,11666,null,null,42594,null,0,0,0,42594,null,null,2037,0,4099,10.44,42794,0.19800000000000001,31933,null,74727,null,0,null,74727,null,null,2037,17294,7667,5967,30928,null,0,0,0,null,30928]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":0.03},null,null,null,null,null,null,15,null,2038,4099,4.3449999999999998,17810,0,0,17810,41,189,7749,25559,2.86,9261,0,0,9261,16298,null,null,2038,17810,7749,25559,null,0,0,0,null,25559,null,null,2038,17810,7749,3.7999999999999999E-2,6129,2.911,11932,null,null,43620,null,0,0,0,43620,null,null,2038,0,4099,10.753,44077,0.20399999999999999,32901,null,76978,null,0,null,76978,null,null,2038,17810,7749,6129,31688,null,0,0,0,null,31688]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C11,0)","v":224},null,null,null,16,null,2039,4099,4.476,18347,0,0,18347,41,191,7831,26178,2.9460000000000002,9540,0,0,9540,16638,null,null,2039,18347,7831,26178,null,0,0,0,null,26178,null,null,2039,18347,7831,0.04,6451,2.9780000000000002,12207,null,null,44836,null,0,0,0,44836,null,null,2039,0,4099,11.076000000000001,45401,0.21,33869,null,79270,null,0,null,79270,null,null,2039,18347,7831,6451,32629,null,0,0,0,null,32629]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":7.2999999999999995E-2},null,null,null,null,null,null,17,null,2040,4099,4.6100000000000003,18896,0,0,18896,41,193,7913,26809,3.0350000000000001,9828,0,0,9828,16981,null,null,2040,18896,7913,26809,null,0,0,0,null,26809,null,null,2040,18896,7913,4.1000000000000002E-2,6612,3.0470000000000002,12490,null,null,45911,null,0,0,0,45911,null,null,2040,0,4099,11.407999999999999,46761,0.216,34836,null,81597,null,0,null,81597,null,null,2040,18896,7913,6612,33421,null,0,0,0,null,33421]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G12","v":4099},null,null,null,18,null,2041,4099,4.7480000000000002,19462,0,0,19462,41,195,7995,27457,3.1259999999999999,10123,0,0,10123,17334,null,null,2041,19462,7995,27457,null,0,0,0,null,27457,null,null,2041,19462,7995,4.2000000000000003E-2,6774,3.117,12777,null,null,47008,null,0,0,0,47008,null,null,2041,0,4099,11.75,48163,0.222,35804,null,83967,null,0,null,83967,null,null,2041,19462,7995,6774,34231,null,0,0,0,null,34231]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":2.0699999999999998},null,null,null,null,null,null,19,null,2042,4099,4.891,20048,0,0,20048,41,197,8077,28125,3.2189999999999999,10424,0,0,10424,17701,null,null,2042,20048,8077,28125,null,0,0,0,null,28125,null,null,2042,20048,8077,4.2999999999999997E-2,6935,3.1890000000000001,13072,null,null,48132,null,0,0,0,48132,null,null,2042,0,4099,12.103,49610,0.22900000000000001,36933,null,86543,null,0,null,86543,null,null,2042,20048,8077,6935,35060,null,0,0,0,null,35060]
["     Escalation Rate =",null,{"$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,2043,0,5.0369999999999999,0,0,0,0,0,199,0,0,3.3159999999999998,0,0,0,0,0,null,null,2043,0,0,0,null,0,0,0,null,0,null,null,2043,0,0,4.4999999999999998E-2,0,3.262,0,null,null,0,null,0,0,0,0,null,null,2043,0,0,12.465999999999999,0,0.23599999999999999,0,null,0,null,0,null,0,null,null,2043,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2044,{"$f":"ROUND(IF($C$47+$F$23>L35,$F$25*$F$30,0)+IF($C$48+$G$23>L35,$G$25*$G$30,0)+IF($C$49+$H$23>L35,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J35,3)","v":5.1879999999999997},{"$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$21)^J35,0)","v":201},{"$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},{"$f":"V35-AA35","v":0},null,null,2044,{"$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,2044,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":4.5999999999999999E-2},{"$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},{"$f":"AZ35-BD35","v":0},null,null,2044,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":12.84},{"$f":"ROUND(BJ35*BK35,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J35,3)","v":0.24299999999999999},{"$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,2044,0,{"$f":"U35","v":0},{"$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,2045,0,5.3440000000000003,0,0,0,0,0,203,0,0,3.5179999999999998,0,0,0,0,0,null,null,2045,0,0,0,null,0,0,0,null,0,null,null,2045,0,0,4.7E-2,0,3.4140000000000001,0,null,null,0,null,0,0,0,0,null,null,2045,0,0,13.225,0,0.25,0,null,0,null,0,null,0,null,null,2045,0,0,0,0,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,{"$f":"SUM(M14:M36)","v":81980},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":454218},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":239402},{"$f":"SUM(AB14:AB36)","v":214816},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":454218},null,null,null,{"$f":"SUM(AL14:AL36)","v":79654},null,{"$f":"SUM(AN14:AN36)","v":374564},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":773254},null,null,null,{"$f":"SUM(BD14:BD36)","v":177318},{"$f":"SUM(BE14:BE36)","v":595936},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":81980},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":1394138},null,{"$f":"SUM(BR14:BR36)","v":164864},null,{"$f":"SUM(BT14:BT36)","v":1229274},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":560824},null,null,null,{"$f":"SUM(CE14:CE36)","v":177318},null,{"$f":"SUM(CG14:CG36)","v":383506}]
["11) Participant Discount Rate =",null,{"$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$41,V15:V36),0)","v":240679},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":163067},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":77613},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":240679},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":79654},null,{"$f":"+AH39-AL39","v":161025},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":616567},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":177318},{"$f":"AZ39-BD39","v":439249},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":622996},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":164864},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":458132},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":296356},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":177318},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":119038}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["12) Utility Discount Rate =",null,{"$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":77613},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":161025},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":439249},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":458132},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":119038}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":77613},{"$f":"N42","v":1.48},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":1.48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":3.02},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":3.48},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":3.78},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":1.67}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":2.3099999999999999E-2},null,"Utility Cost Test",{"$f":"AG41","v":161025},{"$f":"AG42","v":3.02}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":439249},{"$f":"AS42","v":3.48},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2023},null,"Participant Test",{"$f":"BJ41","v":458132},{"$f":"BJ42","v":3.78},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":119038},{"$f":"BY42","v":1.67},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2023},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$6","v":2023}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2023},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$7","v":6.9020000000000001},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":0.03},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M13","v":203},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":1095},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$9","v":0.13067999999999999},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":1298}]
["    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$47","v":2023},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":168},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":2.7890000000000001},{"$f":"ROUND(M14*N14,0)","v":469},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":469},{"$f":"ROUND(M14*$C$23,1)","v":1.7},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":163},{"$f":"ROUND(S14*T14,0)","v":277},{"$f":"ROUND(+U14+R14,0)","v":746},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":1.8360000000000001},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":244},{"$f":"ROUND($F$11,0)","v":203},{"$f":"ROUND($F$12,0)","v":1095},{"$f":"SUM(X14:Z14)","v":1542},{"$f":"V14-AA14","v":-796},null,null,{"$f":"$C$47","v":2023},{"$f":"+R14","v":469},{"$f":"+U14","v":277},{"$f":"+AG14+AF14","v":746},null,{"$f":"ROUND(Y14,0)","v":203},{"$f":"ROUND(Z14,0)","v":1095},{"$f":"SUM(AJ14:AK14)","v":1298},null,{"$f":"+AH14-AL14","v":-552},null,null,{"$f":"$C$47","v":2023},{"$f":"AF14","v":469},{"$f":"+AG14","v":277},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.5000000000000001E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":2.0699999999999998},{"$f":"ROUND(AV14*M14,0)","v":348},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":1094},null,{"$f":"ROUND($F$13,0)","v":1298},{"$f":"ROUND((F15*F30)-Z14,0)","v":1095},{"$f":"BB14+BC14","v":2393},{"$f":"AZ14-BD14","v":-1299},null,null,{"$f":"$C$47","v":2023},{"$f":"+F12","v":1095},{"$f":"+M14","v":168},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":6.9020000000000001},{"$f":"ROUND(BJ14*BK14,0)","v":1160},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13100000000000001},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":2255},null,{"$f":"ROUND(F15*F30,0)","v":2190},null,{"$f":"BP14-BR14","v":65},null,null,{"$f":"$C$47","v":2023},{"$f":"$R14","v":469},{"$f":"U14","v":277},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":746},null,{"$f":"BB14","v":1298},{"$f":"BC14","v":1095},{"$f":"SUM(CC14:CD14)","v":2393},null,{"$f":"CA14-CE14","v":-1647}]
["   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,{"$f":"L14+1","v":2024},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":168},2.8730000000000002,483,0,{"$f":"ROUND(M15*P15,0)","v":0},483,1.7,164,{"$f":"ROUND(S15*T15,0)","v":279},{"$f":"ROUND(+U15+R15,0)","v":762},{"$f":"ROUND($H$36*(1+$C$11)^J15,3)","v":1.891},{"$f":"ROUND((1-$H$38)*(W15*M15),0)","v":251},{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},{"$f":"SUM(X15:Z15)","v":251},511,null,null,{"$f":"AE14+1","v":2024},483,279,{"$f":"+AG15+AF15","v":762},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,{"$f":"+AH15-AL15","v":762},null,null,{"$f":"AQ14+1","v":2024},483,279,2.5000000000000001E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},2.1179999999999999,356,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":1118},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},{"$f":"AZ15-BD15","v":1118},null,null,{"$f":"BH14+1","v":2024},{"$f":"+G12","v":0},168,7.109,{"$f":"ROUND(BJ15*BK15,0)","v":1194},0.13500000000000001,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,1194,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":1194},null,null,{"$f":"BW14+1","v":2024},483,{"$f":"U15","v":279},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":762},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":762}]
