{"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"]
["2024 ACTUAL"]
[]
["Incentive Year:",null,2024]
[]
[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,62,null,382,null,9300,null,{"$f":"+ROUND(I11/$I$27,4)","v":0.1137},null,{"$f":"+ROUND(K11*$E$32,0)","v":2336},null,{"$f":"+I11+M11","v":11636},null,150,null,{"$f":"ROUND(+G11/E11,1)","v":6.2}]
["High Efficiency Furnace - 95%+ (replacement)",null,null,null,200,null,3936,null,60000,null,{"$f":"+ROUND(I12/$I$27,4)","v":0.73370000000000002},null,{"$f":"+ROUND(K12*$E$32,0)","v":15072},null,{"$f":"+I12+M12","v":75072},null,300,null,{"$f":"ROUND(+G12/E12,1)","v":19.7}]
["Programmable Thermostats - Tier 1",null,null,null,63,null,145,null,945,null,{"$f":"+ROUND(I13/$I$27,4)","v":1.1599999999999999E-2},null,{"$f":"+ROUND(K13*$E$32,0)","v":238},null,{"$f":"+I13+M13","v":1183},null,15,null,2.2999999999999998]
["Programmable Thermostats - Tier 2",null,null,null,160,null,996,null,9586,null,{"$f":"+ROUND(I14/$I$27,4)","v":0.1172},null,{"$f":"+ROUND(K14*$E$32,0)-1","v":2407},null,{"$f":"+I14+M14","v":11993},null,60,null,{"$f":"ROUND(+G14/E14,1)","v":6.2}]
["Total Residential",null,null,null,{"$f":"SUM(E11:E14)","v":485},null,{"$f":"SUM(G11:G14)","v":5459},null,{"$f":"SUM(I11:I14)","v":79831},null,{"$f":"SUM(K11:K14)","v":0.97619999999999996},null,{"$f":"SUM(M11:M14)","v":20053},null,{"$f":"SUM(O11:O14)","v":99884}]
[]
["Commmercial & Industrial"]
["High Efficiency Furnace - 95%+ (new)",null,null,null,3,null,18,null,450,null,{"$f":"+ROUND(I18/$I$27,4)","v":5.4999999999999997E-3},null,{"$f":"+ROUND(K18*$E$32,0)","v":113},null,{"$f":"+I18+M18","v":563},null,150,null,{"$f":"ROUND(+G18/E18,1)","v":6}]
["High Efficiency Furnace - 95%+ (replacement)",null,null,null,5,null,145,null,1500,null,{"$f":"+ROUND(I19/$I$27,4)","v":1.83E-2},null,{"$f":"+ROUND(K19*$E$32,0)","v":376},null,{"$f":"+I19+M19","v":1876},null,300,null,{"$f":"ROUND(+G19/E19,1)","v":29}]
["Custom",null,null,null,0,null,0,null,0,null,0,null,{"$f":"+ROUND(K20*$E$32,0)","v":0},null,{"$f":"+I20+M20","v":0},null,{"$f":"+I20","v":0},null,0]
["Total Commercial and Industrial",null,null,null,{"$f":"SUM(E18:E20)","v":8},null,{"$f":"SUM(G18:G20)","v":163},null,{"$f":"SUM(I18:I20)","v":1950},null,{"$f":"SUM(K18:K20)","v":2.3800000000000002E-2},null,{"$f":"SUM(M18:M20)","v":489},null,{"$f":"SUM(O18:O20)","v":2439}]
[]
["  Subtotal",null,null,null,{"$f":"+E21+E15","v":493},null,{"$f":"+G21+G15","v":5622},null,{"$f":"+I21+I15","v":81781},null,{"$f":"+K21+K15","v":1},null,{"$f":"+M21+M15","v":20542},null,{"$f":"+O21+O15","v":102323}]
[]
["Energy Audits",null,null,null,0,null,0,null,0,null,{"$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,{"$f":"+E25+E23","v":493},null,{"$f":"+G25+G23","v":5622},null,{"$f":"+I25+I23","v":81781},null,{"$f":"+K25+K23","v":1},null,{"$f":"+M25+M23","v":20542},null,{"$f":"+O25+O23","v":102323}]
[]
[]
["1/  Administration expense allocated on incentive and program costs. "]
[]
["Admin costs",null,null,null,{"$f":"6155+14387","v":20542}]

{"sheet":"Database Inputs","index":1,"n_rows":20,"n_cols":22,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["South Dakota Natural Gas DSM Programs"]
["Technical Assumptions"]
[null,null,null,null,null,null,null,null,"Cost Assumptions"]
[]
[null,null,null,null,null,null,null,"Average",null,null,null,null,"Year 1","Total"]
[null,null,"# of",null,null,"Average","Average","Non-Energy",null,null,null,"Avg","Total","Operating/","Admin &"]
[null,"Customer","Particip","Project","Baseline","High","dk Saved","Benefits","Cost ","Cost High","Increm","Incentive","Admin ","Marketing","Promo",null,null,"Total","Total","Total"]
["2024 - 2026 Program Years","Class",{"$f":"+'Total Program Inputs'!C6","v":2024},"Life","Efficiency","Efficiency","/ part","/ Part","Std Equip","Eff Equip","Cost","/ Part","Costs","Costs","Cost","Technical Notes","Participation Notes","Incentives","Incentives","Incentives"]
["Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1","Year 2","Year 3"]
["Furnace Tier 2 - 95%+ AFUE - New","Res",{"$f":"+'Total Program Inputs'!E11","v":62},20,90,95,{"$f":"+'Total Program Inputs'!S11","v":6.2},0,1380,2000,165,150,{"$f":"+'Res .95+% Res Furnace - NEW'!$F$11","v":2336},0,{"$f":"+'Total Program Inputs'!M11","v":2336},"75,000 btuh Average","Past program History",{"$f":"ROUND(L10*C10,0)","v":9300},{"$f":"ROUND(#REF!*L10,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(L10*#REF!,0)","v":{"$error":"#REF!"}},null,"Updated to MN TRM 3.3"]
["Furnace Tier 2 - 95%+ AFUE - Replacement","Res",{"$f":"+'Total Program Inputs'!E12","v":200},20,80,95,{"$f":"+'Total Program Inputs'!S12","v":19.7},720,880,2000,736,300,{"$f":"+'Res .95+% Res Furnace - Replace'!$F$11","v":15072},0,{"$f":"+'Total Program Inputs'!M12","v":15072},"75,000 btuh Average","Past program History",{"$f":"ROUND(L11*C11,0)","v":60000},{"$f":"ROUND(#REF!*L11,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(L11*#REF!,0)","v":{"$error":"#REF!"}},null,"Updated to MN TRM 3.3"]
["Programmable Thermostats - Tier 1","Res",{"$f":"+'Total Program Inputs'!E13","v":63},10,"NA","NA",{"$f":"+'Total Program Inputs'!S13","v":2.2999999999999998},0,"NA","NA",30,15,{"$f":"'Programmable Tstats - Tier 1'!$F$11","v":238},0,{"$f":"+'Total Program Inputs'!M13","v":238},"1 showerhead, 1kitchen, 2 faucet","assume 50% app rate",{"$f":"ROUND(L12*C12,0)","v":945},{"$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":160},10,"NA","NA",{"$f":"+'Total Program Inputs'!S14","v":6.2},41,null,null,{"$f":"0.35*91+0.65*189","v":154.70000000000002},60,null,null,{"$f":"+'Total Program Inputs'!M14","v":2407},null,null,null,{"$f":"ROUND(#REF!*L13,0)","v":{"$error":"#REF!"}},null,null,"35% Tier 2, 65% Tier 3 per the table in the TRM"]
["Residential Energy Assessments","Res",0,0,0,0,0,0,null,null,0,0,null,null,0,null,null,null,{"$f":"ROUND(#REF!*L14,0)","v":{"$error":"#REF!"}}]
["Commercial"]
["Furnace Tier 2 - 95%+ AFUE - New","Comm",{"$f":"+'Total Program Inputs'!E18","v":3},20,90,95,{"$f":"+'Total Program Inputs'!S18","v":6},0,880,2000,165,150,{"$f":"+'Comm 95+% Furnace - NEW'!$F$11","v":113},0,{"$f":"+'Total Program Inputs'!M18","v":113},"75,000 btuh Average","Market Information",{"$f":"ROUND(L16*C16,0)","v":450},{"$f":"ROUND(#REF!*L16,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(L16*#REF!,0)","v":{"$error":"#REF!"}},null,"Updated to MN TRM 3.3"]
["Furnace Tier 2 - 95%+ AFUE - Replacement","Comm",{"$f":"+'Total Program Inputs'!E19","v":5},20,80,95,{"$f":"+'Total Program Inputs'!S19","v":29},0,880,2000,736,300,{"$f":"+'Comm 95+% Furnace - Replace'!$F$11","v":376},0,{"$f":"+'Total Program Inputs'!M19","v":376},"75,000 btuh Average","Market Information",{"$f":"ROUND(L17*C17,0)","v":1500},{"$f":"ROUND(#REF!*L17,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(L17*#REF!,0)","v":{"$error":"#REF!"}},null,"Updated to MN TRM 3.3"]
["Custom Efficiency","Comm",{"$f":"+'Total Program Inputs'!E20","v":0},15,"NA","NA",{"$f":"+'Total Program Inputs'!S20","v":0},0,"NA","NA",7750,3000,{"$f":"+'Comm Custom'!F11","v":0},0,{"$f":"+'Total Program Inputs'!M20","v":0},null,null,{"$f":"ROUND(L18*C18,0)","v":0},{"$f":"ROUND(#REF!*L18,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(L18*#REF!,0)","v":{"$error":"#REF!"}}]
["Totals",{"$f":"SUM(C19:C19)","v":493},{"$f":"SUM(C10:C18)","v":493},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 ($/dk)","Projected average 2025 Cost of Gas plus authorized Distribution Delivery Charge.",{"$f":"+'Gas Costs'!C11","v":8.0309999999999988},{"$f":"+'Gas Costs'!E11","v":6.6469999999999994}]
[null,"Escalation Rate",null,0.03,0.03]
[2,"Non-Gas Fuel Retail ($/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)",{"$f":"+'Gas Costs'!G41","v":0.12956000000000001},{"$f":"+'Gas Costs'!G54","v":0.12551999999999999}]
[null,"Escalation Rate",null,0.03,0.03]
[null,"Non-Gas Fuel Units (ie. kWh, Gallons, etc)",null,"Kwh","Kwh"]
[3,"Commodity Cost ($/dk)","Estimated gas costs using projected 2025 winter gas costs February 2025 pipeline commodity ",{"$f":"+'Gas Costs'!C20","v":3.0910000000000002},{"$f":"+D12","v":3.0910000000000002}]
[null,"Escalation Rate",null,0.03,0.03]
[4,"Demand Cost ($/dk/Yr)","Annual cost of firm capacity on  pipeline",{"$f":"+'Gas Costs'!C25","v":176.69},{"$f":"+D14","v":176.69}]
[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)",{"$f":"+'Gas Costs'!B56","v":2.0619999999999999E-2},{"$f":"+D19","v":2.0619999999999999E-2}]
[null,"Escalation Rate",null,0.03,0.03]
[8,"Non-Gas Fuel Loss Factor","Non-Gas fuel loss factor (for analysis purposes, used total energy loss factor from Class Cost of Service in Docket No. EL23-020)",7.7189999999999995E-2,{"$f":"+D21","v":7.7189999999999995E-2}]
[9,"Gas Environmental Damage Factor","Per Minnesota CIP triennial 2024-2026",2.0699999999999998,2.0699999999999998]
[null,"Escalation Rate",null,1.6899999999999998E-2,{"$f":"+D23","v":1.6899999999999998E-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, 2022",9.8699999999999996E-2,{"$f":"+D26","v":9.8699999999999996E-2}]
[12,"Utility Discount Rate","Montana-Dakota's authorized average cost of capital ",7.0099999999999996E-2,7.0099999999999996E-2]
[13,"Societal Discount Rate","Equal to the 30 year T-Bill rate average for Twelve Months Ending December 31, 2024",{"$f":"'T bill'!B64/100","v":2.3399999999999997E-2},{"$f":"D28","v":2.3399999999999997E-2}]
[14,"General Input Data Year =","Year data was input",{"$f":"+'Total Program Inputs'!C6","v":2024},{"$f":"+D29","v":2024}]
[15,"Project Analysis Year","Year(s) program will be implemented",{"$f":"'Total Program Inputs'!C6","v":2024},{"$f":"+D30","v":2024}]
[null,null,null,{"$f":"D30+1","v":2025},{"$f":"+D31","v":2025}]
[null,null,null,2026,{"$f":"+D32","v":2026}]
[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":2.532},{"$f":"+'Gas Costs'!E10","v":1.1479999999999999}]
[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":9,"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 - 2025"]
[]
[]
[null,null,"South Dakota"]
[null,null,"Residential",null,"Firm General"]
["Retail Rate"]
["Average cost of gas   1/",null,5.4989999999999997,null,{"$f":"+C9","v":5.4989999999999997}]
["Margin",null,2.532,null,1.1479999999999999,"2/"]
["Total Retail Rate",null,{"$f":"SUM(C9:C10)","v":8.0309999999999988},null,{"$f":"SUM(E9:E10)","v":6.6469999999999994}]
[]
[]
["Gas Commodity",null,22158670]
["Non-gas commodity",null,748604]
["  Total",null,{"$f":"SUM(C14:C15)","v":22907274}]
[]
["Dk deliveries",null,7486037,null,null,null,null,null,"Adjustment for Distribution Losses"]
[]
[null,null,{"$f":"ROUND(+C16/C18/I20,3)","v":3.0910000000000002},"per dk adj. for losses",null,null,null,null,0.99]
[]
["Demand Cost (Avoided Capacity) ($/dk/yr)"]
["Total Demand Charges (January 2025 PGA)",null,17417729]
[" Capacity requirements  3/",null,98579]
["Demand Costs",null,{"$f":"+ROUND(C23/C24,2)","v":176.69}]
[]
[]
["1/  Based on January 2025 PGA adjusted to reflect the projected annual 2025 gas commodity cost."]