[null,null,null,null,null,null,null,null,null,2,null,2025,{"$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$30,0),0)","v":168},2.9590000000000001,497,0,0,497,1.7,{"$f":"ROUND($C$20*(1+$C$21)^J16,0)","v":166},{"$f":"ROUND(S16*T16,0)","v":282},{"$f":"ROUND(+U16+R16,0)","v":779},{"$f":"ROUND($H$36*(1+$C$11)^J16,3)","v":1.948},{"$f":"ROUND((1-$H$38)*(W16*M16),0)","v":259},{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},{"$f":"SUM(X16:Z16)","v":259},{"$f":"V16-AA16","v":520},null,null,2025,497,282,{"$f":"+AG16+AF16","v":779},null,0,0,{"$f":"SUM(AJ16:AK16)","v":0},null,{"$f":"+AH16-AL16","v":779},null,null,2025,497,282,{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J16,3)","v":2.5999999999999999E-2},{"$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":364},null,null,{"$f":"ROUND(AR16+AS16+AU16+AW16+AY16,0)","v":1143},null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},{"$f":"BB16+BC16","v":0},1143,null,null,2025,{"$f":"ROUND(H12,0)","v":0},168,{"$f":"ROUND($C$10*(1+$C$11)^J16,3)","v":7.3220000000000001},{"$f":"ROUND(BJ16*BK16,0)","v":1230},{"$f":"ROUND($C$13*(1+$C$14)^J16,3)","v":0.13900000000000001},{"$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":1230},null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,{"$f":"BP16-BR16","v":1230},null,null,2025,497,282,0,779,null,0,0,{"$f":"SUM(CC16:CD16)","v":0},null,{"$f":"CA16-CE16","v":779}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":2.7890000000000001},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$D$35","v":0},null,null,null,3,null,2026,{"$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$30,0),0)","v":168},{"$f":"ROUND($C$17*(1+$C$18)^J17,3)","v":3.048},512,0,0,512,1.7,168,{"$f":"ROUND(S17*T17,0)","v":286},798,2.0059999999999998,266,0,0,266,532,null,null,2026,512,286,798,null,0,0,0,null,798,null,null,2026,512,286,2.7E-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$30,0))*AT17,0)","v":0},2.2160000000000002,372,null,null,1170,null,0,0,0,1170,null,null,2026,0,168,7.5419999999999998,{"$f":"ROUND(BJ17*BK17,0)","v":1267},0.14299999999999999,{"$f":"ROUND((IF($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$30,0))*BM17,0)","v":0},null,1267,null,{"$f":"+BC17","v":0},null,1267,null,null,2026,512,286,0,798,null,0,0,0,null,{"$f":"CA17-CE17","v":798}]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":0.03},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$38","v":0},null,null,null,4,null,2027,168,3.1389999999999998,527,0,0,527,1.7,169,287,814,2.0659999999999998,274,0,0,274,540,null,null,2027,527,287,814,null,0,0,0,null,814,null,null,2027,527,287,2.8000000000000001E-2,{"$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$30,0))*AT18,0)","v":0},2.2669999999999999,381,null,null,1195,null,0,0,0,1195,null,null,2027,0,168,7.7679999999999998,1305,0.14699999999999999,0,null,1305,null,0,null,1305,null,null,2027,527,287,0,814,null,0,0,0,null,814]
[null,null,null,null,null,null,null,null,null,5,null,2028,168,{"$f":"ROUND($C$17*(1+$C$18)^J19,3)","v":3.2330000000000001},{"$f":"ROUND(M19*N19,0)","v":543},0,0,{"$f":"O19+Q19","v":543},{"$f":"ROUND(M19*$C$23,1)","v":1.7},171,291,834,2.1280000000000001,282,0,0,282,552,null,null,2028,543,291,834,null,0,0,0,null,834,null,null,2028,543,291,2.9000000000000001E-2,0,{"$f":"ROUND($C$33*(1+$C$34)^J19,3)","v":2.319},390,null,null,1224,null,0,0,0,1224,null,null,2028,0,168,8.0009999999999994,1344,0.151,0,null,1344,null,0,null,1344,null,null,2028,543,291,0,834,null,0,0,0,null,834]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":162.85},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$D$41","v":0},null,null,null,6,null,2029,168,3.33,559,0,0,559,1.7,173,294,853,2.1920000000000002,291,0,0,291,562,null,null,2029,559,294,853,null,0,0,0,null,853,null,null,2029,559,294,2.9000000000000001E-2,0,2.3730000000000002,399,null,null,1252,null,0,0,0,1252,null,null,2029,0,168,8.2409999999999997,1384,0.156,0,null,1384,null,0,null,1384,null,null,2029,559,294,0,{"$f":"SUM(BX20:BZ20)","v":853},null,0,0,0,null,853]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$44","v":0},null,null,null,7,null,2030,168,3.43,576,0,0,576,1.7,175,298,874,2.258,300,0,0,300,574,null,null,2030,576,298,874,null,0,0,0,null,874,null,null,2030,576,298,0.03,0,2.427,408,null,null,1282,null,0,0,0,1282,null,null,2030,0,168,8.4890000000000008,1426,0.161,0,null,1426,null,0,null,1426,null,null,2030,576,298,0,874,null,0,0,0,null,874]
[null,null,null,null,null,null,null,null,null,8,null,2031,168,3.5329999999999999,594,0,0,594,1.7,176,299,893,2.3260000000000001,309,0,0,309,584,null,null,2031,594,299,893,null,0,0,0,null,893,null,null,2031,594,299,3.1E-2,0,2.4830000000000001,417,null,null,1310,null,0,0,0,1310,null,null,2031,0,168,8.7430000000000003,1469,0.16600000000000001,0,null,1469,null,0,null,1469,null,null,2031,594,299,0,893,null,0,0,0,null,893]
["5) Peak Reduction Factor = ",null,{"$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,2032,168,3.6389999999999998,611,0,0,611,1.7,178,303,914,2.3959999999999999,318,0,0,318,596,null,null,2032,611,303,914,null,0,0,0,null,914,null,null,2032,611,303,3.2000000000000001E-2,0,2.54,427,null,null,1341,null,0,0,0,1341,null,null,2032,0,168,9.0060000000000002,1513,0.17100000000000001,0,null,1513,null,0,null,1513,null,null,2032,611,303,0,914,null,0,0,0,null,914]
[null,null,null,null,null,null,null,null,null,10,null,2033,{"$f":"ROUND(IF($C$47+$F$23>L24,$F$25*$F$30,0)+IF($C$48+$G$23>L24,$G$25*$G$30,0)+IF($C$49+$H$23>L24,$H$25*$H$30,0),0)","v":0},3.7480000000000002,0,0,0,0,0,180,0,0,2.4670000000000001,0,0,0,0,0,null,null,2033,0,0,0,null,0,0,0,null,0,null,null,2033,0,0,3.3000000000000002E-2,0,2.5990000000000002,0,null,null,0,null,0,0,0,0,null,null,2033,0,0,9.2759999999999998,0,0.17599999999999999,0,null,0,null,0,null,0,null,null,2033,0,0,0,0,null,0,0,0,null,0]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"+ROUND(F32/F30,3)","v":2.3010000000000002},null,null,null,11,null,2034,{"$f":"ROUND(IF($C$47+$F$23>L25,$F$25*$F$30,0)+IF($C$48+$G$23>L25,$G$25*$G$30,0)+IF($C$49+$H$23>L25,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J25,3)","v":3.8610000000000002},{"$f":"ROUND(M25*N25,0)","v":0},0,0,0,{"$f":"ROUND(M25*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J25,0)","v":182},0,0,2.5409999999999999,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,3.4000000000000002E-2,0,2.6579999999999999,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,9.5540000000000003,0,0.18099999999999999,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,12,null,2035,0,3.976,0,0,0,0,0,184,0,0,2.6179999999999999,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,3.5000000000000003E-2,0,2.7189999999999999,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,9.8409999999999993,0,0.186,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H12","v":0},null,null,null,13,null,2036,0,{"$f":"ROUND($C$17*(1+$C$18)^J27,3)","v":4.0960000000000001},0,0,0,0,0,185,0,0,2.6960000000000002,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,3.5999999999999997E-2,0,2.782,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,10.135999999999999,0,0.192,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":2.2839999999999999E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2037,0,4.2190000000000003,0,0,0,0,0,187,0,0,2.7770000000000001,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,3.6999999999999998E-2,0,2.8460000000000001,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,10.44,0,0.19800000000000001,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":0.03},null,null,null,null,null,null,15,null,2038,0,4.3449999999999998,0,0,0,0,0,189,0,0,2.86,0,0,0,0,0,null,null,2038,0,0,0,null,0,0,0,null,0,null,null,2038,0,0,3.7999999999999999E-2,0,2.911,0,null,null,0,null,0,0,0,0,null,null,2038,0,0,10.753,0,0.20399999999999999,0,null,0,null,0,null,0,null,null,2038,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C12,0)","v":73},null,null,null,16,null,2039,0,4.476,0,0,0,0,0,191,0,0,2.9460000000000002,0,0,0,0,0,null,null,2039,0,0,0,null,0,0,0,null,0,null,null,2039,0,0,0.04,0,2.9780000000000002,0,null,null,0,null,0,0,0,0,null,null,2039,0,0,11.076000000000001,0,0.21,0,null,0,null,0,null,0,null,null,2039,0,0,0,0,null,0,0,0,null,0]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":7.2999999999999995E-2},null,null,null,null,null,null,17,null,2040,0,4.6100000000000003,0,0,0,0,0,193,0,0,3.0350000000000001,0,0,0,0,0,null,null,2040,0,0,0,null,0,0,0,null,0,null,null,2040,0,0,4.1000000000000002E-2,0,3.0470000000000002,0,null,null,0,null,0,0,0,0,null,null,2040,0,0,11.407999999999999,0,0.216,0,null,0,null,0,null,0,null,null,2040,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G13","v":168},null,null,null,18,null,2041,0,4.7480000000000002,0,0,0,0,0,195,0,0,3.1259999999999999,0,0,0,0,0,null,null,2041,0,0,0,null,0,0,0,null,0,null,null,2041,0,0,4.2000000000000003E-2,0,3.117,0,null,null,0,null,0,0,0,0,null,null,2041,0,0,11.75,0,0.222,0,null,0,null,0,null,0,null,null,2041,0,0,0,0,null,0,0,0,null,0]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":2.0699999999999998},null,null,null,null,null,null,19,null,2042,0,4.891,0,0,0,0,0,197,0,0,3.2189999999999999,0,0,0,0,0,null,null,2042,0,0,0,null,0,0,0,null,0,null,null,2042,0,0,4.2999999999999997E-2,0,3.1890000000000001,0,null,null,0,null,0,0,0,0,null,null,2042,0,0,12.103,0,0.22900000000000001,0,null,0,null,0,null,0,null,null,2042,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"'Database Inputs'!L12","v":15},null,null,null,20,null,2043,0,5.0369999999999999,0,0,0,0,0,199,0,0,3.3159999999999998,0,0,0,0,0,null,null,2043,0,0,0,null,0,0,0,null,0,null,null,2043,0,0,4.4999999999999998E-2,0,3.262,0,null,null,0,null,0,0,0,0,null,null,2043,0,0,12.465999999999999,0,0.23599999999999999,0,null,0,null,0,null,0,null,null,2043,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2044,{"$f":"ROUND(IF($C$47+$F$23>L35,$F$25*$F$30,0)+IF($C$48+$G$23>L35,$G$25*$G$30,0)+IF($C$49+$H$23>L35,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J35,3)","v":5.1879999999999997},{"$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$21)^J35,0)","v":201},{"$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},{"$f":"V35-AA35","v":0},null,null,2044,{"$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,2044,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":4.5999999999999999E-2},{"$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},{"$f":"AZ35-BD35","v":0},null,null,2044,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":12.84},{"$f":"ROUND(BJ35*BK35,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J35,3)","v":0.24299999999999999},{"$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,2044,0,{"$f":"U35","v":0},{"$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,2045,0,5.3440000000000003,0,0,0,0,0,203,0,0,3.5179999999999998,0,0,0,0,0,null,null,2045,0,0,0,null,0,0,0,null,0,null,null,2045,0,0,4.7E-2,0,3.4140000000000001,0,null,null,0,null,0,0,0,0,null,null,2045,0,0,13.225,0,0.25,0,null,0,null,0,null,0,null,null,2045,0,0,0,0,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,{"$f":"SUM(M14:M36)","v":1680},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":8267},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":4092},{"$f":"SUM(AB14:AB36)","v":4175},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":8267},null,null,null,{"$f":"SUM(AL14:AL36)","v":1298},null,{"$f":"SUM(AN14:AN36)","v":6969},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":12129},null,null,null,{"$f":"SUM(BD14:BD36)","v":2393},{"$f":"SUM(BE14:BE36)","v":9736},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":1680},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":14387},null,{"$f":"SUM(BR14:BR36)","v":2190},null,{"$f":"SUM(BT14:BT36)","v":12197},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":8267},null,null,null,{"$f":"SUM(CE14:CE36)","v":2393},null,{"$f":"SUM(CG14:CG36)","v":5874}]