["2/  Meters rated < 500 cubic feet."]
["3/  FT-1, FT-1 negotiated contract and T-FTG-1 capacity."]
[]
[]
["Electric - Black Hills Power"]
["Residential"]
["Base Rate","2020-01-01",12,null,12,null,0,"4/"]
["Energy Charge"]
["   All Kwh",null,12000,null,8.8270000000000001E-2,null,{"$f":"C37*E37","v":1059.24}]
["Cost Adjustment",null,12000,null,4.129E-2,null,{"$f":"C38*E38","v":495.48}]
["   Total Bill ",null,null,null,null,null,{"$f":"SUM(G35:G38)","v":1554.72}]
[]
["   Average Realization",null,null,null,null,null,{"$f":"ROUND(G39/C37,5)","v":0.12956000000000001}]
[]
["Commercial (Small general service)"]
["Base Rate",null,12,null,15,null,0,"4/"]
["Energy Charge"]
["   First 3000 Kwh",null,3000,null,7.6999999999999999E-2,null,{"$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,4.299E-2,null,{"$f":"C48*E48","v":3095.28}]
["Demand Charge"]
["   First 50 KW",null,50,null,8,null,{"$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":9037.7200000000012}]
[]
["   Average Realization",null,null,null,null,null,{"$f":"ROUND(G52/C48,5)","v":0.12551999999999999}]
[]
["Fuel Cost:",2.0619999999999999E-2,"BHE Section No. 3C, 17th 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":64,"n_cols":2,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[]
["Website Hyperlink:","https://www.federalreserve.gov/datadownload/Choose.aspx?rel=H15"]
[]
[]
[]
["Download Page","H.15 Selected Interest Rates for Jan 13, 2025"]
["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"]
["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",0.35]
["2021",0.05]
["2022",2.02]
["2023",5.07]
["2024",4.97]
[]
["30 Year Average",{"$f":"ROUND(AVERAGE(B33:B62),2)","v":2.34}]

{"sheet":"Summary of Ratios","index":5,"n_rows":51,"n_cols":7,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
["Montana-Dakota Utilities Co."]
["South Dakota Gas DSM Program Summary"]
[]
[]
[]
[null,"Customer",null,null,null,null,"Total Resource"]
["Program","Class","RIM","Utility","Societal","Participant","Cost"]
["Total Portfolio",null,{"$f":"'Total Program'!G42","v":1.38},{"$f":"'Total Program'!G43","v":3.32},{"$f":"'Total Program'!G44","v":3.63},{"$f":"'Total Program'!G45","v":4.1901856130008799},{"$f":"'Total Program'!G46","v":1.85}]
[]
["Education and Outreach"]
[]
["Furnace (92-94%)","Residential",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Furnace (95+%) - New","Residential",{"$f":"'Res .95+% Res Furnace - NEW'!G42","v":1.1100000000000001},{"$f":"'Res .95+% Res Furnace - NEW'!G43","v":2.15},{"$f":"'Res .95+% Res Furnace - NEW'!G44","v":4.13},{"$f":"'Res .95+% Res Furnace - NEW'!G45","v":4.3899999999999997},{"$f":"'Res .95+% Res Furnace - NEW'!G46","v":1.99}]
["Furnace (95+%) - Replacement","Residential",{"$f":"'Res .95+% Res Furnace - Replace'!G42","v":1.38},{"$f":"'Res .95+% Res Furnace - Replace'!G43","v":3.44},{"$f":"'Res .95+% Res Furnace - Replace'!G44","v":3.72},{"$f":"'Res .95+% Res Furnace - Replace'!G45","v":4.37},{"$f":"'Res .95+% Res Furnace - Replace'!G46","v":1.87}]
["Boiler (85%)","Residential",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Boiler (90%)","Residential"]
["Furnace Tune-Up","Residential",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Water Heating (.62 EF)","Residential",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Water Heating (.67 EF)","Residential",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Attic Insulation","Residential"]
["Retrofit Bundle","Residential",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["New Home Bundle","Residential"]
[{"$f":"'Database Inputs'!#REF!","v":{"$error":"#REF!"}},"Residential",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'Database Inputs'!A12","v":"Programmable Thermostats - Tier 1"},"Residential",{"$f":"'Programmable Tstats - Tier 1'!G42","v":1.61},{"$f":"+'Programmable Tstats - Tier 1'!AG42","v":4.96},{"$f":"'Programmable Tstats - Tier 1'!G44","v":4.71},{"$f":"'Programmable Tstats - Tier 1'!G45","v":5.19},{"$f":"'Programmable Tstats - Tier 1'!G46","v":2.76}]
[{"$f":"'Database Inputs'!A13","v":"Programmable Thermostats - Tier 2"},"Residential",{"$f":"'Programmable Tstats - Tier 2'!G42","v":1.38},{"$f":"'Programmable Tstats - Tier 2'!G43","v":3.33},{"$f":"'Programmable Tstats - Tier 2'!G44","v":2.57},{"$f":"'Programmable Tstats - Tier 2'!G45","v":3.1},{"$f":"'Programmable Tstats - Tier 2'!G46","v":1.51}]
[{"$f":"'Database Inputs'!A14","v":"Residential Energy Assessments"},"Residential",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'Database Inputs'!#REF!","v":{"$error":"#REF!"}},"Residential",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
["Furnace (92-94%)","Commercial",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Furnace (95+%) - New","Commercial",{"$f":"'Comm 95+% Furnace - NEW'!G42","v":1.54},{"$f":"'Comm 95+% Furnace - NEW'!G43","v":2.17},{"$f":"'Comm 95+% Furnace - NEW'!G44","v":4.13},{"$f":"'Comm 95+% Furnace - NEW'!G45","v":3.72},{"$f":"'Comm 95+% Furnace - NEW'!G46","v":2.0099999999999998}]
["Furnace (95+%) - Replacement","Commercial",{"$f":"'Comm 95+% Furnace - Replace'!G42","v":2.56},{"$f":"'Comm 95+% Furnace - Replace'!G43","v":5.13},{"$f":"'Comm 95+% Furnace - Replace'!G44","v":4.9000000000000004},{"$f":"'Comm 95+% Furnace - Replace'!G45","v":3.44},{"$f":"'Comm 95+% Furnace - Replace'!G46","v":2.37}]
["Hot Water Boiler (85%)"]
[{"$f":"'Database Inputs'!#REF!","v":{"$error":"#REF!"}},"Commercial",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'Database Inputs'!#REF!","v":{"$error":"#REF!"}},"Commercial",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'Database Inputs'!#REF!","v":{"$error":"#REF!"}},"Commercial",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Hot Water Boiler (90%)"]
[{"$f":"'Database Inputs'!#REF!","v":{"$error":"#REF!"}},"Commercial",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'Database Inputs'!#REF!","v":{"$error":"#REF!"}},"Commercial",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'Database Inputs'!#REF!","v":{"$error":"#REF!"}},"Commercial",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["LP & HP Steam Boilers"]
[{"$f":"'Database Inputs'!#REF!","v":{"$error":"#REF!"}},"Commercial",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'Database Inputs'!#REF!","v":{"$error":"#REF!"}},"Commercial",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'Database Inputs'!#REF!","v":{"$error":"#REF!"}},"Commercial",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Water Heating (.64EF)","Commercial",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Water Heating (Storage 88% Cond)","Commercial",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'Database Inputs'!#REF!","v":{"$error":"#REF!"}},"Commercial",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'Database Inputs'!#REF!","v":{"$error":"#REF!"}},"Commercial",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'Database Inputs'!#REF!","v":{"$error":"#REF!"}},"Commercial",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'Database Inputs'!#REF!","v":{"$error":"#REF!"}},"Commercial",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'Database Inputs'!#REF!","v":{"$error":"#REF!"}},"Commercial",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Custom Efficiency","Commercial",{"$f":"+'Comm Custom'!G42","v":0},{"$f":"+'Comm Custom'!G43","v":0},{"$f":"+'Comm Custom'!G44","v":0},{"$f":"+'Comm Custom'!G45","v":0},{"$f":"+'Comm Custom'!G46","v":0}]

{"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":2024}]
[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,{"$f":"+'Total Program Inputs'!C6","v":2024},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Dmd","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/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/",{"$f":"+'Res .95+% Res Furnace - NEW'!F11+'Res .95+% Res Furnace - Replace'!F11+'Programmable Tstats - Tier 1'!F11+'Programmable Tstats - Tier 2'!F11+'Comm 95+% Furnace - NEW'!F11+'Comm 95+% Furnace - Replace'!F11+'Comm Custom'!F11","v":20542},null,null,null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction"," '/ Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/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 =",{"$f":"+'Res .95+% Res Furnace - NEW'!F12+'Res .95+% Res Furnace - Replace'!F12+'Programmable Tstats - Tier 1'!F12+'Programmable Tstats - Tier 2'!F12+'Comm 95+% Furnace - NEW'!F12+'Comm 95+% Furnace - Replace'!F12+'Comm Custom'!F12","v":81781},null,null,null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,null,null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":102323}]
["    Escalation Rate =",null,null,null,null,null,null,null,null,{"$f":"$C$47-$C$45","v":0},null,{"$f":"$C$47","v":2024},{"$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":5622},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O14+'Res .95+% Res Furnace - Replace'!O14+'Programmable Tstats - Tier 1'!O14+'Programmable Tstats - Tier 2'!O14+'Comm 95+% Furnace - NEW'!O14+'Comm 95+% Furnace - Replace'!O14+'Comm Custom'!O14,0)","v":17378},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R14+'Res .95+% Res Furnace - Replace'!R14+'Programmable Tstats - Tier 1'!R14+'Programmable Tstats - Tier 2'!R14+'Comm 95+% Furnace - NEW'!R14+'Comm 95+% Furnace - Replace'!R14+'Comm Custom'!R14,0)","v":17378},{"$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":56},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U14+'Res .95+% Res Furnace - Replace'!U14+'Programmable Tstats - Tier 1'!U14+'Programmable Tstats - Tier 2'!U14+'Comm 95+% Furnace - NEW'!U14+'Comm 95+% Furnace - Replace'!U14+'Comm Custom'!U14,0)","v":9984},{"$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":27362},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X14+'Res .95+% Res Furnace - Replace'!X14+'Programmable Tstats - Tier 1'!X14+'Programmable Tstats - Tier 2'!X14+'Comm 95+% Furnace - NEW'!X14+'Comm 95+% Furnace - Replace'!X14+'Comm Custom'!X14,0)","v":11067},{"$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":20542},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z14+'Res .95+% Res Furnace - Replace'!Z14+'Programmable Tstats - Tier 1'!Z14+'Programmable Tstats - Tier 2'!Z14+'Comm 95+% Furnace - NEW'!Z14+'Comm 95+% Furnace - Replace'!Z14+'Comm Custom'!Z14,0)","v":81781},{"$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":113390},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB14+'Res .95+% Res Furnace - Replace'!AB14+'Programmable Tstats - Tier 1'!AB14+'Programmable Tstats - Tier 2'!AB14+'Comm 95+% Furnace - NEW'!AB14+'Comm 95+% Furnace - Replace'!AB14+'Comm Custom'!AB14,0)","v":-86028},null,null,{"$f":"$C$47","v":2024},{"$f":"+R14","v":17378},{"$f":"+U14","v":9984},{"$f":"+AG14+AF14","v":27362},null,{"$f":"ROUND(Y14,0)","v":20542},{"$f":"ROUND(Z14,0)","v":81781},{"$f":"SUM(AJ14:AK14)","v":102323},null,{"$f":"+AH14-AL14","v":-74961},null,null,{"$f":"$C$47","v":2024},{"$f":"AF14","v":17378},{"$f":"+AG14","v":9984},null,{"$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":3312},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW14+'Res .95+% Res Furnace - Replace'!AW14+'Programmable Tstats - Tier 1'!AW14+'Programmable Tstats - Tier 2'!AW14+'Comm 95+% Furnace - NEW'!AW14+'Comm 95+% Furnace - Replace'!AW14+'Comm Custom'!AW14,0)","v":11638},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":42312},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB14+'Res .95+% Res Furnace - Replace'!BB14+'Programmable Tstats - Tier 1'!BB14+'Programmable Tstats - Tier 2'!BB14+'Comm 95+% Furnace - NEW'!BB14+'Comm 95+% Furnace - Replace'!BB14+'Comm Custom'!BB14,0)","v":102323},{"$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":106514},{"$f":"BB14+BC14","v":208837},{"$f":"AZ14-BD14","v":-166525},null,null,{"$f":"$C$47","v":2024},{"$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":81781},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ14+'Res .95+% Res Furnace - Replace'!BJ14+'Programmable Tstats - Tier 1'!BJ14+'Programmable Tstats - Tier 2'!BJ14+'Comm 95+% Furnace - NEW'!BJ14+'Comm 95+% Furnace - Replace'!BJ14+'Comm Custom'!BJ14,0)","v":5622},null,{"$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":44925},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN14+'Res .95+% Res Furnace - Replace'!BN14+'Programmable Tstats - Tier 1'!BN14+'Programmable Tstats - Tier 2'!BN14+'Comm 95+% Furnace - NEW'!BN14+'Comm 95+% Furnace - Replace'!BN14+'Comm Custom'!BN14,0)","v":19573},null,{"$f":"BI14+BL14+BN14+BO14","v":146279},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR14+'Res .95+% Res Furnace - Replace'!BR14+'Programmable Tstats - Tier 1'!BR14+'Programmable Tstats - Tier 2'!BR14+'Comm 95+% Furnace - NEW'!BR14+'Comm 95+% Furnace - Replace'!BR14+'Comm Custom'!BR14,0)","v":188295},null,{"$f":"BP14-BR14","v":-42016},null,null,{"$f":"$C$47","v":2024},{"$f":"$R14","v":17378},{"$f":"U14","v":9984},{"$f":"AU14","v":3312},{"$f":"SUM(BX14:BZ14)","v":30674},null,{"$f":"BB14","v":102323},{"$f":"BC14","v":106514},{"$f":"SUM(CC14:CD14)","v":208837},null,{"$f":"CA14-CE14","v":-178163}]