["11) Participant Discount Rate =",null,{"$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$41,V15:V36),0)","v":6084},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":3346},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":2738},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":6084},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":1298},null,{"$f":"+AH39-AL39","v":4786},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":10921},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":2393},{"$f":"AZ39-BD39","v":8528},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":9775},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":2190},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":7585},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":6084},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":2393},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":3691}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["12) Utility Discount Rate =",null,{"$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":2738},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":4786},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":8528},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":7585},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":3691}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":2738},{"$f":"N42","v":1.82},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":1.82},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":4.6900000000000004},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":4.5599999999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":4.46},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":2.54}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":2.3099999999999999E-2},null,"Utility Cost Test",{"$f":"AG41","v":4786},{"$f":"AG42","v":4.6900000000000004}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":8528},{"$f":"AS42","v":4.5599999999999996},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2023},null,"Participant Test",{"$f":"BJ41","v":7585},{"$f":"BJ42","v":4.46},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":3691},{"$f":"BY42","v":2.54},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2023},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$6","v":2023}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2023},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$7","v":6.9020000000000001},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":0.03},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M14","v":2135},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":11516},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$9","v":0.13067999999999999},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":13651}]
["    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$47","v":2023},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":1197},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":2.7890000000000001},{"$f":"ROUND(M14*N14,0)","v":3338},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":3338},{"$f":"ROUND(M14*$C$23,1)","v":12},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":163},{"$f":"ROUND(S14*T14,0)","v":1956},{"$f":"ROUND(+U14+R14,0)","v":5294},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":1.8360000000000001},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":1736},{"$f":"ROUND($F$11,0)","v":2135},{"$f":"ROUND($F$12,0)","v":11516},{"$f":"SUM(X14:Z14)","v":15387},{"$f":"V14-AA14","v":-10093},null,null,{"$f":"$C$47","v":2023},{"$f":"+R14","v":3338},{"$f":"+U14","v":1956},{"$f":"+AG14+AF14","v":5294},null,{"$f":"ROUND(Y14,0)","v":2135},{"$f":"ROUND(Z14,0)","v":11516},{"$f":"SUM(AJ14:AK14)","v":13651},null,{"$f":"+AH14-AL14","v":-8357},null,null,{"$f":"$C$47","v":2023},{"$f":"AF14","v":3338},{"$f":"+AG14","v":1956},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.5000000000000001E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":197},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":2.0699999999999998},{"$f":"ROUND(AV14*M14,0)","v":2478},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":7969},null,{"$f":"ROUND($F$13,0)","v":13651},{"$f":"ROUND((F15*F30)-Z14,0)","v":18244},{"$f":"BB14+BC14","v":31895},{"$f":"AZ14-BD14","v":-23926},null,null,{"$f":"$C$47","v":2023},{"$f":"+F12","v":11516},{"$f":"+M14","v":1197},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":6.9020000000000001},{"$f":"ROUND(BJ14*BK14,0)","v":8262},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13100000000000001},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":1031},null,{"$f":"BI14+BL14+BN14+BO14","v":20809},null,{"$f":"ROUND(F15*F30,0)","v":29760},null,{"$f":"BP14-BR14","v":-8951},null,null,{"$f":"$C$47","v":2023},{"$f":"$R14","v":3338},{"$f":"U14","v":1956},{"$f":"AU14","v":197},{"$f":"SUM(BX14:BZ14)","v":5491},null,{"$f":"BB14","v":13651},{"$f":"BC14","v":18244},{"$f":"SUM(CC14:CD14)","v":31895},null,{"$f":"CA14-CE14","v":-26404}]
["   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,{"$f":"L14+1","v":2024},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":1197},2.8730000000000002,3439,0,{"$f":"ROUND(M15*P15,0)","v":0},3439,12,164,{"$f":"ROUND(S15*T15,0)","v":1968},{"$f":"ROUND(+U15+R15,0)","v":5407},1.891,1788,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},1788,3619,null,null,{"$f":"AE14+1","v":2024},{"$f":"+R15","v":3439},{"$f":"+U15","v":1968},{"$f":"+AG15+AF15","v":5407},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,{"$f":"+AH15-AL15","v":5407},null,null,{"$f":"AQ14+1","v":2024},3439,1968,2.5000000000000001E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":197},2.1179999999999999,2535,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":8139},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},8139,null,null,{"$f":"BH14+1","v":2024},{"$f":"+G12","v":0},1197,7.109,{"$f":"ROUND(BJ15*BK15,0)","v":8509},0.13500000000000001,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":1063},null,9572,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":9572},null,null,{"$f":"BW14+1","v":2024},3439,{"$f":"U15","v":1968},{"$f":"AU15","v":197},{"$f":"SUM(BX15:BZ15)","v":5604},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":5604}]
[null,null,null,null,null,null,null,null,null,2,null,2025,{"$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$30,0),0)","v":1197},{"$f":"ROUND($C$17*(1+$C$18)^J16,3)","v":2.9590000000000001},{"$f":"ROUND(M16*N16,0)","v":3542},{"$f":"ROUND($C$25*(1+$C$26)^J16,3)","v":0},0,{"$f":"O16+Q16","v":3542},{"$f":"ROUND(M16*$C$23,1)","v":12},{"$f":"ROUND($C$20*(1+$C$21)^J16,0)","v":166},{"$f":"ROUND(S16*T16,0)","v":1992},{"$f":"ROUND(+U16+R16,0)","v":5534},{"$f":"ROUND($H$36*(1+$C$11)^J16,3)","v":1.948},{"$f":"ROUND((1-$H$38)*(W16*M16),0)","v":1842},{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},1842,{"$f":"V16-AA16","v":3692},null,null,2025,3542,1992,{"$f":"+AG16+AF16","v":5534},null,0,0,0,null,5534,null,null,2025,3542,1992,{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J16,3)","v":2.5999999999999999E-2},{"$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$30,0))*AT16,0)","v":205},2.1659999999999999,2593,null,null,8332,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,8332,null,null,2025,{"$f":"ROUND(H12,0)","v":0},1197,7.3220000000000001,{"$f":"ROUND(BJ16*BK16,0)","v":8764},0.13900000000000001,{"$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$30,0))*BM16,0)","v":1094},null,9858,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,9858,null,null,2025,3542,1992,205,5739,null,0,0,0,null,{"$f":"CA16-CE16","v":5739}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":2.7890000000000001},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!D35","v":0},null,null,null,3,null,2026,{"$f":"ROUND(IF($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$30,0),0)","v":1197},3.048,3648,0,0,3648,12,168,{"$f":"ROUND(S17*T17,0)","v":2016},5664,2.0059999999999998,1897,0,0,1897,3767,null,null,2026,3648,2016,5664,null,0,0,0,null,5664,null,null,2026,3648,2016,{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J17,3)","v":2.7E-2},{"$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$30,0))*AT17,0)","v":213},2.2160000000000002,2653,null,null,8530,null,0,0,0,8530,null,null,2026,0,1197,7.5419999999999998,9028,0.14299999999999999,{"$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$30,0))*BM17,0)","v":1126},null,10154,null,{"$f":"+BC17","v":0},null,10154,null,null,2026,3648,2016,213,5877,null,0,0,0,null,5877]
["     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,2027,1197,3.1389999999999998,3757,0,0,3757,12,169,2028,5785,2.0659999999999998,1954,0,0,1954,3831,null,null,2027,3757,2028,5785,null,0,0,0,null,5785,null,null,2027,3757,2028,2.8000000000000001E-2,220,2.2669999999999999,2714,null,null,8719,null,0,0,0,8719,null,null,2027,0,1197,7.7679999999999998,9298,0.14699999999999999,1157,null,10455,null,0,null,10455,null,null,2027,3757,2028,220,6005,null,0,0,0,null,6005]
[null,null,null,null,null,null,null,null,null,5,null,2028,{"$f":"ROUND(IF($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$30,0),0)","v":1197},3.2330000000000001,3870,0,0,3870,12,171,2052,5922,2.1280000000000001,2012,0,0,2012,3910,null,null,2028,3870,2052,5922,null,0,0,0,null,5922,null,null,2028,3870,2052,2.9000000000000001E-2,228,2.319,2776,null,null,8926,null,0,0,0,8926,null,null,2028,0,1197,8.0009999999999994,9577,0.151,1189,null,10766,null,0,null,10766,null,null,2028,3870,2052,228,6150,null,0,0,0,null,6150]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":162.85},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!D41","v":0},null,null,null,6,null,2029,1197,3.33,3986,0,0,3986,12,173,2076,6062,2.1920000000000002,2073,0,0,2073,3989,null,null,2029,3986,2076,6062,null,0,0,0,null,6062,null,null,2029,3986,2076,2.9000000000000001E-2,228,2.3730000000000002,2840,null,null,9130,null,0,0,0,9130,null,null,2029,0,1197,8.2409999999999997,9864,0.156,1228,null,11092,null,0,null,11092,null,null,2029,3986,2076,228,6290,null,0,0,0,null,6290]
["     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,2030,1197,3.43,4106,0,0,4106,12,175,2100,6206,2.258,2135,0,0,2135,4071,null,null,2030,4106,2100,6206,null,0,0,0,null,6206,null,null,2030,4106,2100,0.03,236,2.427,2905,null,null,9347,null,0,0,0,9347,null,null,2030,0,1197,8.4890000000000008,10161,0.161,1267,null,11428,null,0,null,11428,null,null,2030,4106,2100,236,6442,null,0,0,0,null,6442]
[null,null,null,null,null,null,null,null,null,8,null,2031,1197,3.5329999999999999,4229,0,0,4229,12,176,2112,6341,2.3260000000000001,2200,0,0,2200,4141,null,null,2031,4229,2112,6341,null,0,0,0,null,6341,null,null,2031,4229,2112,3.1E-2,244,2.4830000000000001,2972,null,null,9557,null,0,0,0,9557,null,null,2031,0,1197,8.7430000000000003,10465,0.16600000000000001,1307,null,11772,null,0,null,11772,null,null,2031,4229,2112,244,6585,null,0,0,0,null,6585]
["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,2032,1197,3.6389999999999998,4356,0,0,4356,12,178,2136,6492,2.3959999999999999,2266,0,0,2266,4226,null,null,2032,4356,2136,6492,null,0,0,0,null,6492,null,null,2032,4356,2136,3.2000000000000001E-2,252,2.54,3040,null,null,9784,null,0,0,0,9784,null,null,2032,0,1197,9.0060000000000002,10780,0.17100000000000001,1346,null,12126,null,0,null,12126,null,null,2032,4356,2136,252,6744,null,0,0,0,null,6744]
[null,null,null,null,null,null,null,null,null,10,null,2033,0,3.7480000000000002,0,0,0,0,0,180,0,0,2.4670000000000001,0,0,0,0,0,null,null,2033,0,0,0,null,0,0,0,null,0,null,null,2033,0,0,3.3000000000000002E-2,0,2.5990000000000002,0,null,null,0,null,0,0,0,0,null,null,2033,0,0,9.2759999999999998,0,0.17599999999999999,0,null,0,null,0,null,0,null,null,2033,0,0,0,0,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":6.234},null,null,null,11,null,2034,0,3.8610000000000002,0,0,0,0,0,182,0,0,2.5409999999999999,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,3.4000000000000002E-2,0,2.6579999999999999,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,9.5540000000000003,0,0.18099999999999999,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,12,null,2035,0,3.976,0,0,0,0,0,184,0,0,2.6179999999999999,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,3.5000000000000003E-2,0,2.7189999999999999,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,9.8409999999999993,0,0.186,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H13","v":41},null,null,null,13,null,2036,0,4.0960000000000001,0,0,0,0,0,185,0,0,2.6960000000000002,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,3.5999999999999997E-2,0,2.782,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,10.135999999999999,0,0.192,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":2.2839999999999999E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2037,0,4.2190000000000003,0,0,0,0,0,187,0,0,2.7770000000000001,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,3.6999999999999998E-2,0,2.8460000000000001,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,10.44,0,0.19800000000000001,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":0.03},null,null,null,null,null,null,15,null,2038,0,4.3449999999999998,0,0,0,0,0,189,0,0,2.86,0,0,0,0,0,null,null,2038,0,0,0,null,0,0,0,null,0,null,null,2038,0,0,3.7999999999999999E-2,0,2.911,0,null,null,0,null,0,0,0,0,null,null,2038,0,0,10.753,0,0.20399999999999999,0,null,0,null,0,null,0,null,null,2038,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C13,0)","v":192},null,null,null,16,null,2039,0,4.476,0,0,0,0,0,191,0,0,2.9460000000000002,0,0,0,0,0,null,null,2039,0,0,0,null,0,0,0,null,0,null,null,2039,0,0,0.04,0,2.9780000000000002,0,null,null,0,null,0,0,0,0,null,null,2039,0,0,11.076000000000001,0,0.21,0,null,0,null,0,null,0,null,null,2039,0,0,0,0,null,0,0,0,null,0]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":7.2999999999999995E-2},null,null,null,null,null,null,17,null,2040,0,4.6100000000000003,0,0,0,0,0,193,0,0,3.0350000000000001,0,0,0,0,0,null,null,2040,0,0,0,null,0,0,0,null,0,null,null,2040,0,0,4.1000000000000002E-2,0,3.0470000000000002,0,null,null,0,null,0,0,0,0,null,null,2040,0,0,11.407999999999999,0,0.216,0,null,0,null,0,null,0,null,null,2040,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G14","v":1197},null,null,null,18,null,2041,0,4.7480000000000002,0,0,0,0,0,195,0,0,3.1259999999999999,0,0,0,0,0,null,null,2041,0,0,0,null,0,0,0,null,0,null,null,2041,0,0,4.2000000000000003E-2,0,3.117,0,null,null,0,null,0,0,0,0,null,null,2041,0,0,11.75,0,0.222,0,null,0,null,0,null,0,null,null,2041,0,0,0,0,null,0,0,0,null,0]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":2.0699999999999998},null,null,null,null,null,null,19,null,2042,0,4.891,0,0,0,0,0,197,0,0,3.2189999999999999,0,0,0,0,0,null,null,2042,0,0,0,null,0,0,0,null,0,null,null,2042,0,0,4.2999999999999997E-2,0,3.1890000000000001,0,null,null,0,null,0,0,0,0,null,null,2042,0,0,12.103,0,0.22900000000000001,0,null,0,null,0,null,0,null,null,2042,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!L13,0)","v":60},null,null,null,20,null,2043,0,5.0369999999999999,0,0,0,0,0,199,0,0,3.3159999999999998,0,0,0,0,0,null,null,2043,0,0,0,null,0,0,0,null,0,null,null,2043,0,0,4.4999999999999998E-2,0,3.262,0,null,null,0,null,0,0,0,0,null,null,2043,0,0,12.465999999999999,0,0.23599999999999999,0,null,0,null,0,null,0,null,null,2043,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2044,{"$f":"ROUND(IF($C$47+$F$23>L35,$F$25*$F$30,0)+IF($C$48+$G$23>L35,$G$25*$G$30,0)+IF($C$49+$H$23>L35,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J35,3)","v":5.1879999999999997},{"$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$21)^J35,0)","v":201},{"$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},{"$f":"V35-AA35","v":0},null,null,2044,{"$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,2044,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":4.5999999999999999E-2},{"$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},{"$f":"AZ35-BD35","v":0},null,null,2044,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":12.84},{"$f":"ROUND(BJ35*BK35,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J35,3)","v":0.24299999999999999},{"$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,2044,0,{"$f":"U35","v":0},{"$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,2045,0,5.3440000000000003,0,0,0,0,0,203,0,0,3.5179999999999998,0,0,0,0,0,null,null,2045,0,0,0,null,0,0,0,null,0,null,null,2045,0,0,4.7E-2,0,3.4140000000000001,0,null,null,0,null,0,0,0,0,null,null,2045,0,0,13.225,0,0.25,0,null,0,null,0,null,0,null,null,2045,0,0,0,0,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,{"$f":"SUM(M14:M36)","v":11970},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":58707},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":33554},{"$f":"SUM(AB14:AB36)","v":25153},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":58707},null,null,null,{"$f":"SUM(AL14:AL36)","v":13651},null,{"$f":"SUM(AN14:AN36)","v":45056},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":88433},null,null,null,{"$f":"SUM(BD14:BD36)","v":31895},{"$f":"SUM(BE14:BE36)","v":56538},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":11970},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":118032},null,{"$f":"SUM(BR14:BR36)","v":29760},null,{"$f":"SUM(BT14:BT36)","v":88272},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":60927},null,null,null,{"$f":"SUM(CE14:CE36)","v":31895},null,{"$f":"SUM(CG14:CG36)","v":29032}]
["11) Participant Discount Rate =",null,{"$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$41,V15:V36),0)","v":43205},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":28241},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":14964},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":43205},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":13651},null,{"$f":"+AH39-AL39","v":29554},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":79624},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":31895},{"$f":"AZ39-BD39","v":47729},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":81070},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":29760},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":51310},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":44834},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":31895},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":12939}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["12) Utility Discount Rate =",null,{"$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":14964},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":29554},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":47729},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":51310},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":12939}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":14964},{"$f":"N42","v":1.53},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":1.53},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":3.16},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":2.5},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":2.72},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":1.41}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":2.3099999999999999E-2},null,"Utility Cost Test",{"$f":"AG41","v":29554},{"$f":"AG42","v":3.16}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":47729},{"$f":"AS42","v":2.5},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2023},null,"Participant Test",{"$f":"BJ41","v":51310},{"$f":"BJ42","v":2.72},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":12939},{"$f":"BY42","v":1.41},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2023},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$6","v":2023}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2023},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$7","v":5.9959999999999996},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$8","v":0.03},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M18","v":139},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":750},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$9","v":0.12684000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":889}]
["    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$47","v":2023},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":36},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":2.7890000000000001},{"$f":"ROUND(M14*N14,0)","v":100},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":100},{"$f":"ROUND(M14*$C$23,1)","v":0.4},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":163},{"$f":"ROUND(S14*T14,0)","v":65},{"$f":"ROUND(+U14+R14,0)","v":165},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":0.93},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":26},{"$f":"ROUND($F$11,0)","v":139},{"$f":"ROUND($F$12,0)","v":750},{"$f":"SUM(X14:Z14)","v":915},{"$f":"V14-AA14","v":-750},null,null,{"$f":"$C$47","v":2023},{"$f":"+R14","v":100},{"$f":"+U14","v":65},{"$f":"+AG14+AF14","v":165},null,{"$f":"ROUND(Y14,0)","v":139},{"$f":"ROUND(Z14,0)","v":750},{"$f":"SUM(AJ14:AK14)","v":889},null,{"$f":"+AH14-AL14","v":-724},null,null,{"$f":"$C$47","v":2023},{"$f":"AF14","v":100},{"$f":"+AG14","v":65},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.5000000000000001E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":2.0699999999999998},{"$f":"ROUND(AV14*M14,0)","v":75},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":240},null,{"$f":"ROUND($F$13,0)","v":889},{"$f":"ROUND((F15*F30)-Z14,0)","v":75},{"$f":"BB14+BC14","v":964},{"$f":"AZ14-BD14","v":-724},null,null,{"$f":"$C$47","v":2023},{"$f":"+F12","v":750},{"$f":"+M14","v":36},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":5.9960000000000004},{"$f":"ROUND(BJ14*BK14,0)","v":216},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.127},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":966},null,{"$f":"ROUND(F15*F30,0)","v":825},null,{"$f":"BP14-BR14","v":141},null,null,{"$f":"$C$47","v":2023},{"$f":"$R14","v":100},{"$f":"U14","v":65},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":165},null,{"$f":"BB14","v":889},{"$f":"BC14","v":75},{"$f":"SUM(CC14:CD14)","v":964},null,{"$f":"CA14-CE14","v":-799}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$E$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!K15,0)","v":165},null,null,null,{"$f":"J14+1","v":1},null,{"$f":"L14+1","v":2024},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":36},{"$f":"ROUND($C$17*(1+$C$18)^J15,3)","v":2.8730000000000002},{"$f":"ROUND(M15*N15,0)","v":103},0,{"$f":"ROUND(M15*P15,0)","v":0},{"$f":"O15+Q15","v":103},{"$f":"ROUND(M15*$C$23,1)","v":0.4},{"$f":"ROUND($C$20*(1+$C$21)^J15,0)","v":164},{"$f":"ROUND(S15*T15,0)","v":66},{"$f":"ROUND(+U15+R15,0)","v":169},0.95799999999999996,{"$f":"ROUND((1-$H$38)*(W15*M15),0)","v":27},{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},{"$f":"SUM(X15:Z15)","v":27},{"$f":"V15-AA15","v":142},null,null,{"$f":"AE14+1","v":2024},103,66,{"$f":"+AG15+AF15","v":169},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,169,null,null,{"$f":"AQ14+1","v":2024},103,66,2.5000000000000001E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},2.1179999999999999,76,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":245},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},245,null,null,{"$f":"BH14+1","v":2024},{"$f":"+G12","v":0},36,6.1760000000000002,{"$f":"ROUND(BJ15*BK15,0)","v":222},0.13100000000000001,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,222,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":222},null,null,{"$f":"BW14+1","v":2024},103,{"$f":"U15","v":66},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":169},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":169}]
[null,null,null,null,null,null,null,null,null,2,null,2025,{"$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$30,0),0)","v":36},2.9590000000000001,107,0,0,107,0.4,166,{"$f":"ROUND(S16*T16,0)","v":66},173,0.98699999999999999,28,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},28,145,null,null,2025,107,66,{"$f":"+AG16+AF16","v":173},null,0,0,0,null,173,null,null,2025,107,66,2.5999999999999999E-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$30,0))*AT16,0)","v":0},2.1659999999999999,78,null,null,251,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,251,null,null,2025,{"$f":"ROUND(H12,0)","v":0},36,6.3609999999999998,{"$f":"ROUND(BJ16*BK16,0)","v":229},0.13500000000000001,{"$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$30,0))*BM16,0)","v":0},null,229,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,229,null,null,2025,107,66,0,173,null,0,0,0,null,{"$f":"CA16-CE16","v":173}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$12","v":2.7890000000000001},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$E$35","v":0},null,null,null,3,null,2026,{"$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$30,0),0)","v":36},3.048,110,0,0,110,0.4,168,67,177,1.016,29,0,0,29,148,null,null,2026,110,67,177,null,0,0,0,null,177,null,null,2026,110,67,2.7E-2,{"$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$30,0))*AT17,0)","v":0},2.2160000000000002,80,null,null,257,null,0,0,0,257,null,null,2026,0,36,6.5519999999999996,236,0.13900000000000001,{"$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$30,0))*BM17,0)","v":0},null,236,null,{"$f":"+BC17","v":0},null,236,null,null,2026,110,67,0,177,null,0,0,0,null,177]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$13","v":0.03},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$38","v":0},null,null,null,4,null,2027,36,3.1389999999999998,113,0,0,113,0.4,169,68,181,1.0469999999999999,30,0,0,30,151,null,null,2027,113,68,181,null,0,0,0,null,181,null,null,2027,113,68,2.8000000000000001E-2,0,2.2669999999999999,82,null,null,263,null,0,0,0,263,null,null,2027,0,36,6.7489999999999997,243,0.14299999999999999,0,null,243,null,0,null,243,null,null,2027,113,68,0,181,null,0,0,0,null,181]