["   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,{"$f":"L14+1","v":2025},{"$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":5622},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O15+'Res .95+% Res Furnace - Replace'!O15+'Programmable Tstats - Tier 1'!O15+'Programmable Tstats - Tier 2'!O15+'Comm 95+% Furnace - NEW'!O15+'Comm 95+% Furnace - Replace'!O15+'Comm Custom'!O15,0)","v":17900},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R15+'Res .95+% Res Furnace - Replace'!R15+'Programmable Tstats - Tier 1'!R15+'Programmable Tstats - Tier 2'!R15+'Comm 95+% Furnace - NEW'!R15+'Comm 95+% Furnace - Replace'!R15+'Comm Custom'!R15,0)","v":17900},{"$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":56},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U15+'Res .95+% Res Furnace - Replace'!U15+'Programmable Tstats - Tier 1'!U15+'Programmable Tstats - Tier 2'!U15+'Comm 95+% Furnace - NEW'!U15+'Comm 95+% Furnace - Replace'!U15+'Comm Custom'!U15,0)","v":10039},{"$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":27939},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X15+'Res .95+% Res Furnace - Replace'!X15+'Programmable Tstats - Tier 1'!X15+'Programmable Tstats - Tier 2'!X15+'Comm 95+% Furnace - NEW'!X15+'Comm 95+% Furnace - Replace'!X15+'Comm Custom'!X15,0)","v":11399},{"$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":11399},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB15+'Res .95+% Res Furnace - Replace'!AB15+'Programmable Tstats - Tier 1'!AB15+'Programmable Tstats - Tier 2'!AB15+'Comm 95+% Furnace - NEW'!AB15+'Comm 95+% Furnace - Replace'!AB15+'Comm Custom'!AB15,0)","v":16540},null,null,{"$f":"AE14+1","v":2025},17900,10039,{"$f":"+AG15+AF15","v":27939},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,{"$f":"+AH15-AL15","v":27939},null,null,{"$f":"AQ14+1","v":2025},17900,10039,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU15+'Res .95+% Res Furnace - Replace'!AU15+'Programmable Tstats - Tier 1'!AU15+'Programmable Tstats - Tier 2'!AU15+'Comm 95+% Furnace - NEW'!AU15+'Comm 95+% Furnace - Replace'!AU15+'Comm Custom'!AU15,0)","v":3463},null,{"$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":11834},null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":43236},null,{"$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},43236,null,null,{"$f":"BH14+1","v":2025},{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ15+'Res .95+% Res Furnace - Replace'!BJ15+'Programmable Tstats - Tier 1'!BJ15+'Programmable Tstats - Tier 2'!BJ15+'Comm 95+% Furnace - NEW'!BJ15+'Comm 95+% Furnace - Replace'!BJ15+'Comm Custom'!BJ15,0)","v":5622},null,{"$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":46273},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN15+'Res .95+% Res Furnace - Replace'!BN15+'Programmable Tstats - Tier 1'!BN15+'Programmable Tstats - Tier 2'!BN15+'Comm 95+% Furnace - NEW'!BN15+'Comm 95+% Furnace - Replace'!BN15+'Comm Custom'!BN15,0)","v":20024},null,66297,null,{"$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,{"$f":"BP15-BR15","v":66297},null,null,{"$f":"BW14+1","v":2025},{"$f":"$R15","v":17900},{"$f":"U15","v":10039},{"$f":"AU15","v":3463},{"$f":"SUM(BX15:BZ15)","v":31402},null,{"$f":"BB15","v":0},{"$f":"BC15","v":0},{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":31402}]
[null,null,null,null,null,null,null,null,null,2,null,2026,{"$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":5622},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O16+'Res .95+% Res Furnace - Replace'!O16+'Programmable Tstats - Tier 1'!O16+'Programmable Tstats - Tier 2'!O16+'Comm 95+% Furnace - NEW'!O16+'Comm 95+% Furnace - Replace'!O16+'Comm Custom'!O16,0)","v":18434},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R16+'Res .95+% Res Furnace - Replace'!R16+'Programmable Tstats - Tier 1'!R16+'Programmable Tstats - Tier 2'!R16+'Comm 95+% Furnace - NEW'!R16+'Comm 95+% Furnace - Replace'!R16+'Comm Custom'!R16,0)","v":18434},{"$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":56},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U16+'Res .95+% Res Furnace - Replace'!U16+'Programmable Tstats - Tier 1'!U16+'Programmable Tstats - Tier 2'!U16+'Comm 95+% Furnace - NEW'!U16+'Comm 95+% Furnace - Replace'!U16+'Comm Custom'!U16,0)","v":10152},{"$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":28586},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X16+'Res .95+% Res Furnace - Replace'!X16+'Programmable Tstats - Tier 1'!X16+'Programmable Tstats - Tier 2'!X16+'Comm 95+% Furnace - NEW'!X16+'Comm 95+% Furnace - Replace'!X16+'Comm Custom'!X16,0)","v":11741},{"$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":11741},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB16+'Res .95+% Res Furnace - Replace'!AB16+'Programmable Tstats - Tier 1'!AB16+'Programmable Tstats - Tier 2'!AB16+'Comm 95+% Furnace - NEW'!AB16+'Comm 95+% Furnace - Replace'!AB16+'Comm Custom'!AB16,0)","v":16845},null,null,2026,18434,10152,{"$f":"+AG16+AF16","v":28586},null,0,0,0,null,28586,null,null,2026,18434,10152,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU16+'Res .95+% Res Furnace - Replace'!AU16+'Programmable Tstats - Tier 1'!AU16+'Programmable Tstats - Tier 2'!AU16+'Comm 95+% Furnace - NEW'!AU16+'Comm 95+% Furnace - Replace'!AU16+'Comm Custom'!AU16,0)","v":3613},null,{"$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":12036},null,null,44235,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},0,44235,null,null,2026,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI16+'Res .95+% Res Furnace - Replace'!BI16+'Programmable Tstats - Tier 1'!BI16+'Programmable Tstats - Tier 2'!BI16+'Comm 95+% Furnace - NEW'!BI16+'Comm 95+% Furnace - Replace'!BI16+'Comm Custom'!BI16,0)","v":0},{"$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":5622},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL16+'Res .95+% Res Furnace - Replace'!BL16+'Programmable Tstats - Tier 1'!BL16+'Programmable Tstats - Tier 2'!BL16+'Comm 95+% Furnace - NEW'!BL16+'Comm 95+% Furnace - Replace'!BL16+'Comm Custom'!BL16,0)","v":47661},null,{"$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":20627},null,68288,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR16+'Res .95+% Res Furnace - Replace'!BR16+'Programmable Tstats - Tier 1'!BR16+'Programmable Tstats - Tier 2'!BR16+'Comm 95+% Furnace - NEW'!BR16+'Comm 95+% Furnace - Replace'!BR16+'Comm Custom'!BR16,0)","v":0},null,68288,null,null,2026,18434,{"$f":"U16","v":10152},3613,32199,null,{"$f":"BB16","v":0},0,{"$f":"SUM(CC16:CD16)","v":0},null,32199]
["3) Commodity Cost ($/Dk) =",null,null,null,"18) Participant Non-Energy Costs (Annual $/Part.) =",null,null,null,null,3,null,2027,{"$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":5622},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O17+'Res .95+% Res Furnace - Replace'!O17+'Programmable Tstats - Tier 1'!O17+'Programmable Tstats - Tier 2'!O17+'Comm 95+% Furnace - NEW'!O17+'Comm 95+% Furnace - Replace'!O17+'Comm Custom'!O17,0)","v":18991},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R17+'Res .95+% Res Furnace - Replace'!R17+'Programmable Tstats - Tier 1'!R17+'Programmable Tstats - Tier 2'!R17+'Comm 95+% Furnace - NEW'!R17+'Comm 95+% Furnace - Replace'!R17+'Comm Custom'!R17,0)","v":18991},{"$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":56},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U17+'Res .95+% Res Furnace - Replace'!U17+'Programmable Tstats - Tier 1'!U17+'Programmable Tstats - Tier 2'!U17+'Comm 95+% Furnace - NEW'!U17+'Comm 95+% Furnace - Replace'!U17+'Comm Custom'!U17,0)","v":10265},{"$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":29256},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X17+'Res .95+% Res Furnace - Replace'!X17+'Programmable Tstats - Tier 1'!X17+'Programmable Tstats - Tier 2'!X17+'Comm 95+% Furnace - NEW'!X17+'Comm 95+% Furnace - Replace'!X17+'Comm Custom'!X17,0)","v":12095},{"$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":12095},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB17+'Res .95+% Res Furnace - Replace'!AB17+'Programmable Tstats - Tier 1'!AB17+'Programmable Tstats - Tier 2'!AB17+'Comm 95+% Furnace - NEW'!AB17+'Comm 95+% Furnace - Replace'!AB17+'Comm Custom'!AB17,0)","v":17161},null,null,2027,18991,10265,29256,null,0,0,0,null,29256,null,null,2027,18991,10265,null,{"$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":3613},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW17+'Res .95+% Res Furnace - Replace'!AW17+'Programmable Tstats - Tier 1'!AW17+'Programmable Tstats - Tier 2'!AW17+'Comm 95+% Furnace - NEW'!AW17+'Comm 95+% Furnace - Replace'!AW17+'Comm Custom'!AW17,0)","v":12240},null,null,45109,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC17+'Res .95+% Res Furnace - Replace'!BC17+'Programmable Tstats - Tier 1'!BC17+'Programmable Tstats - Tier 2'!BC17+'Comm 95+% Furnace - NEW'!BC17+'Comm 95+% Furnace - Replace'!BC17+'Comm Custom'!BC17,0)","v":0},0,45109,null,null,2027,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ17+'Res .95+% Res Furnace - Replace'!BJ17+'Programmable Tstats - Tier 1'!BJ17+'Programmable Tstats - Tier 2'!BJ17+'Comm 95+% Furnace - NEW'!BJ17+'Comm 95+% Furnace - Replace'!BJ17+'Comm Custom'!BJ17,0)","v":5622},null,{"$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":49092},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN17+'Res .95+% Res Furnace - Replace'!BN17+'Programmable Tstats - Tier 1'!BN17+'Programmable Tstats - Tier 2'!BN17+'Comm 95+% Furnace - NEW'!BN17+'Comm 95+% Furnace - Replace'!BN17+'Comm Custom'!BN17,0)","v":21380},null,70472,null,{"$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,70472,null,null,2027,18991,10265,3613,32869,null,0,0,{"$f":"SUM(CC17:CD17)","v":0},null,32869]
["     Escalation Rate =",null,null,null,"          Escalation Rate =",null,null,null,null,4,null,2028,{"$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":5622},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O18+'Res .95+% Res Furnace - Replace'!O18+'Programmable Tstats - Tier 1'!O18+'Programmable Tstats - Tier 2'!O18+'Comm 95+% Furnace - NEW'!O18+'Comm 95+% Furnace - Replace'!O18+'Comm Custom'!O18,0)","v":19558},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R18+'Res .95+% Res Furnace - Replace'!R18+'Programmable Tstats - Tier 1'!R18+'Programmable Tstats - Tier 2'!R18+'Comm 95+% Furnace - NEW'!R18+'Comm 95+% Furnace - Replace'!R18+'Comm Custom'!R18,0)","v":19558},{"$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":56},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U18+'Res .95+% Res Furnace - Replace'!U18+'Programmable Tstats - Tier 1'!U18+'Programmable Tstats - Tier 2'!U18+'Comm 95+% Furnace - NEW'!U18+'Comm 95+% Furnace - Replace'!U18+'Comm Custom'!U18,0)","v":10378},{"$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":29936},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X18+'Res .95+% Res Furnace - Replace'!X18+'Programmable Tstats - Tier 1'!X18+'Programmable Tstats - Tier 2'!X18+'Comm 95+% Furnace - NEW'!X18+'Comm 95+% Furnace - Replace'!X18+'Comm Custom'!X18,0)","v":12456},{"$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":12456},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB18+'Res .95+% Res Furnace - Replace'!AB18+'Programmable Tstats - Tier 1'!AB18+'Programmable Tstats - Tier 2'!AB18+'Comm 95+% Furnace - NEW'!AB18+'Comm 95+% Furnace - Replace'!AB18+'Comm Custom'!AB18,0)","v":17480},null,null,2028,19558,10378,29936,null,0,0,0,null,29936,null,null,2028,19558,10378,null,{"$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":3764},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW18+'Res .95+% Res Furnace - Replace'!AW18+'Programmable Tstats - Tier 1'!AW18+'Programmable Tstats - Tier 2'!AW18+'Comm 95+% Furnace - NEW'!AW18+'Comm 95+% Furnace - Replace'!AW18+'Comm Custom'!AW18,0)","v":12447},null,null,46147,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC18+'Res .95+% Res Furnace - Replace'!BC18+'Programmable Tstats - Tier 1'!BC18+'Programmable Tstats - Tier 2'!BC18+'Comm 95+% Furnace - NEW'!BC18+'Comm 95+% Furnace - Replace'!BC18+'Comm Custom'!BC18,0)","v":0},0,46147,null,null,2028,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ18+'Res .95+% Res Furnace - Replace'!BJ18+'Programmable Tstats - Tier 1'!BJ18+'Programmable Tstats - Tier 2'!BJ18+'Comm 95+% Furnace - NEW'!BJ18+'Comm 95+% Furnace - Replace'!BJ18+'Comm Custom'!BJ18,0)","v":5622},null,{"$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":50565},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN18+'Res .95+% Res Furnace - Replace'!BN18+'Programmable Tstats - Tier 1'!BN18+'Programmable Tstats - Tier 2'!BN18+'Comm 95+% Furnace - NEW'!BN18+'Comm 95+% Furnace - Replace'!BN18+'Comm Custom'!BN18,0)","v":21982},null,72547,null,{"$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,72547,null,null,2028,19558,10378,3764,{"$f":"SUM(BX18:BZ18)","v":33700},null,0,0,0,null,33700]