[null,null,null,null,null,null,null,null,null,5,null,2028,36,3.2330000000000001,116,0,0,116,0.4,171,68,184,1.0780000000000001,31,0,0,31,153,null,null,2028,116,68,184,null,0,0,0,null,184,null,null,2028,116,68,2.9000000000000001E-2,0,2.319,83,null,null,267,null,0,0,0,267,null,null,2028,0,36,6.9509999999999996,250,0.14699999999999999,0,null,250,null,0,null,250,null,null,2028,116,68,0,184,null,0,0,0,null,184]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$E$14","v":162.85},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$E$41","v":0},null,null,null,6,null,2029,36,3.33,120,0,0,120,0.4,173,69,189,1.1100000000000001,32,0,0,32,157,null,null,2029,120,69,189,null,0,0,0,null,189,null,null,2029,120,69,2.9000000000000001E-2,0,2.3730000000000002,85,null,null,274,null,0,0,0,274,null,null,2029,0,36,7.16,258,0.151,0,null,258,null,0,null,258,null,null,2029,120,69,0,189,null,0,0,0,null,189]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$44","v":0},null,null,null,7,null,2030,36,3.43,123,0,0,123,0.4,175,70,193,1.1439999999999999,33,0,0,33,160,null,null,2030,123,70,193,null,0,0,0,null,193,null,null,2030,123,70,0.03,0,2.427,87,null,null,280,null,0,0,0,280,null,null,2030,0,36,7.3739999999999997,265,0.156,0,null,265,null,0,null,265,null,null,2030,123,70,0,193,null,0,0,0,null,193]
[null,null,null,null,null,null,null,null,null,8,null,2031,36,3.5329999999999999,127,0,0,127,0.4,176,70,197,1.1779999999999999,34,0,0,34,163,null,null,2031,127,70,197,null,0,0,0,null,197,null,null,2031,127,70,3.1E-2,0,2.4830000000000001,89,null,null,286,null,0,0,0,286,null,null,2031,0,36,7.5960000000000001,273,0.161,0,null,273,null,0,null,273,null,null,2031,127,70,0,197,null,0,0,0,null,197]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$E$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!D15,0)","v":20},null,null,null,9,null,2032,36,3.6389999999999998,131,0,0,131,0.4,178,71,202,1.2130000000000001,34,0,0,34,168,null,null,2032,131,71,202,null,0,0,0,null,202,null,null,2032,131,71,3.2000000000000001E-2,0,2.54,91,null,null,293,null,0,0,0,293,null,null,2032,0,36,7.8230000000000004,282,0.16500000000000001,0,null,282,null,0,null,282,null,null,2032,131,71,0,202,null,0,0,0,null,202]
[null,null,null,null,null,null,null,null,null,10,null,2033,36,3.7480000000000002,135,0,0,135,0.4,180,72,207,1.25,36,0,0,36,171,null,null,2033,135,72,207,null,0,0,0,null,207,null,null,2033,135,72,3.3000000000000002E-2,0,2.5990000000000002,94,null,null,301,null,0,0,0,301,null,null,2033,0,36,8.0579999999999998,290,0.17,0,null,290,null,0,null,290,null,null,2033,135,72,0,207,null,0,0,0,null,207]
["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":7.2},null,null,null,11,null,2034,36,3.8610000000000002,139,0,0,139,0.4,182,73,212,1.2869999999999999,37,0,0,37,175,null,null,2034,139,73,212,null,0,0,0,null,212,null,null,2034,139,73,3.4000000000000002E-2,0,2.6579999999999999,96,null,null,308,null,0,0,0,308,null,null,2034,0,36,8.3000000000000007,299,0.17599999999999999,0,null,299,null,0,null,299,null,null,2034,139,73,0,212,null,0,0,0,null,212]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$18","v":0},null,null,null,null,null,null,12,null,2035,36,3.976,143,0,0,143,0.4,184,74,217,1.3260000000000001,38,0,0,38,179,null,null,2035,143,74,217,null,0,0,0,null,217,null,null,2035,143,74,3.5000000000000003E-2,0,2.7189999999999999,98,null,null,315,null,0,0,0,315,null,null,2035,0,36,8.5489999999999995,308,0.18099999999999999,0,null,308,null,0,null,308,null,null,2035,143,74,0,217,null,0,0,0,null,217]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H15","v":0},null,null,null,13,null,2036,36,4.0960000000000001,147,0,0,147,0.4,185,74,221,1.3660000000000001,39,0,0,39,182,null,null,2036,147,74,221,null,0,0,0,null,221,null,null,2036,147,74,3.5999999999999997E-2,0,2.782,100,null,null,321,null,0,0,0,321,null,null,2036,0,36,8.8049999999999997,317,0.186,0,null,317,null,0,null,317,null,null,2036,147,74,0,221,null,0,0,0,null,221]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$19","v":2.2839999999999999E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2037,36,4.2190000000000003,152,0,0,152,0.4,187,75,227,1.407,40,0,0,40,187,null,null,2037,152,75,227,null,0,0,0,null,227,null,null,2037,152,75,3.6999999999999998E-2,0,2.8460000000000001,102,null,null,329,null,0,0,0,329,null,null,2037,0,36,9.0690000000000008,326,0.192,0,null,326,null,0,null,326,null,null,2037,152,75,0,227,null,0,0,0,null,227]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$20","v":0.03},null,null,null,null,null,null,15,null,2038,36,4.3449999999999998,156,0,0,156,0.4,189,76,232,1.4490000000000001,41,0,0,41,191,null,null,2038,156,76,232,null,0,0,0,null,232,null,null,2038,156,76,3.7999999999999999E-2,0,2.911,105,null,null,337,null,0,0,0,337,null,null,2038,0,36,9.3420000000000005,336,0.19800000000000001,0,null,336,null,0,null,336,null,null,2038,156,76,0,232,null,0,0,0,null,232]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C15,0)","v":5},null,null,null,16,null,2039,36,4.476,161,0,0,161,0.4,191,76,237,1.492,42,0,0,42,195,null,null,2039,161,76,237,null,0,0,0,null,237,null,null,2039,161,76,0.04,0,2.9780000000000002,107,null,null,344,null,0,0,0,344,null,null,2039,0,36,9.6219999999999999,346,0.20399999999999999,0,null,346,null,0,null,346,null,null,2039,161,76,0,237,null,0,0,0,null,237]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$E$21","v":7.2999999999999995E-2},null,null,null,null,null,null,17,null,2040,36,4.6100000000000003,166,0,0,166,0.4,193,77,243,1.5369999999999999,44,0,0,44,199,null,null,2040,166,77,243,null,0,0,0,null,243,null,null,2040,166,77,4.1000000000000002E-2,0,3.0470000000000002,110,null,null,353,null,0,0,0,353,null,null,2040,0,36,9.91,357,0.21,0,null,357,null,0,null,357,null,null,2040,166,77,0,243,null,0,0,0,null,243]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G18","v":36},null,null,null,18,null,2041,36,4.7480000000000002,171,0,0,171,0.4,195,78,249,1.583,45,0,0,45,204,null,null,2041,171,78,249,null,0,0,0,null,249,null,null,2041,171,78,4.2000000000000003E-2,0,3.117,112,null,null,361,null,0,0,0,361,null,null,2041,0,36,10.208,367,0.216,0,null,367,null,0,null,367,null,null,2041,171,78,0,249,null,0,0,0,null,249]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$22","v":2.0699999999999998},null,null,null,null,null,null,19,null,2042,36,4.891,176,0,0,176,0.4,197,79,255,1.631,46,0,0,46,209,null,null,2042,176,79,255,null,0,0,0,null,255,null,null,2042,176,79,4.2999999999999997E-2,0,3.1890000000000001,115,null,null,370,null,0,0,0,370,null,null,2042,0,36,10.513999999999999,379,0.222,0,null,379,null,0,null,379,null,null,2042,176,79,0,255,null,0,0,0,null,255]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!L15,0)","v":150},null,null,null,20,null,2043,0,5.0369999999999999,0,0,0,0,0,199,0,0,1.68,0,0,0,0,0,null,null,2043,0,0,0,null,0,0,0,null,0,null,null,2043,0,0,4.4999999999999998E-2,0,3.262,0,null,null,0,null,0,0,0,0,null,null,2043,0,0,10.829000000000001,0,0.22900000000000001,0,null,0,null,0,null,0,null,null,2043,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2044,{"$f":"ROUND(IF($C$47+$F$23>L35,$F$25*$F$30,0)+IF($C$48+$G$23>L35,$G$25*$G$30,0)+IF($C$49+$H$23>L35,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J35,3)","v":5.1879999999999997},{"$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$21)^J35,0)","v":201},{"$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},{"$f":"V35-AA35","v":0},null,null,2044,{"$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,2044,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":4.5999999999999999E-2},{"$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},{"$f":"AZ35-BD35","v":0},null,null,2044,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":11.154},{"$f":"ROUND(BJ35*BK35,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J35,3)","v":0.23599999999999999},{"$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,2044,0,{"$f":"U35","v":0},{"$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,2045,0,{"$f":"ROUND($C$17*(1+$C$18)^J36,3)","v":5.3440000000000003},0,0,0,0,0,203,0,0,1.782,0,0,0,0,0,null,null,2045,0,0,0,null,0,0,0,null,0,null,null,2045,0,0,4.7E-2,0,3.4140000000000001,0,null,null,0,null,0,0,0,0,null,null,2045,0,0,11.489000000000001,0,0.24299999999999999,0,null,0,null,0,null,0,null,null,2045,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$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,{"$f":"SUM(M14:M36)","v":720},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":4130},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":1601},{"$f":"SUM(AB14:AB36)","v":2529},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":4130},null,null,null,{"$f":"SUM(AL14:AL36)","v":889},null,{"$f":"SUM(AN14:AN36)","v":3241},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":5995},null,null,null,{"$f":"SUM(BD14:BD36)","v":964},{"$f":"SUM(BE14:BE36)","v":5031},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":720},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":6549},null,{"$f":"SUM(BR14:BR36)","v":825},null,{"$f":"SUM(BT14:BT36)","v":5724},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":4130},null,null,null,{"$f":"SUM(CE14:CE36)","v":964},null,{"$f":"SUM(CG14:CG36)","v":3166}]
["11) Participant Discount Rate =",null,{"$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$41,V15:V36),0)","v":2190},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":1261},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":930},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":2190},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":889},null,{"$f":"+AH39-AL39","v":1301},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":4784},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":964},{"$f":"AZ39-BD39","v":3820},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":3179},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":825},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":2354},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":2190},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":964},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":1226}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["12) Utility Discount Rate =",null,{"$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":930},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":1301},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":3820},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":2354},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":1226}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":930},{"$f":"N42","v":1.74},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":1.74},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":2.46},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":4.96},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":3.85},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":2.27}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$28","v":2.3099999999999999E-2},null,"Utility Cost Test",{"$f":"AG41","v":1301},{"$f":"AG42","v":2.46}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":3820},{"$f":"AS42","v":4.96},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$E$29","v":2023},null,"Participant Test",{"$f":"BJ41","v":2354},{"$f":"BJ42","v":3.85},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":1226},{"$f":"BY42","v":2.27},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2023},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$6","v":2023}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2023},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$7","v":5.9959999999999996},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$8","v":0.03},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M19","v":667},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":3600},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$9","v":0.12684000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":4267}]