[null,null,null,null,null,null,null,null,null,5,null,2029,{"$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":5622},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O19+'Res .95+% Res Furnace - Replace'!O19+'Programmable Tstats - Tier 1'!O19+'Programmable Tstats - Tier 2'!O19+'Comm 95+% Furnace - NEW'!O19+'Comm 95+% Furnace - Replace'!O19+'Comm Custom'!O19,0)","v":20145},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R19+'Res .95+% Res Furnace - Replace'!R19+'Programmable Tstats - Tier 1'!R19+'Programmable Tstats - Tier 2'!R19+'Comm 95+% Furnace - NEW'!R19+'Comm 95+% Furnace - Replace'!R19+'Comm Custom'!R19,0)","v":20145},{"$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":56},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U19+'Res .95+% Res Furnace - Replace'!U19+'Programmable Tstats - Tier 1'!U19+'Programmable Tstats - Tier 2'!U19+'Comm 95+% Furnace - NEW'!U19+'Comm 95+% Furnace - Replace'!U19+'Comm Custom'!U19,0)","v":10490},{"$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":30635},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X19+'Res .95+% Res Furnace - Replace'!X19+'Programmable Tstats - Tier 1'!X19+'Programmable Tstats - Tier 2'!X19+'Comm 95+% Furnace - NEW'!X19+'Comm 95+% Furnace - Replace'!X19+'Comm Custom'!X19,0)","v":12828},{"$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":12828},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB19+'Res .95+% Res Furnace - Replace'!AB19+'Programmable Tstats - Tier 1'!AB19+'Programmable Tstats - Tier 2'!AB19+'Comm 95+% Furnace - NEW'!AB19+'Comm 95+% Furnace - Replace'!AB19+'Comm Custom'!AB19,0)","v":17807},null,null,2029,20145,10490,30635,null,0,0,0,null,30635,null,null,2029,20145,10490,null,{"$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":3915},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW19+'Res .95+% Res Furnace - Replace'!AW19+'Programmable Tstats - Tier 1'!AW19+'Programmable Tstats - Tier 2'!AW19+'Comm 95+% Furnace - NEW'!AW19+'Comm 95+% Furnace - Replace'!AW19+'Comm Custom'!AW19,0)","v":12655},null,null,47205,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC19+'Res .95+% Res Furnace - Replace'!BC19+'Programmable Tstats - Tier 1'!BC19+'Programmable Tstats - Tier 2'!BC19+'Comm 95+% Furnace - NEW'!BC19+'Comm 95+% Furnace - Replace'!BC19+'Comm Custom'!BC19,0)","v":0},0,47205,null,null,2029,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ19+'Res .95+% Res Furnace - Replace'!BJ19+'Programmable Tstats - Tier 1'!BJ19+'Programmable Tstats - Tier 2'!BJ19+'Comm 95+% Furnace - NEW'!BJ19+'Comm 95+% Furnace - Replace'!BJ19+'Comm Custom'!BJ19,0)","v":5622},null,{"$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":52079},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN19+'Res .95+% Res Furnace - Replace'!BN19+'Programmable Tstats - Tier 1'!BN19+'Programmable Tstats - Tier 2'!BN19+'Comm 95+% Furnace - NEW'!BN19+'Comm 95+% Furnace - Replace'!BN19+'Comm Custom'!BN19,0)","v":22584},null,74663,null,{"$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,74663,null,null,2029,20145,10490,3915,34550,null,0,0,0,null,34550]
["4) Demand Cost ($/Unit/Yr) =",null,null,null,"19) Participant Non-Energy Savings (Annual $/Part) =",null,null,null,null,6,null,2030,{"$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":5622},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O20+'Res .95+% Res Furnace - Replace'!O20+'Programmable Tstats - Tier 1'!O20+'Programmable Tstats - Tier 2'!O20+'Comm 95+% Furnace - NEW'!O20+'Comm 95+% Furnace - Replace'!O20+'Comm Custom'!O20,0)","v":20750},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R20+'Res .95+% Res Furnace - Replace'!R20+'Programmable Tstats - Tier 1'!R20+'Programmable Tstats - Tier 2'!R20+'Comm 95+% Furnace - NEW'!R20+'Comm 95+% Furnace - Replace'!R20+'Comm Custom'!R20,0)","v":20750},{"$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":56},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U20+'Res .95+% Res Furnace - Replace'!U20+'Programmable Tstats - Tier 1'!U20+'Programmable Tstats - Tier 2'!U20+'Comm 95+% Furnace - NEW'!U20+'Comm 95+% Furnace - Replace'!U20+'Comm Custom'!U20,0)","v":10603},{"$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":31353},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X20+'Res .95+% Res Furnace - Replace'!X20+'Programmable Tstats - Tier 1'!X20+'Programmable Tstats - Tier 2'!X20+'Comm 95+% Furnace - NEW'!X20+'Comm 95+% Furnace - Replace'!X20+'Comm Custom'!X20,0)","v":13213},{"$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":13213},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB20+'Res .95+% Res Furnace - Replace'!AB20+'Programmable Tstats - Tier 1'!AB20+'Programmable Tstats - Tier 2'!AB20+'Comm 95+% Furnace - NEW'!AB20+'Comm 95+% Furnace - Replace'!AB20+'Comm Custom'!AB20,0)","v":18140},null,null,2030,20750,10603,31353,null,0,0,0,null,31353,null,null,2030,20750,10603,null,{"$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":4065},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW20+'Res .95+% Res Furnace - Replace'!AW20+'Programmable Tstats - Tier 1'!AW20+'Programmable Tstats - Tier 2'!AW20+'Comm 95+% Furnace - NEW'!AW20+'Comm 95+% Furnace - Replace'!AW20+'Comm Custom'!AW20,0)","v":12869},null,null,48287,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC20+'Res .95+% Res Furnace - Replace'!BC20+'Programmable Tstats - Tier 1'!BC20+'Programmable Tstats - Tier 2'!BC20+'Comm 95+% Furnace - NEW'!BC20+'Comm 95+% Furnace - Replace'!BC20+'Comm Custom'!BC20,0)","v":0},0,48287,null,null,2030,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ20+'Res .95+% Res Furnace - Replace'!BJ20+'Programmable Tstats - Tier 1'!BJ20+'Programmable Tstats - Tier 2'!BJ20+'Comm 95+% Furnace - NEW'!BJ20+'Comm 95+% Furnace - Replace'!BJ20+'Comm Custom'!BJ20,0)","v":5622},null,{"$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":53640},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN20+'Res .95+% Res Furnace - Replace'!BN20+'Programmable Tstats - Tier 1'!BN20+'Programmable Tstats - Tier 2'!BN20+'Comm 95+% Furnace - NEW'!BN20+'Comm 95+% Furnace - Replace'!BN20+'Comm Custom'!BN20,0)","v":23337},null,76977,null,{"$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,76977,null,null,2030,20750,10603,4065,35418,null,0,0,0,null,35418]
["     Escalation Rate =",null,null,null,"          Escalation Rate =",null,null,null,null,7,null,2031,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M21+'Res .95+% Res Furnace - Replace'!M21+'Programmable Tstats - Tier 1'!M21+'Programmable Tstats - Tier 2'!M21+'Comm 95+% Furnace - NEW'!M21+'Comm 95+% Furnace - Replace'!M21+'Comm Custom'!M21,0)","v":5622},null,{"$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":21374},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":21374},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S21+'Res .95+% Res Furnace - Replace'!S21+'Programmable Tstats - Tier 1'!S21+'Programmable Tstats - Tier 2'!S21+'Comm 95+% Furnace - NEW'!S21+'Comm 95+% Furnace - Replace'!S21+'Comm Custom'!S21,0)","v":56},null,{"$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":10661},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V21+'Res .95+% Res Furnace - Replace'!V21+'Programmable Tstats - Tier 1'!V21+'Programmable Tstats - Tier 2'!V21+'Comm 95+% Furnace - NEW'!V21+'Comm 95+% Furnace - Replace'!V21+'Comm Custom'!V21,0)","v":32035},null,{"$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":13612},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y21+'Res .95+% Res Furnace - Replace'!Y21+'Programmable Tstats - Tier 1'!Y21+'Programmable Tstats - Tier 2'!Y21+'Comm 95+% Furnace - NEW'!Y21+'Comm 95+% Furnace - Replace'!Y21+'Comm Custom'!Y21,0)","v":0},{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA21+'Res .95+% Res Furnace - Replace'!AA21+'Programmable Tstats - Tier 1'!AA21+'Programmable Tstats - Tier 2'!AA21+'Comm 95+% Furnace - NEW'!AA21+'Comm 95+% Furnace - Replace'!AA21+'Comm Custom'!AA21,0)","v":13612},{"$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":18423},null,null,2031,21374,10661,32035,null,0,0,0,null,32035,null,null,2031,21374,10661,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU21+'Res .95+% Res Furnace - Replace'!AU21+'Programmable Tstats - Tier 1'!AU21+'Programmable Tstats - Tier 2'!AU21+'Comm 95+% Furnace - NEW'!AU21+'Comm 95+% Furnace - Replace'!AU21+'Comm Custom'!AU21,0)","v":4065},null,{"$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":13089},null,null,49189,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},0,49189,null,null,2031,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI21+'Res .95+% Res Furnace - Replace'!BI21+'Programmable Tstats - Tier 1'!BI21+'Programmable Tstats - Tier 2'!BI21+'Comm 95+% Furnace - NEW'!BI21+'Comm 95+% Furnace - Replace'!BI21+'Comm Custom'!BI21,0)","v":0},{"$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":5622},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL21+'Res .95+% Res Furnace - Replace'!BL21+'Programmable Tstats - Tier 1'!BL21+'Programmable Tstats - Tier 2'!BL21+'Comm 95+% Furnace - NEW'!BL21+'Comm 95+% Furnace - Replace'!BL21+'Comm Custom'!BL21,0)","v":55250},null,{"$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":23939},null,79189,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR21+'Res .95+% Res Furnace - Replace'!BR21+'Programmable Tstats - Tier 1'!BR21+'Programmable Tstats - Tier 2'!BR21+'Comm 95+% Furnace - NEW'!BR21+'Comm 95+% Furnace - Replace'!BR21+'Comm Custom'!BR21,0)","v":0},null,79189,null,null,2031,21374,10661,4065,36100,null,0,0,0,null,36100]
[null,null,null,null,null,null,null,null,null,8,null,2032,{"$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":5622},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O22+'Res .95+% Res Furnace - Replace'!O22+'Programmable Tstats - Tier 1'!O22+'Programmable Tstats - Tier 2'!O22+'Comm 95+% Furnace - NEW'!O22+'Comm 95+% Furnace - Replace'!O22+'Comm Custom'!O22,0)","v":22015},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R22+'Res .95+% Res Furnace - Replace'!R22+'Programmable Tstats - Tier 1'!R22+'Programmable Tstats - Tier 2'!R22+'Comm 95+% Furnace - NEW'!R22+'Comm 95+% Furnace - Replace'!R22+'Comm Custom'!R22,0)","v":22015},{"$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":56},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U22+'Res .95+% Res Furnace - Replace'!U22+'Programmable Tstats - Tier 1'!U22+'Programmable Tstats - Tier 2'!U22+'Comm 95+% Furnace - NEW'!U22+'Comm 95+% Furnace - Replace'!U22+'Comm Custom'!U22,0)","v":10773},{"$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":32788},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X22+'Res .95+% Res Furnace - Replace'!X22+'Programmable Tstats - Tier 1'!X22+'Programmable Tstats - Tier 2'!X22+'Comm 95+% Furnace - NEW'!X22+'Comm 95+% Furnace - Replace'!X22+'Comm Custom'!X22,0)","v":14018},{"$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":14018},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB22+'Res .95+% Res Furnace - Replace'!AB22+'Programmable Tstats - Tier 1'!AB22+'Programmable Tstats - Tier 2'!AB22+'Comm 95+% Furnace - NEW'!AB22+'Comm 95+% Furnace - Replace'!AB22+'Comm Custom'!AB22,0)","v":18770},null,null,2032,22015,10773,32788,null,0,0,0,null,32788,null,null,2032,22015,10773,null,{"$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":4216},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW22+'Res .95+% Res Furnace - Replace'!AW22+'Programmable Tstats - Tier 1'!AW22+'Programmable Tstats - Tier 2'!AW22+'Comm 95+% Furnace - NEW'!AW22+'Comm 95+% Furnace - Replace'!AW22+'Comm Custom'!AW22,0)","v":13308},null,null,50312,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC22+'Res .95+% Res Furnace - Replace'!BC22+'Programmable Tstats - Tier 1'!BC22+'Programmable Tstats - Tier 2'!BC22+'Comm 95+% Furnace - NEW'!BC22+'Comm 95+% Furnace - Replace'!BC22+'Comm Custom'!BC22,0)","v":0},0,50312,null,null,2032,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ22+'Res .95+% Res Furnace - Replace'!BJ22+'Programmable Tstats - Tier 1'!BJ22+'Programmable Tstats - Tier 2'!BJ22+'Comm 95+% Furnace - NEW'!BJ22+'Comm 95+% Furnace - Replace'!BJ22+'Comm Custom'!BJ22,0)","v":5622},null,{"$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":56907},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN22+'Res .95+% Res Furnace - Replace'!BN22+'Programmable Tstats - Tier 1'!BN22+'Programmable Tstats - Tier 2'!BN22+'Comm 95+% Furnace - NEW'!BN22+'Comm 95+% Furnace - Replace'!BN22+'Comm Custom'!BN22,0)","v":24692},null,81599,null,{"$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,81599,null,null,2032,22015,10773,4216,37004,null,0,0,0,null,37004]
["5) Peak Reduction Factor = ",null,null,null,"20) Project Life (Years) =",null,null,null,null,9,null,2033,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M23+'Res .95+% Res Furnace - Replace'!M23+'Programmable Tstats - Tier 1'!M23+'Programmable Tstats - Tier 2'!M23+'Comm 95+% Furnace - NEW'!M23+'Comm 95+% Furnace - Replace'!M23+'Comm Custom'!M23,0)","v":5622},null,{"$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":22675},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":22675},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S23+'Res .95+% Res Furnace - Replace'!S23+'Programmable Tstats - Tier 1'!S23+'Programmable Tstats - Tier 2'!S23+'Comm 95+% Furnace - NEW'!S23+'Comm 95+% Furnace - Replace'!S23+'Comm Custom'!S23,0)","v":56},null,{"$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":10886},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V23+'Res .95+% Res Furnace - Replace'!V23+'Programmable Tstats - Tier 1'!V23+'Programmable Tstats - Tier 2'!V23+'Comm 95+% Furnace - NEW'!V23+'Comm 95+% Furnace - Replace'!V23+'Comm Custom'!V23,0)","v":33561},null,{"$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":14442},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y23+'Res .95+% Res Furnace - Replace'!Y23+'Programmable Tstats - Tier 1'!Y23+'Programmable Tstats - Tier 2'!Y23+'Comm 95+% Furnace - NEW'!Y23+'Comm 95+% Furnace - Replace'!Y23+'Comm Custom'!Y23,0)","v":0},{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA23+'Res .95+% Res Furnace - Replace'!AA23+'Programmable Tstats - Tier 1'!AA23+'Programmable Tstats - Tier 2'!AA23+'Comm 95+% Furnace - NEW'!AA23+'Comm 95+% Furnace - Replace'!AA23+'Comm Custom'!AA23,0)","v":14442},{"$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":19119},null,null,2033,22675,10886,33561,null,0,0,0,null,33561,null,null,2033,22675,10886,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU23+'Res .95+% Res Furnace - Replace'!AU23+'Programmable Tstats - Tier 1'!AU23+'Programmable Tstats - Tier 2'!AU23+'Comm 95+% Furnace - NEW'!AU23+'Comm 95+% Furnace - Replace'!AU23+'Comm Custom'!AU23,0)","v":4366},null,{"$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":13531},null,null,51458,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},0,51458,null,null,2033,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI23+'Res .95+% Res Furnace - Replace'!BI23+'Programmable Tstats - Tier 1'!BI23+'Programmable Tstats - Tier 2'!BI23+'Comm 95+% Furnace - NEW'!BI23+'Comm 95+% Furnace - Replace'!BI23+'Comm Custom'!BI23,0)","v":0},{"$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":5622},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL23+'Res .95+% Res Furnace - Replace'!BL23+'Programmable Tstats - Tier 1'!BL23+'Programmable Tstats - Tier 2'!BL23+'Comm 95+% Furnace - NEW'!BL23+'Comm 95+% Furnace - Replace'!BL23+'Comm Custom'!BL23,0)","v":58618},null,{"$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":25445},null,84063,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR23+'Res .95+% Res Furnace - Replace'!BR23+'Programmable Tstats - Tier 1'!BR23+'Programmable Tstats - Tier 2'!BR23+'Comm 95+% Furnace - NEW'!BR23+'Comm 95+% Furnace - Replace'!BR23+'Comm Custom'!BR23,0)","v":0},null,84063,null,null,2033,22675,10886,4366,37927,null,0,0,0,null,37927]
[null,null,null,null,null,null,null,null,null,10,null,2034,{"$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":4481},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O24+'Res .95+% Res Furnace - Replace'!O24+'Programmable Tstats - Tier 1'!O24+'Programmable Tstats - Tier 2'!O24+'Comm 95+% Furnace - NEW'!O24+'Comm 95+% Furnace - Replace'!O24+'Comm Custom'!O24,0)","v":18614},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R24+'Res .95+% Res Furnace - Replace'!R24+'Programmable Tstats - Tier 1'!R24+'Programmable Tstats - Tier 2'!R24+'Comm 95+% Furnace - NEW'!R24+'Comm 95+% Furnace - Replace'!R24+'Comm Custom'!R24,0)","v":18614},{"$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":45},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U24+'Res .95+% Res Furnace - Replace'!U24+'Programmable Tstats - Tier 1'!U24+'Programmable Tstats - Tier 2'!U24+'Comm 95+% Furnace - NEW'!U24+'Comm 95+% Furnace - Replace'!U24+'Comm Custom'!U24,0)","v":8756},{"$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":27370},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X24+'Res .95+% Res Furnace - Replace'!X24+'Programmable Tstats - Tier 1'!X24+'Programmable Tstats - Tier 2'!X24+'Comm 95+% Furnace - NEW'!X24+'Comm 95+% Furnace - Replace'!X24+'Comm Custom'!X24,0)","v":11807},{"$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":11807},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB24+'Res .95+% Res Furnace - Replace'!AB24+'Programmable Tstats - Tier 1'!AB24+'Programmable Tstats - Tier 2'!AB24+'Comm 95+% Furnace - NEW'!AB24+'Comm 95+% Furnace - Replace'!AB24+'Comm Custom'!AB24,0)","v":15563},null,null,2034,18614,8756,27370,null,0,0,0,null,27370,null,null,2034,18614,8756,null,{"$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":4320},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW24+'Res .95+% Res Furnace - Replace'!AW24+'Programmable Tstats - Tier 1'!AW24+'Programmable Tstats - Tier 2'!AW24+'Comm 95+% Furnace - NEW'!AW24+'Comm 95+% Furnace - Replace'!AW24+'Comm Custom'!AW24,0)","v":10969},null,null,42659,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC24+'Res .95+% Res Furnace - Replace'!BC24+'Programmable Tstats - Tier 1'!BC24+'Programmable Tstats - Tier 2'!BC24+'Comm 95+% Furnace - NEW'!BC24+'Comm 95+% Furnace - Replace'!BC24+'Comm Custom'!BC24,0)","v":0},0,42659,null,null,2034,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ24+'Res .95+% Res Furnace - Replace'!BJ24+'Programmable Tstats - Tier 1'!BJ24+'Programmable Tstats - Tier 2'!BJ24+'Comm 95+% Furnace - NEW'!BJ24+'Comm 95+% Furnace - Replace'!BJ24+'Comm Custom'!BJ24,0)","v":4481},null,{"$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":48060},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN24+'Res .95+% Res Furnace - Replace'!BN24+'Programmable Tstats - Tier 1'!BN24+'Programmable Tstats - Tier 2'!BN24+'Comm 95+% Furnace - NEW'!BN24+'Comm 95+% Furnace - Replace'!BN24+'Comm Custom'!BN24,0)","v":25056},null,73116,null,{"$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,73116,null,null,2034,18614,8756,4320,31690,null,0,0,0,null,31690]
["6) Variable O&M ($/Dk) =",null,null,null,"21) Avg. Dk/Part. Saved =",null,null,null,null,11,null,2035,{"$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":4481},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O25+'Res .95+% Res Furnace - Replace'!O25+'Programmable Tstats - Tier 1'!O25+'Programmable Tstats - Tier 2'!O25+'Comm 95+% Furnace - NEW'!O25+'Comm 95+% Furnace - Replace'!O25+'Comm Custom'!O25,0)","v":19174},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R25+'Res .95+% Res Furnace - Replace'!R25+'Programmable Tstats - Tier 1'!R25+'Programmable Tstats - Tier 2'!R25+'Comm 95+% Furnace - NEW'!R25+'Comm 95+% Furnace - Replace'!R25+'Comm Custom'!R25,0)","v":19174},{"$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":45},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U25+'Res .95+% Res Furnace - Replace'!U25+'Programmable Tstats - Tier 1'!U25+'Programmable Tstats - Tier 2'!U25+'Comm 95+% Furnace - NEW'!U25+'Comm 95+% Furnace - Replace'!U25+'Comm Custom'!U25,0)","v":8846},{"$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":28020},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X25+'Res .95+% Res Furnace - Replace'!X25+'Programmable Tstats - Tier 1'!X25+'Programmable Tstats - Tier 2'!X25+'Comm 95+% Furnace - NEW'!X25+'Comm 95+% Furnace - Replace'!X25+'Comm Custom'!X25,0)","v":12162},{"$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":12162},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB25+'Res .95+% Res Furnace - Replace'!AB25+'Programmable Tstats - Tier 1'!AB25+'Programmable Tstats - Tier 2'!AB25+'Comm 95+% Furnace - NEW'!AB25+'Comm 95+% Furnace - Replace'!AB25+'Comm Custom'!AB25,0)","v":15858},null,null,2035,19174,8846,28020,null,0,0,0,null,28020,null,null,2035,19174,8846,null,{"$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":4464},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW25+'Res .95+% Res Furnace - Replace'!AW25+'Programmable Tstats - Tier 1'!AW25+'Programmable Tstats - Tier 2'!AW25+'Comm 95+% Furnace - NEW'!AW25+'Comm 95+% Furnace - Replace'!AW25+'Comm Custom'!AW25,0)","v":11154},null,null,43638,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC25+'Res .95+% Res Furnace - Replace'!BC25+'Programmable Tstats - Tier 1'!BC25+'Programmable Tstats - Tier 2'!BC25+'Comm 95+% Furnace - NEW'!BC25+'Comm 95+% Furnace - Replace'!BC25+'Comm Custom'!BC25,0)","v":0},0,43638,null,null,2035,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ25+'Res .95+% Res Furnace - Replace'!BJ25+'Programmable Tstats - Tier 1'!BJ25+'Programmable Tstats - Tier 2'!BJ25+'Comm 95+% Furnace - NEW'!BJ25+'Comm 95+% Furnace - Replace'!BJ25+'Comm Custom'!BJ25,0)","v":4481},null,{"$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":49504},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN25+'Res .95+% Res Furnace - Replace'!BN25+'Programmable Tstats - Tier 1'!BN25+'Programmable Tstats - Tier 2'!BN25+'Comm 95+% Furnace - NEW'!BN25+'Comm 95+% Furnace - Replace'!BN25+'Comm Custom'!BN25,0)","v":25776},null,75280,null,{"$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,75280,null,null,2035,19174,8846,4464,32484,null,0,0,0,null,32484]
["     Escalation Rate =",null,null,null,null,null,null,null,null,12,null,2036,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M26+'Res .95+% Res Furnace - Replace'!M26+'Programmable Tstats - Tier 1'!M26+'Programmable Tstats - Tier 2'!M26+'Comm 95+% Furnace - NEW'!M26+'Comm 95+% Furnace - Replace'!M26+'Comm Custom'!M26,0)","v":4481},null,{"$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":19747},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":19747},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S26+'Res .95+% Res Furnace - Replace'!S26+'Programmable Tstats - Tier 1'!S26+'Programmable Tstats - Tier 2'!S26+'Comm 95+% Furnace - NEW'!S26+'Comm 95+% Furnace - Replace'!S26+'Comm Custom'!S26,0)","v":45},null,{"$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":8936},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V26+'Res .95+% Res Furnace - Replace'!V26+'Programmable Tstats - Tier 1'!V26+'Programmable Tstats - Tier 2'!V26+'Comm 95+% Furnace - NEW'!V26+'Comm 95+% Furnace - Replace'!V26+'Comm Custom'!V26,0)","v":28683},null,{"$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":12525},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y26+'Res .95+% Res Furnace - Replace'!Y26+'Programmable Tstats - Tier 1'!Y26+'Programmable Tstats - Tier 2'!Y26+'Comm 95+% Furnace - NEW'!Y26+'Comm 95+% Furnace - Replace'!Y26+'Comm Custom'!Y26,0)","v":0},{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA26+'Res .95+% Res Furnace - Replace'!AA26+'Programmable Tstats - Tier 1'!AA26+'Programmable Tstats - Tier 2'!AA26+'Comm 95+% Furnace - NEW'!AA26+'Comm 95+% Furnace - Replace'!AA26+'Comm Custom'!AA26,0)","v":12525},{"$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":16158},null,null,2036,19747,8936,28683,null,0,0,0,null,28683,null,null,2036,19747,8936,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU26+'Res .95+% Res Furnace - Replace'!AU26+'Programmable Tstats - Tier 1'!AU26+'Programmable Tstats - Tier 2'!AU26+'Comm 95+% Furnace - NEW'!AU26+'Comm 95+% Furnace - Replace'!AU26+'Comm Custom'!AU26,0)","v":4608},null,{"$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":11342},null,null,44633,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},0,44633,null,null,2036,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI26+'Res .95+% Res Furnace - Replace'!BI26+'Programmable Tstats - Tier 1'!BI26+'Programmable Tstats - Tier 2'!BI26+'Comm 95+% Furnace - NEW'!BI26+'Comm 95+% Furnace - Replace'!BI26+'Comm Custom'!BI26,0)","v":0},{"$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":4481},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL26+'Res .95+% Res Furnace - Replace'!BL26+'Programmable Tstats - Tier 1'!BL26+'Programmable Tstats - Tier 2'!BL26+'Comm 95+% Furnace - NEW'!BL26+'Comm 95+% Furnace - Replace'!BL26+'Comm Custom'!BL26,0)","v":50986},null,{"$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":26640},null,77626,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR26+'Res .95+% Res Furnace - Replace'!BR26+'Programmable Tstats - Tier 1'!BR26+'Programmable Tstats - Tier 2'!BR26+'Comm 95+% Furnace - NEW'!BR26+'Comm 95+% Furnace - Replace'!BR26+'Comm