["    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$47","v":2023},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":298},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":2.7890000000000001},{"$f":"ROUND(M14*N14,0)","v":831},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":831},{"$f":"ROUND(M14*$C$23,1)","v":3},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":163},{"$f":"ROUND(S14*T14,0)","v":489},{"$f":"ROUND(+U14+R14,0)","v":1320},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":0.93},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":219},{"$f":"ROUND($F$11,0)","v":667},{"$f":"ROUND($F$12,0)","v":3600},{"$f":"SUM(X14:Z14)","v":4486},{"$f":"V14-AA14","v":-3166},null,null,{"$f":"$C$47","v":2023},{"$f":"+R14","v":831},{"$f":"+U14","v":489},{"$f":"+AG14+AF14","v":1320},null,{"$f":"ROUND(Y14,0)","v":667},{"$f":"ROUND(Z14,0)","v":3600},{"$f":"SUM(AJ14:AK14)","v":4267},null,{"$f":"+AH14-AL14","v":-2947},null,null,{"$f":"$C$47","v":2023},{"$f":"AF14","v":831},{"$f":"+AG14","v":489},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.5000000000000001E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":216},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":2.0699999999999998},{"$f":"ROUND(AV14*M14,0)","v":617},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":2153},null,{"$f":"ROUND($F$13,0)","v":4267},{"$f":"ROUND((F15*F30)-Z14,0)","v":5232},{"$f":"BB14+BC14","v":9499},{"$f":"AZ14-BD14","v":-7346},null,null,{"$f":"$C$47","v":2023},{"$f":"+F12","v":3600},{"$f":"+M14","v":298},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":5.9960000000000004},{"$f":"ROUND(BJ14*BK14,0)","v":1787},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.127},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":1097},null,{"$f":"BI14+BL14+BN14+BO14","v":6484},null,{"$f":"ROUND(F15*F30,0)","v":8832},null,{"$f":"BP14-BR14","v":-2348},null,null,{"$f":"$C$47","v":2023},{"$f":"$R14","v":831},{"$f":"U14","v":489},{"$f":"AU14","v":216},{"$f":"SUM(BX14:BZ14)","v":1536},null,{"$f":"BB14","v":4267},{"$f":"BC14","v":5232},{"$f":"SUM(CC14:CD14)","v":9499},null,{"$f":"CA14-CE14","v":-7963}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$E$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!K16,0)","v":736},null,null,null,{"$f":"J14+1","v":1},null,{"$f":"L14+1","v":2024},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":298},2.8730000000000002,856,0,{"$f":"ROUND(M15*P15,0)","v":0},856,3,164,{"$f":"ROUND(S15*T15,0)","v":492},{"$f":"ROUND(+U15+R15,0)","v":1348},0.95799999999999996,226,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},226,1122,null,null,{"$f":"AE14+1","v":2024},856,492,{"$f":"+AG15+AF15","v":1348},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,1348,null,null,{"$f":"AQ14+1","v":2024},856,492,2.5000000000000001E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":216},2.1179999999999999,631,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":2195},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},2195,null,null,{"$f":"BH14+1","v":2024},{"$f":"+G12","v":0},298,6.1760000000000002,{"$f":"ROUND(BJ15*BK15,0)","v":1840},0.13100000000000001,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":1132},null,2972,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":2972},null,null,{"$f":"BW14+1","v":2024},856,{"$f":"U15","v":492},{"$f":"AU15","v":216},{"$f":"SUM(BX15:BZ15)","v":1564},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":1564}]
[null,null,null,null,null,null,null,null,null,2,null,2025,{"$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$30,0),0)","v":298},2.9590000000000001,882,0,0,882,3,166,{"$f":"ROUND(S16*T16,0)","v":498},1380,0.98699999999999999,232,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},232,1148,null,null,2025,882,498,{"$f":"+AG16+AF16","v":1380},null,0,0,0,null,1380,null,null,2025,882,498,2.5999999999999999E-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$30,0))*AT16,0)","v":225},2.1659999999999999,645,null,null,2250,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,2250,null,null,2025,{"$f":"ROUND(H12,0)","v":0},298,6.3609999999999998,{"$f":"ROUND(BJ16*BK16,0)","v":1896},0.13500000000000001,{"$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$30,0))*BM16,0)","v":1166},null,3062,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,3062,null,null,2025,882,498,225,1605,null,0,0,0,null,{"$f":"CA16-CE16","v":1605}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$12","v":2.7890000000000001},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$E$35","v":0},null,null,null,3,null,2026,{"$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$30,0),0)","v":298},3.048,908,0,0,908,3,168,504,1412,1.016,239,0,0,239,1173,null,null,2026,908,504,1412,null,0,0,0,null,1412,null,null,2026,908,504,2.7E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$48+$G$23>AQ17,$G$27*$G$30,0)+IF($C$49+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":233},2.2160000000000002,660,null,null,2305,null,0,0,0,2305,null,null,2026,0,298,6.5519999999999996,1952,0.13900000000000001,{"$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$30,0))*BM17,0)","v":1201},null,3153,null,{"$f":"+BC17","v":0},null,3153,null,null,2026,908,504,233,1645,null,0,0,0,null,1645]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$13","v":0.03},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$38","v":0},null,null,null,4,null,2027,298,3.1389999999999998,935,0,0,935,3,169,507,1442,1.0469999999999999,246,0,0,246,1196,null,null,2027,935,507,1442,null,0,0,0,null,1442,null,null,2027,935,507,2.8000000000000001E-2,242,2.2669999999999999,676,null,null,2360,null,0,0,0,2360,null,null,2027,0,298,6.7489999999999997,2011,0.14299999999999999,1236,null,3247,null,0,null,3247,null,null,2027,935,507,242,1684,null,0,0,0,null,1684]
[null,null,null,null,null,null,null,null,null,5,null,2028,298,3.2330000000000001,963,0,0,963,3,171,513,1476,1.0780000000000001,254,0,0,254,1222,null,null,2028,963,513,1476,null,0,0,0,null,1476,null,null,2028,963,513,2.9000000000000001E-2,251,2.319,691,null,null,2418,null,0,0,0,2418,null,null,2028,0,298,6.9509999999999996,2071,0.14699999999999999,1270,null,3341,null,0,null,3341,null,null,2028,963,513,251,1727,null,0,0,0,null,1727]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$E$14","v":162.85},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$E$41","v":0},null,null,null,6,null,2029,298,3.33,992,0,0,992,3,173,519,1511,1.1100000000000001,261,0,0,261,1250,null,null,2029,992,519,1511,null,0,0,0,null,1511,null,null,2029,992,519,2.9000000000000001E-2,251,2.3730000000000002,707,null,null,2469,null,0,0,0,2469,null,null,2029,0,298,7.16,2134,0.151,1305,null,3439,null,0,null,3439,null,null,2029,992,519,251,1762,null,0,0,0,null,1762]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$44","v":0},null,null,null,7,null,2030,298,3.43,1022,0,0,1022,3,175,525,1547,1.1439999999999999,269,0,0,269,1278,null,null,2030,1022,525,1547,null,0,0,0,null,1547,null,null,2030,1022,525,0.03,259,2.427,723,null,null,2529,null,0,0,0,2529,null,null,2030,0,298,7.3739999999999997,2197,0.156,1348,null,3545,null,0,null,3545,null,null,2030,1022,525,259,1806,null,0,0,0,null,1806]
[null,null,null,null,null,null,null,null,null,8,null,2031,298,3.5329999999999999,1053,0,0,1053,3,176,528,1581,1.1779999999999999,277,0,0,277,1304,null,null,2031,1053,528,1581,null,0,0,0,null,1581,null,null,2031,1053,528,3.1E-2,268,2.4830000000000001,740,null,null,2589,null,0,0,0,2589,null,null,2031,0,298,7.5960000000000001,2264,0.161,1391,null,3655,null,0,null,3655,null,null,2031,1053,528,268,1849,null,0,0,0,null,1849]
["5) Peak Reduction Factor = ",null,{"$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,2032,298,3.6389999999999998,1084,0,0,1084,3,178,534,1618,1.2130000000000001,286,0,0,286,1332,null,null,2032,1084,534,1618,null,0,0,0,null,1618,null,null,2032,1084,534,3.2000000000000001E-2,276,2.54,757,null,null,2651,null,0,0,0,2651,null,null,2032,0,298,7.8230000000000004,2331,0.16500000000000001,1426,null,3757,null,0,null,3757,null,null,2032,1084,534,276,1894,null,0,0,0,null,1894]
[null,null,null,null,null,null,null,null,null,10,null,2033,298,3.7480000000000002,1117,0,0,1117,3,180,540,1657,1.25,294,0,0,294,1363,null,null,2033,1117,540,1657,null,0,0,0,null,1657,null,null,2033,1117,540,3.3000000000000002E-2,285,2.5990000000000002,775,null,null,2717,null,0,0,0,2717,null,null,2033,0,298,8.0579999999999998,2401,0.17,1469,null,3870,null,0,null,3870,null,null,2033,1117,540,285,1942,null,0,0,0,null,1942]
["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":24.832999999999998},null,null,null,11,null,2034,298,3.8610000000000002,1151,0,0,1151,3,182,546,1697,1.2869999999999999,303,0,0,303,1394,null,null,2034,1151,546,1697,null,0,0,0,null,1697,null,null,2034,1151,546,3.4000000000000002E-2,294,2.6579999999999999,792,null,null,2783,null,0,0,0,2783,null,null,2034,0,298,8.3000000000000007,2473,0.17599999999999999,1521,null,3994,null,0,null,3994,null,null,2034,1151,546,294,1991,null,0,0,0,null,1991]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$18","v":0},null,null,null,null,null,null,12,null,2035,298,3.976,1185,0,0,1185,3,184,552,1737,1.3260000000000001,312,0,0,312,1425,null,null,2035,1185,552,1737,null,0,0,0,null,1737,null,null,2035,1185,552,3.5000000000000003E-2,302,2.7189999999999999,810,null,null,2849,null,0,0,0,2849,null,null,2035,0,298,8.5489999999999995,2548,0.18099999999999999,1564,null,4112,null,0,null,4112,null,null,2035,1185,552,302,2039,null,0,0,0,null,2039]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H16","v":720},null,null,null,13,null,2036,298,4.0960000000000001,1221,0,0,1221,3,185,555,1776,1.3660000000000001,322,0,0,322,1454,null,null,2036,1221,555,1776,null,0,0,0,null,1776,null,null,2036,1221,555,3.5999999999999997E-2,311,2.782,829,null,null,2916,null,0,0,0,2916,null,null,2036,0,298,8.8049999999999997,2624,0.186,1607,null,4231,null,0,null,4231,null,null,2036,1221,555,311,2087,null,0,0,0,null,2087]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$19","v":2.2839999999999999E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2037,298,4.2190000000000003,1257,0,0,1257,3,187,561,1818,1.407,331,0,0,331,1487,null,null,2037,1257,561,1818,null,0,0,0,null,1818,null,null,2037,1257,561,3.6999999999999998E-2,320,2.8460000000000001,848,null,null,2986,null,0,0,0,2986,null,null,2037,0,298,9.0690000000000008,2703,0.192,1659,null,4362,null,0,null,4362,null,null,2037,1257,561,320,2138,null,0,0,0,null,2138]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$20","v":0.03},null,null,null,null,null,null,15,null,2038,298,4.3449999999999998,1295,0,0,1295,3,189,567,1862,1.4490000000000001,341,0,0,341,1521,null,null,2038,1295,567,1862,null,0,0,0,null,1862,null,null,2038,1295,567,3.7999999999999999E-2,328,2.911,867,null,null,3057,null,0,0,0,3057,null,null,2038,0,298,9.3420000000000005,2784,0.19800000000000001,1711,null,4495,null,0,null,4495,null,null,2038,1295,567,328,2190,null,0,0,0,null,2190]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C16,0)","v":12},null,null,null,16,null,2039,298,4.476,1334,0,0,1334,3,191,573,1907,1.492,351,0,0,351,1556,null,null,2039,1334,573,1907,null,0,0,0,null,1907,null,null,2039,1334,573,0.04,346,2.9780000000000002,887,null,null,3140,null,0,0,0,3140,null,null,2039,0,298,9.6219999999999999,2867,0.20399999999999999,1763,null,4630,null,0,null,4630,null,null,2039,1334,573,346,2253,null,0,0,0,null,2253]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$E$21","v":7.2999999999999995E-2},null,null,null,null,null,null,17,null,2040,298,4.6100000000000003,1374,0,0,1374,3,193,579,1953,1.5369999999999999,362,0,0,362,1591,null,null,2040,1374,579,1953,null,0,0,0,null,1953,null,null,2040,1374,579,4.1000000000000002E-2,354,3.0470000000