Custom'!BR26,0)","v":0},null,77626,null,null,2036,19747,8936,4608,33291,null,0,0,0,null,33291]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",null,null,null,null,13,null,2037,{"$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":4481},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O27+'Res .95+% Res Furnace - Replace'!O27+'Programmable Tstats - Tier 1'!O27+'Programmable Tstats - Tier 2'!O27+'Comm 95+% Furnace - NEW'!O27+'Comm 95+% Furnace - Replace'!O27+'Comm Custom'!O27,0)","v":20340},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R27+'Res .95+% Res Furnace - Replace'!R27+'Programmable Tstats - Tier 1'!R27+'Programmable Tstats - Tier 2'!R27+'Comm 95+% Furnace - NEW'!R27+'Comm 95+% Furnace - Replace'!R27+'Comm Custom'!R27,0)","v":20340},{"$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":45},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U27+'Res .95+% Res Furnace - Replace'!U27+'Programmable Tstats - Tier 1'!U27+'Programmable Tstats - Tier 2'!U27+'Comm 95+% Furnace - NEW'!U27+'Comm 95+% Furnace - Replace'!U27+'Comm Custom'!U27,0)","v":9025},{"$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":29365},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X27+'Res .95+% Res Furnace - Replace'!X27+'Programmable Tstats - Tier 1'!X27+'Programmable Tstats - Tier 2'!X27+'Comm 95+% Furnace - NEW'!X27+'Comm 95+% Furnace - Replace'!X27+'Comm Custom'!X27,0)","v":12900},{"$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":12900},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB27+'Res .95+% Res Furnace - Replace'!AB27+'Programmable Tstats - Tier 1'!AB27+'Programmable Tstats - Tier 2'!AB27+'Comm 95+% Furnace - NEW'!AB27+'Comm 95+% Furnace - Replace'!AB27+'Comm Custom'!AB27,0)","v":16465},null,null,2037,20340,9025,29365,null,0,0,0,null,29365,null,null,2037,20340,9025,null,{"$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":4752},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW27+'Res .95+% Res Furnace - Replace'!AW27+'Programmable Tstats - Tier 1'!AW27+'Programmable Tstats - Tier 2'!AW27+'Comm 95+% Furnace - NEW'!AW27+'Comm 95+% Furnace - Replace'!AW27+'Comm Custom'!AW27,0)","v":11533},null,null,45650,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC27+'Res .95+% Res Furnace - Replace'!BC27+'Programmable Tstats - Tier 1'!BC27+'Programmable Tstats - Tier 2'!BC27+'Comm 95+% Furnace - NEW'!BC27+'Comm 95+% Furnace - Replace'!BC27+'Comm Custom'!BC27,0)","v":0},0,45650,null,null,2037,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ27+'Res .95+% Res Furnace - Replace'!BJ27+'Programmable Tstats - Tier 1'!BJ27+'Programmable Tstats - Tier 2'!BJ27+'Comm 95+% Furnace - NEW'!BJ27+'Comm 95+% Furnace - Replace'!BJ27+'Comm Custom'!BJ27,0)","v":4481},null,{"$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":52517},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN27+'Res .95+% Res Furnace - Replace'!BN27+'Programmable Tstats - Tier 1'!BN27+'Programmable Tstats - Tier 2'!BN27+'Comm 95+% Furnace - NEW'!BN27+'Comm 95+% Furnace - Replace'!BN27+'Comm Custom'!BN27,0)","v":27360},null,79877,null,{"$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,79877,null,null,2037,20340,9025,4752,34117,null,0,0,0,null,34117]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,null,null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",null,null,null,null,14,null,2038,{"$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":4481},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O28+'Res .95+% Res Furnace - Replace'!O28+'Programmable Tstats - Tier 1'!O28+'Programmable Tstats - Tier 2'!O28+'Comm 95+% Furnace - NEW'!O28+'Comm 95+% Furnace - Replace'!O28+'Comm Custom'!O28,0)","v":20949},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R28+'Res .95+% Res Furnace - Replace'!R28+'Programmable Tstats - Tier 1'!R28+'Programmable Tstats - Tier 2'!R28+'Comm 95+% Furnace - NEW'!R28+'Comm 95+% Furnace - Replace'!R28+'Comm Custom'!R28,0)","v":20949},{"$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":45},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U28+'Res .95+% Res Furnace - Replace'!U28+'Programmable Tstats - Tier 1'!U28+'Programmable Tstats - Tier 2'!U28+'Comm 95+% Furnace - NEW'!U28+'Comm 95+% Furnace - Replace'!U28+'Comm Custom'!U28,0)","v":9115},{"$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":30064},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X28+'Res .95+% Res Furnace - Replace'!X28+'Programmable Tstats - Tier 1'!X28+'Programmable Tstats - Tier 2'!X28+'Comm 95+% Furnace - NEW'!X28+'Comm 95+% Furnace - Replace'!X28+'Comm Custom'!X28,0)","v":13289},{"$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":13289},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB28+'Res .95+% Res Furnace - Replace'!AB28+'Programmable Tstats - Tier 1'!AB28+'Programmable Tstats - Tier 2'!AB28+'Comm 95+% Furnace - NEW'!AB28+'Comm 95+% Furnace - Replace'!AB28+'Comm Custom'!AB28,0)","v":16775},null,null,2038,20949,9115,30064,null,0,0,0,null,30064,null,null,2038,20949,9115,null,{"$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":4896},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW28+'Res .95+% Res Furnace - Replace'!AW28+'Programmable Tstats - Tier 1'!AW28+'Programmable Tstats - Tier 2'!AW28+'Comm 95+% Furnace - NEW'!AW28+'Comm 95+% Furnace - Replace'!AW28+'Comm Custom'!AW28,0)","v":11727},null,null,46687,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC28+'Res .95+% Res Furnace - Replace'!BC28+'Programmable Tstats - Tier 1'!BC28+'Programmable Tstats - Tier 2'!BC28+'Comm 95+% Furnace - NEW'!BC28+'Comm 95+% Furnace - Replace'!BC28+'Comm Custom'!BC28,0)","v":0},0,46687,null,null,2038,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ28+'Res .95+% Res Furnace - Replace'!BJ28+'Programmable Tstats - Tier 1'!BJ28+'Programmable Tstats - Tier 2'!BJ28+'Comm 95+% Furnace - NEW'!BJ28+'Comm 95+% Furnace - Replace'!BJ28+'Comm Custom'!BJ28,0)","v":4481},null,{"$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":54095},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN28+'Res .95+% Res Furnace - Replace'!BN28+'Programmable Tstats - Tier 1'!BN28+'Programmable Tstats - Tier 2'!BN28+'Comm 95+% Furnace - NEW'!BN28+'Comm 95+% Furnace - Replace'!BN28+'Comm Custom'!BN28,0)","v":28224},null,82319,null,{"$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,82319,null,null,2038,20949,9115,4896,34960,null,0,0,0,null,34960]
["    Escalation Rate =",null,null,null,null,null,null,null,null,15,null,2039,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M29+'Res .95+% Res Furnace - Replace'!M29+'Programmable Tstats - Tier 1'!M29+'Programmable Tstats - Tier 2'!M29+'Comm 95+% Furnace - NEW'!M29+'Comm 95+% Furnace - Replace'!M29+'Comm Custom'!M29,0)","v":4481},null,{"$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":21581},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":21581},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S29+'Res .95+% Res Furnace - Replace'!S29+'Programmable Tstats - Tier 1'!S29+'Programmable Tstats - Tier 2'!S29+'Comm 95+% Furnace - NEW'!S29+'Comm 95+% Furnace - Replace'!S29+'Comm Custom'!S29,0)","v":45},null,{"$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":9205},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V29+'Res .95+% Res Furnace - Replace'!V29+'Programmable Tstats - Tier 1'!V29+'Programmable Tstats - Tier 2'!V29+'Comm 95+% Furnace - NEW'!V29+'Comm 95+% Furnace - Replace'!V29+'Comm Custom'!V29,0)","v":30786},null,{"$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":13688},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y29+'Res .95+% Res Furnace - Replace'!Y29+'Programmable Tstats - Tier 1'!Y29+'Programmable Tstats - Tier 2'!Y29+'Comm 95+% Furnace - NEW'!Y29+'Comm 95+% Furnace - Replace'!Y29+'Comm Custom'!Y29,0)","v":0},{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA29+'Res .95+% Res Furnace - Replace'!AA29+'Programmable Tstats - Tier 1'!AA29+'Programmable Tstats - Tier 2'!AA29+'Comm 95+% Furnace - NEW'!AA29+'Comm 95+% Furnace - Replace'!AA29+'Comm Custom'!AA29,0)","v":13688},{"$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":17098},null,null,2039,21581,9205,30786,null,0,0,0,null,30786,null,null,2039,21581,9205,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU29+'Res .95+% Res Furnace - Replace'!AU29+'Programmable Tstats - Tier 1'!AU29+'Programmable Tstats - Tier 2'!AU29+'Comm 95+% Furnace - NEW'!AU29+'Comm 95+% Furnace - Replace'!AU29+'Comm Custom'!AU29,0)","v":5040},null,{"$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":11929},null,null,47755,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},0,47755,null,null,2039,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI29+'Res .95+% Res Furnace - Replace'!BI29+'Programmable Tstats - Tier 1'!BI29+'Programmable Tstats - Tier 2'!BI29+'Comm 95+% Furnace - NEW'!BI29+'Comm 95+% Furnace - Replace'!BI29+'Comm Custom'!BI29,0)","v":0},{"$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":4481},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL29+'Res .95+% Res Furnace - Replace'!BL29+'Programmable Tstats - Tier 1'!BL29+'Programmable Tstats - Tier 2'!BL29+'Comm 95+% Furnace - NEW'!BL29+'Comm 95+% Furnace - Replace'!BL29+'Comm Custom'!BL29,0)","v":55715},null,{"$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":29088},null,84803,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR29+'Res .95+% Res Furnace - Replace'!BR29+'Programmable Tstats - Tier 1'!BR29+'Programmable Tstats - Tier 2'!BR29+'Comm 95+% Furnace - NEW'!BR29+'Comm 95+% Furnace - Replace'!BR29+'Comm Custom'!BR29,0)","v":0},null,84803,null,null,2039,21581,9205,5040,35826,null,0,0,0,null,35826]
[null,null,null,null,"23) Number of Participants =",{"$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":493},null,null,null,16,null,2040,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M30+'Res .95+% Res Furnace - Replace'!M30+'Programmable Tstats - Tier 1'!M30+'Programmable Tstats - Tier 2'!M30+'Comm 95+% Furnace - NEW'!M30+'Comm 95+% Furnace - Replace'!M30+'Comm Custom'!M30,0)","v":4481},null,{"$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":22226},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":22226},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S30+'Res .95+% Res Furnace - Replace'!S30+'Programmable Tstats - Tier 1'!S30+'Programmable Tstats - Tier 2'!S30+'Comm 95+% Furnace - NEW'!S30+'Comm 95+% Furnace - Replace'!S30+'Comm Custom'!S30,0)","v":45},null,{"$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":9295},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V30+'Res .95+% Res Furnace - Replace'!V30+'Programmable Tstats - Tier 1'!V30+'Programmable Tstats - Tier 2'!V30+'Comm 95+% Furnace - NEW'!V30+'Comm 95+% Furnace - Replace'!V30+'Comm Custom'!V30,0)","v":31521},null,{"$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":14097},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y30+'Res .95+% Res Furnace - Replace'!Y30+'Programmable Tstats - Tier 1'!Y30+'Programmable Tstats - Tier 2'!Y30+'Comm 95+% Furnace - NEW'!Y30+'Comm 95+% Furnace - Replace'!Y30+'Comm Custom'!Y30,0)","v":0},{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA30+'Res .95+% Res Furnace - Replace'!AA30+'Programmable Tstats - Tier 1'!AA30+'Programmable Tstats - Tier 2'!AA30+'Comm 95+% Furnace - NEW'!AA30+'Comm 95+% Furnace - Replace'!AA30+'Comm Custom'!AA30,0)","v":14097},{"$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":17424},null,null,2040,22226,9295,31521,null,0,0,0,null,31521,null,null,2040,22226,9295,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU30+'Res .95+% Res Furnace - Replace'!AU30+'Programmable Tstats - Tier 1'!AU30+'Programmable Tstats - Tier 2'!AU30+'Comm 95+% Furnace - NEW'!AU30+'Comm 95+% Furnace - Replace'!AU30+'Comm Custom'!AU30,0)","v":5184},null,{"$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":12131},null,null,48836,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},0,48836,null,null,2040,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI30+'Res .95+% Res Furnace - Replace'!BI30+'Programmable Tstats - Tier 1'!BI30+'Programmable Tstats - Tier 2'!BI30+'Comm 95+% Furnace - NEW'!BI30+'Comm 95+% Furnace - Replace'!BI30+'Comm Custom'!BI30,0)","v":0},{"$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":4481},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL30+'Res .95+% Res Furnace - Replace'!BL30+'Programmable Tstats - Tier 1'!BL30+'Programmable Tstats - Tier 2'!BL30+'Comm 95+% Furnace - NEW'!BL30+'Comm 95+% Furnace - Replace'!BL30+'Comm Custom'!BL30,0)","v":57385},null,{"$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":29952},null,87337,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR30+'Res .95+% Res Furnace - Replace'!BR30+'Programmable Tstats - Tier 1'!BR30+'Programmable Tstats - Tier 2'!BR30+'Comm 95+% Furnace - NEW'!BR30+'Comm 95+% Furnace - Replace'!BR30+'Comm Custom'!BR30,0)","v":0},null,87337,null,null,2040,22226,9295,5184,36705,null,0,0,0,null,36705]