000002,908,null,null,3215,null,0,0,0,3215,null,null,2040,0,298,9.91,2953,0.21,1814,null,4767,null,0,null,4767,null,null,2040,1374,579,354,2307,null,0,0,0,null,2307]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G19","v":298},null,null,null,18,null,2041,298,4.7480000000000002,1415,0,0,1415,3,195,585,2000,1.583,373,0,0,373,1627,null,null,2041,1415,585,2000,null,0,0,0,null,2000,null,null,2041,1415,585,4.2000000000000003E-2,363,3.117,929,null,null,3292,null,0,0,0,3292,null,null,2041,0,298,10.208,3042,0.216,1866,null,4908,null,0,null,4908,null,null,2041,1415,585,363,2363,null,0,0,0,null,2363]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$22","v":2.0699999999999998},null,null,null,null,null,null,19,null,2042,298,4.891,1458,0,0,1458,3,197,591,2049,1.631,384,0,0,384,1665,null,null,2042,1458,591,2049,null,0,0,0,null,2049,null,null,2042,1458,591,4.2999999999999997E-2,372,3.1890000000000001,950,null,null,3371,null,0,0,0,3371,null,null,2042,0,298,10.513999999999999,3133,0.222,1918,null,5051,null,0,null,5051,null,null,2042,1458,591,372,2421,null,0,0,0,null,2421]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!L16,0)","v":300},null,null,null,20,null,2043,0,5.0369999999999999,0,0,0,0,0,199,0,0,1.68,0,0,0,0,0,null,null,2043,0,0,0,null,0,0,0,null,0,null,null,2043,0,0,4.4999999999999998E-2,0,3.262,0,null,null,0,null,0,0,0,0,null,null,2043,0,0,10.829000000000001,0,0.22900000000000001,0,null,0,null,0,null,0,null,null,2043,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2044,{"$f":"ROUND(IF($C$47+$F$23>L35,$F$25*$F$30,0)+IF($C$48+$G$23>L35,$G$25*$G$30,0)+IF($C$49+$H$23>L35,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J35,3)","v":5.1879999999999997},{"$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$21)^J35,0)","v":201},{"$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},{"$f":"V35-AA35","v":0},null,null,2044,{"$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,2044,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":4.5999999999999999E-2},{"$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},{"$f":"AZ35-BD35","v":0},null,null,2044,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":11.154},{"$f":"ROUND(BJ35*BK35,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J35,3)","v":0.23599999999999999},{"$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,2044,0,{"$f":"U35","v":0},{"$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,2045,0,5.3440000000000003,0,0,0,0,0,203,0,0,1.782,0,0,0,0,0,null,null,2045,0,0,0,null,0,0,0,null,0,null,null,2045,0,0,4.7E-2,0,3.4140000000000001,0,null,null,0,null,0,0,0,0,null,null,2045,0,0,11.489000000000001,0,0.24299999999999999,0,null,0,null,0,null,0,null,null,2045,0,0,0,0,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,{"$f":"SUM(M14:M36)","v":5960},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":33091},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":10149},{"$f":"SUM(AB14:AB36)","v":22942},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":33091},null,null,null,{"$f":"SUM(AL14:AL36)","v":4267},null,{"$f":"SUM(AN14:AN36)","v":28824},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":54245},null,null,null,{"$f":"SUM(BD14:BD36)","v":9499},{"$f":"SUM(BE14:BE36)","v":44746},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":5960},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":81075},null,{"$f":"SUM(BR14:BR36)","v":8832},null,{"$f":"SUM(BT14:BT36)","v":72243},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":38803},null,null,null,{"$f":"SUM(CE14:CE36)","v":9499},null,{"$f":"SUM(CG14:CG36)","v":29304}]
["11) Participant Discount Rate =",null,{"$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$41,V15:V36),0)","v":17535},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":7338},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":10196},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":17535},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":4267},null,{"$f":"+AH39-AL39","v":13268},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":43260},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":9499},{"$f":"AZ39-BD39","v":33761},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":36050},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":8832},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":27218},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":20518},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":9499},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":11019}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["12) Utility Discount Rate =",null,{"$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":10196},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":13268},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":33761},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":27218},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":11019}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":10196},{"$f":"N42","v":2.39},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":2.39},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":4.1100000000000003},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":4.55},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":4.08},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":2.16}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$28","v":2.3099999999999999E-2},null,"Utility Cost Test",{"$f":"AG41","v":13268},{"$f":"AG42","v":4.1100000000000003}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":33761},{"$f":"AS42","v":4.55},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$E$29","v":2023},null,"Participant Test",{"$f":"BJ41","v":27218},{"$f":"BJ42","v":4.08},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":11019},{"$f":"BY42","v":2.16},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2023},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$6","v":2023}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2023},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$7","v":5.9959999999999996},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$8","v":0.03},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M20","v":260},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":1403},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$9","v":0.12684000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":1663}]
["    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$47","v":2023},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":234},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":2.7890000000000001},{"$f":"ROUND(M14*N14,0)","v":653},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":653},{"$f":"ROUND(M14*$C$23,1)","v":2.2999999999999998},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":163},{"$f":"ROUND(S14*T14,0)","v":375},{"$f":"ROUND(+U14+R14,0)","v":1028},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":0.93},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":172},{"$f":"ROUND($F$11,0)","v":260},{"$f":"ROUND($F$12,0)","v":1403},{"$f":"SUM(X14:Z14)","v":1835},{"$f":"V14-AA14","v":-807},null,null,{"$f":"$C$47","v":2023},{"$f":"+R14","v":653},{"$f":"+U14","v":375},{"$f":"+AG14+AF14","v":1028},null,{"$f":"ROUND(Y14,0)","v":260},{"$f":"ROUND(Z14,0)","v":1403},{"$f":"SUM(AJ14:AK14)","v":1663},null,{"$f":"+AH14-AL14","v":-635},null,null,{"$f":"$C$47","v":2023},{"$f":"AF14","v":653},{"$f":"+AG14","v":375},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.5000000000000001E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":2.0699999999999998},{"$f":"ROUND(AV14*M14,0)","v":484},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":1512},null,{"$f":"ROUND($F$13,0)","v":1663},{"$f":"ROUND((F15*F30)-Z14,0)","v":6347},{"$f":"BB14+BC14","v":8010},{"$f":"AZ14-BD14","v":-6498},null,null,{"$f":"$C$47","v":2023},{"$f":"+F12","v":1403},{"$f":"+M14","v":234},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":5.9960000000000004},{"$f":"ROUND(BJ14*BK14,0)","v":1403},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.127},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":2806},null,{"$f":"ROUND(F15*F30,0)","v":7750},null,{"$f":"BP14-BR14","v":-4944},null,null,{"$f":"$C$47","v":2023},{"$f":"$R14","v":653},{"$f":"U14","v":375},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":1028},null,{"$f":"BB14","v":1663},{"$f":"BC14","v":6347},{"$f":"SUM(CC14:CD14)","v":8010},null,{"$f":"CA14-CE14","v":-6982}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$E$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"'Database Inputs'!K17","v":7750},null,null,null,{"$f":"J14+1","v":1},null,{"$f":"L14+1","v":2024},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":234},2.8730000000000002,{"$f":"ROUND(M15*N15,0)","v":672},0,{"$f":"ROUND(M15*P15,0)","v":0},{"$f":"O15+Q15","v":672},{"$f":"ROUND(M15*$C$23,1)","v":2.2999999999999998},{"$f":"ROUND($C$20*(1+$C$21)^J15,0)","v":164},{"$f":"ROUND(S15*T15,0)","v":377},{"$f":"ROUND(+U15+R15,0)","v":1049},0.95799999999999996,177,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},177,872,null,null,{"$f":"AE14+1","v":2024},672,377,{"$f":"+AG15+AF15","v":1049},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,1049,null,null,{"$f":"AQ14+1","v":2024},672,377,2.5000000000000001E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},2.1179999999999999,496,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":1545},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},1545,null,null,{"$f":"BH14+1","v":2024},{"$f":"+G12","v":0},234,6.1760000000000002,{"$f":"ROUND(BJ15*BK15,0)","v":1445},0.13100000000000001,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,1445,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":1445},null,null,{"$f":"BW14+1","v":2024},672,{"$f":"U15","v":377},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":1049},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":1049}]
[null,null,null,null,null,null,null,null,null,2,null,2025,{"$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$30,0),0)","v":234},2.9590000000000001,692,0,0,692,2.2999999999999998,166,{"$f":"ROUND(S16*T16,0)","v":382},1074,0.98699999999999999,182,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},182,892,null,null,2025,692,382,{"$f":"+AG16+AF16","v":1074},null,0,0,0,null,1074,null,null,2025,692,382,2.5999999999999999E-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$30,0))*AT16,0)","v":0},2.1659999999999999,507,null,null,1581,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,1581,null,null,2025,{"$f":"ROUND(H12,0)","v":0},234,6.3609999999999998,{"$f":"ROUND(BJ16*BK16,0)","v":1488},0.13500000000000001,{"$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$30,0))*BM16,0)","v":0},null,1488,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,1488,null,null,2025,692,382,0,1074,null,0,0,{"$f":"SUM(CC16:CD16)","v":0},null,1074]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$12","v":2.7890000000000001},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$E$35","v":0},null,null,null,3,null,2026,{"$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$30,0),0)","v":234},3.048,713,0,0,713,2.2999999999999998,168,386,1099,1.016,188,0,0,188,911,null,null,2026,713,386,1099,null,0,0,0,null,1099,null,null,2026,713,386,2.7E-2,{"$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$30,0))*AT17,0)","v":0},2.2160000000000002,519,null,null,1618,null,0,0,0,1618,null,null,2026,0,234,6.5519999999999996,1533,0.13900000000000001,{"$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$30,0))*BM17,0)","v":0},null,1533,null,{"$f":"+BC17","v":0},null,1533,null,null,2026,713,386,0,1099,null,0,0,{"$f":"SUM(CC17:CD17)","v":0},null,1099]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$13","v":0.03},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$38","v":0},null,null,null,4,null,2027,234,3.1389999999999998,735,0,0,735,2.2999999999999998,169,389,1124,1.0469999999999999,194,0,0,194,930,null,null,2027,735,389,1124,null,0,0,0,null,1124,null,null,2027,735,389,2.8000000000000001E-2,0,2.2669999999999999,530,null,null,1654,null,0,0,0,1654,null,null,2027,0,234,6.7489999999999997,1579,0.14299999999999999,0,null,1579,null,0,null,1579,null,null,2027,735,389,0,1124,null,0,0,0,null,1124]
[null,null,null,null,null,null,null,null,null,5,null,2028,234,3.2330000000000001,757,0,0,757,2.2999999999999998,171,393,1150,1.0780000000000001,199,0,0,199,951,null,null,2028,757,393,1150,null,0,0,0,null,1150,null,null,2028,757,393,2.9000000000000001E-2,0,2.319,543,null,null,1693,null,0,0,0,1693,null,null,2028,0,234,6.9509999999999996,1627,0.14699999999999999,0,null,1627,null,0,null,1627,null,null,2028,757,393,0,1150,null,0,0,0,null,1150]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$E$14","v":162.85},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$E$41","v":0},null,null,null,6,null,2029,234,3.33,779,0,0,779,2.2999999999999998,173,398,1177,1.1100000000000001,205,0,0,205,972,null,null,2029,779,398,1177,null,0,0,0,null,1177,null,null,2029,779,398,2.9000000000000001E-2,0,2.3730000000000002,555,null,null,1732,null,0,0,0,1732,null,null,2029,0,234,7.16,1675,0.151,0,null,1675,null,0,null,1675,null,null,2029,779,398,0,1177,null,0,0,0,null,1177]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$44","v":0},null,null,null,7,null,2030,234,3.43,803,0,0,803,2.2999999999999998,175,403,1206,1.1439999999999999,211,0,0,211,995,null,null,2030,803,403,1206,null,0,0,0,null,1206,null,null,2030,803,403,0.03,0,2.427,568,null,null,1774,null,0,0,0,1774,null,null,2030,0,234,7.3739999999999997,1726,0.156,0,null,1726,null,0,null,1726,null,null,2030,803,403,0,1206,null,0,0,0,null,1206]
[null,null,null,null,null,null,null,null,null,8,null,2031,234,3.5329999999999999,827,0,0,827,2.2999999999999998,176,405,1232,1.1779999999999999,218,0,0,218,1014,null,null,2031,827,405,1232,null,0,0,0,null,1232,null,null,2031,827,405,3.1E-2,0,2.4830000000000001,581,null,null,1813,null,0,0,0,1813,null,null,2031,0,234,7.5960000000000001,1777,0.161,0,null,1777,null,0,null,1777,null,null,2031,827,405,0,1232,null,0,0,0,null,{"$f":"CA22-CE22","v":1232}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$E$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"'Database Inputs'!D17","v":20},null,null,null,9,null,2032,234,3.6389999999999998,852,0,0,852,2.2999999999999998,178,409,1261,1.2130000000000001,224,0,0,224,1037,null,null,2032,852,409,1261,null,0,0,0,null,1261,null,null,2032,852,409,3.2000000000000001E-2,0,2.54,594,null,null,1855,null,0,0,0,1855,null,null,2032,0,234,7.8230000000000004,1831,0.16500000000000001,0,null,1831,null,0,null,1831,null,null,2032,852,409,0,1261,null,0,0,0,null,{"$f":"CA23-CE23","v":1261}]
[null,null,null,null,null,null,null,null,null,10,null,2033,234,3.7480000000000002,877,0,0,877,2.2999999999999998,180,414,1291,1.25,231,0,0,231,1060,null,null,2033,877,414,1291,null,0,0,0,null,1291,null,null,2033,877,414,3.3000000000000002E-2,0,2.5990000000000002,608,null,null,1899,null,0,0,0,1899,null,null,2033,0,234,8.0579999999999998,1886,0.17,0,null,1886,null,0,null,1886,null,null,2033,877,414,0,1291,null,0,0,0,null,1291]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"+ROUND(F32/F30,3)","v":234},null,null,null,11,null,2034,234,3.8610000000000002,903,0,0,903,2.2999999999999998,182,419,1322,1.2869999999999999,238,0,0,238,1084,null,null,2034,903,419,1322,null,0,0,0,null,1322,null,null,2034,903,419,3.4000000000000002E-2,0,2.6579999999999999,622,null,null,1944,null,0,0,0,1944,null,null,2034,0,234,8.3000000000000007,1942,0.17599999999999999,0,null,1942,null,0,null,1942,null,null,2034,903,419,0,1322,null,0,0,0,null,1322]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$18","v":0},null,null,null,null,null,null,12,null,2035,234,3.976,930,0,0,930,2.2999999999999998,184,423,1353,1.3260000000000001,245,0,0,245,1108,null,null,2035,930,423,1353,null,0,0,0,null,1353,null,null,2035,930,423,3.5000000000000003E-2,0,2.7189999999999999,636,null,null,1989,null,0,0,0,1989,null,null,2035,0,234,8.5489999999999995,2000,0.18099999999999999,0,null,2000,null,0,null,2000,null,null,2035,930,423,0,1353,null,0,0,0,null,1353]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H17","v":0},null,null,null,13,null,2036,234,4.0960000000000001,958,0,0,958,2.2999999999999998,185,426,1384,1.3660000000000001,253,0,0,253,1131,null,null,2036,958,426,1384,null,0,0,0,null,1384,null,null,2036,958,426,3.5999999999999997E-2,0,2.782,651,null,null,2035,null,0,0,0,2035,null,null,2036,0,234,8.8049999999999997,2060,0.186,0,null,2060,null,0,null,2060,null,null,2036,958,426,0,1384,null,0,0,0,null,1384]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$19","v":2.2839999999999999E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2037,234,4.2190000000000003,987,0,0,987,2.2999999999999998,187,430,1417,1.407,260,0,0,260,1157,null,null,2037,987,430,1417,null,0,0,0,null,1417,null,null,2037,987,430,3.6999999999999998E-2,0,2.8460000000000001,666,null,null,2083,null,0,0,0,2083,null,null,2037,0,234,9.0690000000000008,2122,0.192,0,null,2122,null,0,null,2122,null,null,2037,987,430,0,1417,null,0,0,0,null,1417]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$20","v":0.03},null,null,null,null,null,null,15,null,2038,234,4.3449999999999998,1017,0,0,1017,2.2999999999999998,189,435,1452,1.4490000000000001,268,0,0,268,1184,null,null,2038,1017,435,1452,null,0,0,0,null,1452,null,null,2038,1017,435,3.7999999999999999E-2,0,2.911,681,null,null,2133,null,0,0,0,2133,null,null,2038,0,234,9.3420000000000005,2186,0.19800000000000001,0,null,2186,null,0,null,2186,null,null,2038,1017,435,0,1452,null,0,0,0,null,1452]
[null,null,null,null,"23) Number of Participants =",{"$f":"'Database Inputs'!C17","v":1},null,null,null,16,null,2039,234,4.476,1047,0,0,1047,2.2999999999999998,191,439,1486,1.492,276,0,0,276,1210,null,null,2039,1047,439,1486,null,0,0,0,null,1486,null,null,2039,1047,439,0.04,0,2.9780000000000002,697,null,null,2183,null,0,0,0,2183,null,null,2039,0,234,9.6219999999999999,2252,0.20399999999999999,0,null,2252,null,0,null,2252,null,null,2039,1047,439,0,1486,null,0,0,0,null,1486]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$E$21","v":7.2999999999999995E-2},null,null,null,null,null,null,17,null,2040,234,4.6100000000000003,1079,0,0,1079,2.2999999999999998,193,444,1523,1.5369999999999999,284,0,0,284,1239,null,null,2040,1079,444,1523,null,0,0,0,null,1523,null,null,2040,1079,444,4.1000000000000002E-2,0,3.0470000000000002,713,null,null,2236,null,0,0,0,2236,null,null,2040,0,234,9.91,2319,0.21,0,null,2319,null,0,null,2319,null,null,2040,1079,444,0,1523,null,0,0,0,null,1523]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G20","v":234},null,null,null,18,null,2041,234,4.7480000000000002,1111,0,0,1111,2.2999999999999998,195,449,1560,1.583,293,0,0,293,1267,null,null,2041,1111,449,1560,null,0,0,0,null,1560,null,null,2041,1111,449,4.2000000000000003E-2,0,3.117,729,null,null,2289,null,0,0,0,2289,null,null,2041,0,234,10.208,2389,0.216,0,null,2389,null,0,null,2389,null,null,2041,1111,449,0,1560,null,0,0,0,null,1560]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$22","v":2.0699999999999998},null,null,null,null,null,null,19,null,2042,234,4.891,1144,0,0,1144,2.2999999999999998,197,453,1597,1.631,302,0,0,302,1295,null,null,2042,1144,453,1597,null,0,0,0,null,1597,null,null,2042,1144,453,4.2999999999999997E-2,0,3.1890000000000001,746,null,null,2343,null,0,0,0,2343,null,null,2042,0,234,10.513999999999999,2460,0.222,0,null,2460,null,0,null,2460,null,null,2042,1144,453,0,1597,null,0,0,0,null,1597]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"'Database Inputs'!L17","v":3000},null,null,null,20,null,2043,0,5.0369999999999999,0,0,0,0,0,199,0,0,1.68,0,0,0,0,0,null,null,2043,0,0,0,null,0,0,0,null,0,null,null,2043,0,0,4.4999999999999998E-2,0,3.262,0,null,null,0,null,0,0,0,0,null,null,2043,0,0,10.829000000000001,0,0.22900000000000001,0,null,0,null,0,null,0,null,null,2043,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2044,{"$f":"ROUND(IF($C$47+$F$23>L35,$F$25*$F$30,0)+IF($C$48+$G$23>L35,$G$25*$G$30,0)+IF($C$49+$H$23>L35,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J35,3)","v":5.1879999999999997},{"$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$21)^J35,0)","v":201},{"$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},{"$f":"V35-AA35","v":0},null,null,2044,{"$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,2044,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":4.5999999999999999E-2},{"$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},{"$f":"AZ35-BD35","v":0},null,null,2044,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":11.154},{"$f":"ROUND(BJ35*BK35,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J35,3)","v":0.23599999999999999},{"$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,2044,0,{"$f":"U35","v":0},{"$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,2045,0,5.3440000000000003,0,0,0,0,0,203,0,0,1.782,0,0,0,0,0,null,null,2045,0,0,0,null,0,0,0,null,0,null,null,2045,0,0,4.7E-2,0,3.4140000000000001,0,null,null,0,null,0,0,0,0,null,null,2045,0,0,11.489000000000001,0,0.24299999999999999,0,null,0,null,0,null,0,null,null,2045,0,0,0,0,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,{"$f":"SUM(M14:M36)","v":4680},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":25785},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":6283},{"$f":"SUM(AB14:AB36)","v":19502},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":25785},null,null,null,{"$f":"SUM(AL14:AL36)","v":1663},null,{"$f":"SUM(AN14:AN36)","v":24122},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":37911},null,null,null,{"$f":"SUM(BD14:BD36)","v":8010},{"$f":"SUM(BE14:BE36)","v":29901},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":4680},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":39103},null,{"$f":"SUM(BR14:BR36)","v":7750},null,{"$f":"SUM(BT14:BT36)","v":31353},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":25785},null,null,null,{"$f":"SUM(CE14:CE36)","v":8010},null,{"$f":"SUM(CG14:CG36)","v":17775}]
["11) Participant Discount Rate =",null,{"$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$41,V15:V36),0)","v":13661},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":4075},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":9586},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":13661},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":1663},null,{"$f":"+AH39-AL39","v":11998},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":30248},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":8010},{"$f":"AZ39-BD39","v":22238},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":17191},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":7750},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":9441},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":13661},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":8010},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":5651}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["12) Utility Discount Rate =",null,{"$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":9586},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":11998},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":22238},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":9441},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":5651}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":9586},{"$f":"N42","v":3.35},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":3.35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":8.2100000000000009},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":3.78},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":2.2200000000000002},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'!$E$28","v":2.3099999999999999E-2},null,"Utility Cost Test",{"$f":"AG41","v":11998},{"$f":"AG42","v":8.2100000000000009}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":22238},{"$f":"AS42","v":3.78},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$E$29","v":2023},null,"Participant Test",{"$f":"BJ41","v":9441},{"$f":"BJ42","v":2.2200000000000002},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":5651},{"$f":"BY42","v":1.71},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2023},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)"]