["8) Non-Gas Fuel Loss Factor",null,null,null,null,null,null,null,null,17,null,2041,{"$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":4481},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O31+'Res .95+% Res Furnace - Replace'!O31+'Programmable Tstats - Tier 1'!O31+'Programmable Tstats - Tier 2'!O31+'Comm 95+% Furnace - NEW'!O31+'Comm 95+% Furnace - Replace'!O31+'Comm Custom'!O31,0)","v":22894},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R31+'Res .95+% Res Furnace - Replace'!R31+'Programmable Tstats - Tier 1'!R31+'Programmable Tstats - Tier 2'!R31+'Comm 95+% Furnace - NEW'!R31+'Comm 95+% Furnace - Replace'!R31+'Comm Custom'!R31,0)","v":22894},{"$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":45},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U31+'Res .95+% Res Furnace - Replace'!U31+'Programmable Tstats - Tier 1'!U31+'Programmable Tstats - Tier 2'!U31+'Comm 95+% Furnace - NEW'!U31+'Comm 95+% Furnace - Replace'!U31+'Comm Custom'!U31,0)","v":9385},{"$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":32279},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X31+'Res .95+% Res Furnace - Replace'!X31+'Programmable Tstats - Tier 1'!X31+'Programmable Tstats - Tier 2'!X31+'Comm 95+% Furnace - NEW'!X31+'Comm 95+% Furnace - Replace'!X31+'Comm Custom'!X31,0)","v":14520},{"$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":14520},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB31+'Res .95+% Res Furnace - Replace'!AB31+'Programmable Tstats - Tier 1'!AB31+'Programmable Tstats - Tier 2'!AB31+'Comm 95+% Furnace - NEW'!AB31+'Comm 95+% Furnace - Replace'!AB31+'Comm Custom'!AB31,0)","v":17759},null,null,2041,22894,9385,32279,null,0,0,0,null,32279,null,null,2041,22894,9385,null,{"$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":5328},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW31+'Res .95+% Res Furnace - Replace'!AW31+'Programmable Tstats - Tier 1'!AW31+'Programmable Tstats - Tier 2'!AW31+'Comm 95+% Furnace - NEW'!AW31+'Comm 95+% Furnace - Replace'!AW31+'Comm Custom'!AW31,0)","v":12332},null,null,49939,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC31+'Res .95+% Res Furnace - Replace'!BC31+'Programmable Tstats - Tier 1'!BC31+'Programmable Tstats - Tier 2'!BC31+'Comm 95+% Furnace - NEW'!BC31+'Comm 95+% Furnace - Replace'!BC31+'Comm Custom'!BC31,0)","v":0},0,49939,null,null,2041,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ31+'Res .95+% Res Furnace - Replace'!BJ31+'Programmable Tstats - Tier 1'!BJ31+'Programmable Tstats - Tier 2'!BJ31+'Comm 95+% Furnace - NEW'!BJ31+'Comm 95+% Furnace - Replace'!BJ31+'Comm Custom'!BJ31,0)","v":4481},null,{"$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":59108},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN31+'Res .95+% Res Furnace - Replace'!BN31+'Programmable Tstats - Tier 1'!BN31+'Programmable Tstats - Tier 2'!BN31+'Comm 95+% Furnace - NEW'!BN31+'Comm 95+% Furnace - Replace'!BN31+'Comm Custom'!BN31,0)","v":30816},null,89924,null,{"$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,89924,null,null,2041,22894,9385,5328,37607,null,0,0,0,null,37607]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Res .95+% Res Furnace - NEW'!F32+'Res .95+% Res Furnace - Replace'!F32+'Programmable Tstats - Tier 1'!F32+'Programmable Tstats - Tier 2'!F32+'Comm 95+% Furnace - NEW'!F32+'Comm 95+% Furnace - Replace'!F32+'Comm Custom'!F32","v":5622},null,null,null,18,null,2042,{"$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":4481},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O32+'Res .95+% Res Furnace - Replace'!O32+'Programmable Tstats - Tier 1'!O32+'Programmable Tstats - Tier 2'!O32+'Comm 95+% Furnace - NEW'!O32+'Comm 95+% Furnace - Replace'!O32+'Comm Custom'!O32,0)","v":23579},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R32+'Res .95+% Res Furnace - Replace'!R32+'Programmable Tstats - Tier 1'!R32+'Programmable Tstats - Tier 2'!R32+'Comm 95+% Furnace - NEW'!R32+'Comm 95+% Furnace - Replace'!R32+'Comm Custom'!R32,0)","v":23579},{"$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":45},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U32+'Res .95+% Res Furnace - Replace'!U32+'Programmable Tstats - Tier 1'!U32+'Programmable Tstats - Tier 2'!U32+'Comm 95+% Furnace - NEW'!U32+'Comm 95+% Furnace - Replace'!U32+'Comm Custom'!U32,0)","v":9474},{"$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":33053},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X32+'Res .95+% Res Furnace - Replace'!X32+'Programmable Tstats - Tier 1'!X32+'Programmable Tstats - Tier 2'!X32+'Comm 95+% Furnace - NEW'!X32+'Comm 95+% Furnace - Replace'!X32+'Comm Custom'!X32,0)","v":14958},{"$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":14958},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB32+'Res .95+% Res Furnace - Replace'!AB32+'Programmable Tstats - Tier 1'!AB32+'Programmable Tstats - Tier 2'!AB32+'Comm 95+% Furnace - NEW'!AB32+'Comm 95+% Furnace - Replace'!AB32+'Comm Custom'!AB32,0)","v":18095},null,null,2042,23579,9474,33053,null,0,0,0,null,33053,null,null,2042,23579,9474,null,{"$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":5472},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW32+'Res .95+% Res Furnace - Replace'!AW32+'Programmable Tstats - Tier 1'!AW32+'Programmable Tstats - Tier 2'!AW32+'Comm 95+% Furnace - NEW'!AW32+'Comm 95+% Furnace - Replace'!AW32+'Comm Custom'!AW32,0)","v":12542},null,null,51067,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC32+'Res .95+% Res Furnace - Replace'!BC32+'Programmable Tstats - Tier 1'!BC32+'Programmable Tstats - Tier 2'!BC32+'Comm 95+% Furnace - NEW'!BC32+'Comm 95+% Furnace - Replace'!BC32+'Comm Custom'!BC32,0)","v":0},0,51067,null,null,2042,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ32+'Res .95+% Res Furnace - Replace'!BJ32+'Programmable Tstats - Tier 1'!BJ32+'Programmable Tstats - Tier 2'!BJ32+'Comm 95+% Furnace - NEW'!BJ32+'Comm 95+% Furnace - Replace'!BJ32+'Comm Custom'!BJ32,0)","v":4481},null,{"$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":60881},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN32+'Res .95+% Res Furnace - Replace'!BN32+'Programmable Tstats - Tier 1'!BN32+'Programmable Tstats - Tier 2'!BN32+'Comm 95+% Furnace - NEW'!BN32+'Comm 95+% Furnace - Replace'!BN32+'Comm Custom'!BN32,0)","v":31824},null,92705,null,{"$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,92705,null,null,2042,23579,9474,5472,38525,null,0,0,0,null,38525]
["9) Gas Environmental Damage Factor =",null,null,null,null,null,null,null,null,19,null,2043,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M33+'Res .95+% Res Furnace - Replace'!M33+'Programmable Tstats - Tier 1'!M33+'Programmable Tstats - Tier 2'!M33+'Comm 95+% Furnace - NEW'!M33+'Comm 95+% Furnace - Replace'!M33+'Comm Custom'!M33,0)","v":4481},null,{"$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":24287},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":24287},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S33+'Res .95+% Res Furnace - Replace'!S33+'Programmable Tstats - Tier 1'!S33+'Programmable Tstats - Tier 2'!S33+'Comm 95+% Furnace - NEW'!S33+'Comm 95+% Furnace - Replace'!S33+'Comm Custom'!S33,0)","v":45},null,{"$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":9564},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V33+'Res .95+% Res Furnace - Replace'!V33+'Programmable Tstats - Tier 1'!V33+'Programmable Tstats - Tier 2'!V33+'Comm 95+% Furnace - NEW'!V33+'Comm 95+% Furnace - Replace'!V33+'Comm Custom'!V33,0)","v":33851},null,{"$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":15406},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y33+'Res .95+% Res Furnace - Replace'!Y33+'Programmable Tstats - Tier 1'!Y33+'Programmable Tstats - Tier 2'!Y33+'Comm 95+% Furnace - NEW'!Y33+'Comm 95+% Furnace - Replace'!Y33+'Comm Custom'!Y33,0)","v":0},{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA33+'Res .95+% Res Furnace - Replace'!AA33+'Programmable Tstats - Tier 1'!AA33+'Programmable Tstats - Tier 2'!AA33+'Comm 95+% Furnace - NEW'!AA33+'Comm 95+% Furnace - Replace'!AA33+'Comm Custom'!AA33,0)","v":15406},{"$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":18445},null,null,2043,24287,9564,33851,null,0,0,0,null,33851,null,null,2043,24287,9564,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU33+'Res .95+% Res Furnace - Replace'!AU33+'Programmable Tstats - Tier 1'!AU33+'Programmable Tstats - Tier 2'!AU33+'Comm 95+% Furnace - NEW'!AU33+'Comm 95+% Furnace - Replace'!AU33+'Comm Custom'!AU33,0)","v":5616},null,{"$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":12753},null,null,52220,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},0,52220,null,null,2043,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI33+'Res .95+% Res Furnace - Replace'!BI33+'Programmable Tstats - Tier 1'!BI33+'Programmable Tstats - Tier 2'!BI33+'Comm 95+% Furnace - NEW'!BI33+'Comm 95+% Furnace - Replace'!BI33+'Comm Custom'!BI33,0)","v":0},{"$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":4481},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL33+'Res .95+% Res Furnace - Replace'!BL33+'Programmable Tstats - Tier 1'!BL33+'Programmable Tstats - Tier 2'!BL33+'Comm 95+% Furnace - NEW'!BL33+'Comm 95+% Furnace - Replace'!BL33+'Comm Custom'!BL33,0)","v":62706},null,{"$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":32688},null,95394,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR33+'Res .95+% Res Furnace - Replace'!BR33+'Programmable Tstats - Tier 1'!BR33+'Programmable Tstats - Tier 2'!BR33+'Comm 95+% Furnace - NEW'!BR33+'Comm 95+% Furnace - Replace'!BR33+'Comm Custom'!BR33,0)","v":0},null,95394,null,null,2043,24287,9564,5616,39467,null,0,0,0,null,39467]
["     Escalation Rate =",null,null,null,"25) Incentive/Participant =",null,null,null,null,20,null,2044,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB34+'Res .95+% Res Furnace - Replace'!AB34+'Programmable Tstats - Tier 1'!AB34+'Programmable Tstats - Tier 2'!AB34+'Comm 95+% Furnace - NEW'!AB34+'Comm 95+% Furnace - Replace'!AB34+'Comm Custom'!AB34,0)","v":0},null,null,2044,0,0,0,null,0,0,0,null,0,null,null,2044,0,0,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC34+'Res .95+% Res Furnace - Replace'!BC34+'Programmable Tstats - Tier 1'!BC34+'Programmable Tstats - Tier 2'!BC34+'Comm 95+% Furnace - NEW'!BC34+'Comm 95+% Furnace - Replace'!BC34+'Comm Custom'!BC34,0)","v":0},0,0,null,null,2044,{"$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,2044,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2045,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M35+'Res .95+% Res Furnace - Replace'!M35+'Programmable Tstats - Tier 1'!M35+'Programmable Tstats - Tier 2'!M35+'Comm 95+% Furnace - NEW'!M35+'Comm 95+% Furnace - Replace'!M35+'Comm Custom'!M35,0)","v":0},null,{"$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,2045,{"$f":"+R35","v":0},{"$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,{"$f":"+AH35-AL35","v":0},null,null,2045,{"$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,2045,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI35+'Res .95+% Res Furnace - Replace'!BI35+'Programmable Tstats - Tier 1'!BI35+'Programmable Tstats - Tier 2'!BI35+'Comm 95+% Furnace - NEW'!BI35+'Comm 95+% Furnace - Replace'!BI35+'Comm Custom'!BI35,0)","v":0},{"$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,{"$f":"BP35-BR35","v":0},null,null,2045,0,{"$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,2046,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M36+'Res .95+% Res Furnace - Replace'!M36+'Programmable Tstats - Tier 1'!M36+'Programmable Tstats - Tier 2'!M36+'Comm 95+% Furnace - NEW'!M36+'Comm 95+% Furnace - Replace'!M36+'Comm Custom'!M36,0)","v":0},null,{"$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,2046,0,0,0,null,0,0,0,null,0,null,null,2046,0,0,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,2046,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI36+'Res .95+% Res Furnace - Replace'!BI36+'Programmable Tstats - Tier 1'!BI36+'Programmable Tstats - Tier 2'!BI36+'Comm 95+% Furnace - NEW'!BI36+'Comm 95+% Furnace - Replace'!BI36+'Comm Custom'!BI36,0)","v":0},{"$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,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR36+'Res .95+% Res Furnace - Replace'!BR36+'Programmable Tstats - Tier 1'!BR36+'Programmable Tstats - Tier 2'!BR36+'Comm 95+% Furnace - NEW'!BR36+'Comm 95+% Furnace - Replace'!BR36+'Comm Custom'!BR36,0)","v":0},null,0,null,null,2046,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate ="]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,null,null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":101030},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":608443},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":364546},{"$f":"SUM(AB14:AB36)","v":243897},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":608443},null,null,null,{"$f":"SUM(AL14:AL36)","v":102323},null,{"$f":"SUM(AN14:AN36)","v":506120},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":940574},null,null,null,{"$f":"SUM(BD14:BD36)","v":208837},{"$f":"SUM(BE14:BE36)","v":731737},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":101030},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":1658755},null,{"$f":"SUM(BR14:BR36)","v":188295},null,{"$f":"SUM(BT14:BT36)","v":1470460},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":696515},null,null,null,{"$f":"SUM(CE14:CE36)","v":208837},null,{"$f":"SUM(CG14:CG36)","v":487678}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$26","v":9.8699999999999996E-2},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$41,V15:V36),0)","v":339944},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":246878},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":93065},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":339944},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":102323},null,{"$f":"+AH39-AL39","v":237621},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":758044},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":208837},{"$f":"AZ39-BD39","v":549207},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":788991},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":188295},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":600696},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":386968},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":208837},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":178131}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$27","v":7.0099999999999996E-2},null,"Test Results","NPV","B/C",null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":93065},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":237621},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":549207},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":600696},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":178131}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":93065},{"$f":"N42","v":1.38},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":1.38},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":3.32},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":3.63},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,20)","v":4.1901856130008799},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":1.85}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":2.3399999999999997E-2},null,"Utility Cost Test",{"$f":"AG41","v":237621},{"$f":"AG42","v":3.32}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":549207},{"$f":"AS42","v":3.63},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2024},null,"Participant Test",{"$f":"BJ41","v":600696},{"$f":"BJ42","v":4.1901856130008799},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":178131},{"$f":"BY42","v":1.85},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2024},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$6","v":2024}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2024},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$7","v":8.0309999999999988},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":0.03},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M11","v":2336},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":9300},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$9","v":0.12956000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":11636}]
["    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$47","v":2024},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":382},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":3.0910000000000002},{"$f":"ROUND(M14*N14,0)","v":1181},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":1181},{"$f":"ROUND(M14*$C$23,1)","v":3.8},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":177},{"$f":"ROUND(S14*T14,0)","v":673},{"$f":"ROUND(+U14+R14,0)","v":1854},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":2.532},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":764},{"$f":"ROUND($F$11,0)","v":2336},{"$f":"ROUND($F$12,0)","v":9300},{"$f":"SUM(X14:Z14)","v":12400},{"$f":"V14-AA14","v":-10546},null,null,{"$f":"$C$47","v":2024},{"$f":"+R14","v":1181},{"$f":"+U14","v":673},{"$f":"+AG14+AF14","v":1854},null,{"$f":"ROUND(Y14,0)","v":2336},{"$f":"ROUND(Z14,0)","v":9300},{"$f":"SUM(AJ14:AK14)","v":11636},null,{"$f":"+AH14-AL14","v":-9782},null,null,{"$f":"$C$47","v":2024},{"$f":"AF14","v":1181},{"$f":"+AG14","v":673},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$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":791},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":2645},null,{"$f":"ROUND($F$13,0)","v":11636},{"$f":"ROUND((F15*F30)-Z14,0)","v":930},{"$f":"BB14+BC14","v":12566},{"$f":"AZ14-BD14","v":-9921},null,null,{"$f":"$C$47","v":2024},{"$f":"+F12","v":9300},{"$f":"+M14","v":382},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":8.0310000000000006},{"$f":"ROUND(BJ14*BK14,0)","v":3068},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":12368},null,{"$f":"ROUND(F15*F30,0)","v":10230},null,{"$f":"BP14-BR14","v":2138},null,null,{"$f":"$C$47","v":2024},{"$f":"$R14","v":1181},{"$f":"U14","v":673},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":1854},null,{"$f":"BB14","v":11636},{"$f":"BC14","v":930},{"$f":"SUM(CC14:CD14)","v":12566},null,{"$f":"CA14-CE14","v":-10712}]
["   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,{"$f":"L14+1","v":2025},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":382},{"$f":"ROUND($C$17*(1+$C$18)^J15,3)","v":3.1840000000000002},{"$f":"ROUND(M15*N15,0)","v":1216},0,{"$f":"ROUND(M15*P15,0)","v":0},{"$f":"O15+Q15","v":1216},{"$f":"ROUND(M15*$C$23,1)","v":3.8},{"$f":"ROUND($C$20*(1+$C$21)^J15,0)","v":178},{"$f":"ROUND(S15*T15,0)","v":676},{"$f":"ROUND(+U15+R15,0)","v":1892},{"$f":"ROUND($H$36*(1+$C$11)^J15,3)","v":2.6080000000000001},{"$f":"ROUND((1-$H$38)*(W15*M15),0)","v":787},{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},{"$f":"SUM(X15:Z15)","v":787},{"$f":"V15-AA15","v":1105},null,null,{"$f":"AE14+1","v":2025},{"$f":"+R15","v":1216},{"$f":"+U15","v":676},{"$f":"+AG15+AF15","v":1892},null,{"$f":"ROUND(Y15,0)","v":0},0,{"$f":"SUM(AJ15:AK15)","v":0},null,{"$f":"+AH15-AL15","v":1892},null,null,{"$f":"AQ14+1","v":2025},1216,676,{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J15,3)","v":2.3E-2},{"$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$34)^J15,3)","v":2.105},{"$f":"ROUND(AV15*M15,0)","v":804},null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":2696},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},{"$f":"AZ15-BD15","v":2696},null,null,{"$f":"BH14+1","v":2025},{"$f":"+G12","v":0},382,{"$f":"ROUND($C$10*(1+$C$11)^J15,3)","v":8.2720000000000002},{"$f":"ROUND(BJ15*BK15,0)","v":3160},{"$f":"ROUND($C$13*(1+$C$14)^J15,3)","v":0.13300000000000001},{"$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":3160},null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":3160},null,null,{"$f":"BW14+1","v":2025},1216,{"$f":"U15","v":676},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":1892},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":1892}]
[null,null,null,null,null,null,null,null,null,2,null,2026,{"$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$30,0),0)","v":382},{"$f":"ROUND($C$17*(1+$C$18)^J16,3)","v":3.2789999999999999},{"$f":"ROUND(M16*N16,0)","v":1253},0,0,{"$f":"O16+Q16","v":1253},{"$f":"ROUND(M16*$C$23,1)","v":3.8},{"$f":"ROUND($C$20*(1+$C$21)^J16,0)","v":180},{"$f":"ROUND(S16*T16,0)","v":684},1937,2.6859999999999999,{"$f":"ROUND((1-$H$38)*(W16*M16),0)","v":811},{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},811,1126,null,null,2026,{"$f":"+R16","v":1253},{"$f":"+U16","v":684},{"$f":"+AG16+AF16","v":1937},null,0,0,{"$f":"SUM(AJ16:AK16)","v":0},null,1937,null,null,2026,1253,684,2.4E-2,{"$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$30,0))*AT16,0)","v":0},2.141,818,null,null,2755,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,{"$f":"AZ16-BD16","v":2755},null,null,2026,{"$f":"ROUND(H12,0)","v":0},382,8.52,{"$f":"ROUND(BJ16*BK16,0)","v":3255},0.13700000000000001,{"$f":"ROUND((IF($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":3255},null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,3255,null,null,2026,1253,684,0,1937,null,0,0,0,null,{"$f":"CA16-CE16","v":1937}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":3.0910000000000002},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$D$35","v":0},null,null,null,3,null,2027,{"$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$30,0),0)","v":382},3.3780000000000001,1290,0,0,{"$f":"O17+Q17","v":1290},3.8,182,692,1982,{"$f":"ROUND($H$36*(1+$C$11)^J17,3)","v":2.7669999999999999},{"$f":"ROUND((1-$H$38)*(W17*M17),0)","v":835},0,0,835,1147,null,null,2027,1290,692,1982,null,0,0,0,null,1982,null,null,2027,1290,692,2.4E-2,{"$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$30,0))*AT17,0)","v":0},2.177,832,null,null,2814,null,0,0,0,2814,null,null,2027,0,382,8.7759999999999998,3352,0.14199999999999999,{"$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$30,0))*BM17,0)","v":0},null,3352,null,{"$f":"+BC17","v":0},null,3352,null,null,2027,1290,692,0,1982,null,0,0,0,null,1982]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":0.03},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$38","v":0},null,null,null,4,null,2028,{"$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$30,0),0)","v":382},3.4790000000000001,1329,0,0,1329,3.8,184,699,{"$f":"ROUND(+U18+R18,0)","v":2028},2.85,860,0,0,860,1168,null,null,2028,1329,699,2028,null,0,0,0,null,2028,null,null,2028,1329,699,2.5000000000000001E-2,0,2.214,846,null,null,2874,null,0,0,0,2874,null,null,2028,0,382,9.0389999999999997,3453,0.14599999999999999,0,null,3453,null,0,null,3453,null,null,2028,1329,699,0,2028,null,0,0,0,null,2028]
[null,null,null,null,null,null,null,null,null,5,null,2029,382,3.5830000000000002,1369,0,0,1369,3.8,186,707,2076,2.9350000000000001,886,0,0,886,1190,null,null,2029,1369,707,2076,null,0,0,0,null,2076,null,null,2029,1369,707,2.5999999999999999E-2,0,2.2509999999999999,860,null,null,2936,null,0,0,0,2936,null,null,2029,0,382,9.31,3556,0.15,0,null,3556,null,0,null,3556,null,null,2029,1369,707,0,2076,null,0,0,0,null,2076]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":176.69},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$D$41","v":0},null,null,null,6,null,2030,382,3.6909999999999998,1410,0,0,1410,3.8,188,714,2124,{"$f":"ROUND($H$36*(1+$C$11)^J20,3)","v":3.0230000000000001},912,0,0,912,1212,null,null,2030,1410,714,2124,null,0,0,0,null,2124,null,null,2030,1410,714,2.7E-2,{"$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$30,0))*AT20,0)","v":0},2.2890000000000001,874,null,null,2998,null,0,0,0,2998,null,null,2030,0,382,9.5890000000000004,3663,0.155,{"$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$30,0))*BM20,0)","v":0},null,3663,null,0,null,3663,null,null,2030,1410,714,0,2124,null,0,0,0,null,2124]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$44","v":0},null,null,null,7,null,2031,382,3.802,1452,0,0,1452,3.8,189,718,2170,3.1139999999999999,940,0,0,940,1230,null,null,2031,1452,718,2170,null,0,0,0,null,2170,null,null,2031,1452,718,2.7E-2,0,2.3279999999999998,889,null,null,3059,null,0,0,0,3059,null,null,2031,0,382,9.8770000000000007,3773,0.159,0,null,3773,null,0,null,3773,null,null,2031,1452,718,0,2170,null,0,0,0,null,2170]
[null,null,null,null,null,null,null,null,null,8,null,2032,382,3.9159999999999999,1496,0,0,1496,3.8,191,726,2222,3.2069999999999999,968,0,0,968,1254,null,null,2032,1496,726,2222,null,0,0,0,null,2222,null,null,2032,1496,726,2.8000000000000001E-2,0,2.367,904,null,null,3126,null,0,0,0,3126,null,null,2032,0,382,10.173,3886,0.16400000000000001,0,null,3886,null,0,null,3886,null,null,2032,1496,726,0,2222,null,0,0,0,null,2222]
["5) Peak Reduction Factor = ",null,{"$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,2033,382,4.0330000000000004,1541,0,0,1541,3.8,193,733,2274,3.3039999999999998,997,0,0,997,1277,null,null,2033,1541,733,2274,null,0,0,0,null,2274,null,null,2033,1541,733,2.9000000000000001E-2,0,2.407,919,null,null,3193,null,0,0,0,3193,null,null,2033,0,382,10.478999999999999,4003,0.16900000000000001,0,null,4003,null,0,null,4003,null,null,2033,1541,733,0,2274,null,0,0,0,null,2274]
[null,null,null,null,null,null,null,null,null,10,null,2034,382,4.1539999999999999,1587,0,0,1587,3.8,195,741,2328,3.403,1027,0,0,1027,1301,null,null,2034,1587,741,2328,null,0,0,0,null,2328,null,null,2034,1587,741,0.03,0,2.448,935,null,null,3263,null,0,0,0,3263,null,null,2034,0,382,10.792999999999999,4123,0.17399999999999999,0,null,4123,null,0,null,4123,null,null,2034,1587,741,0,{"$f":"SUM(BX24:BZ24)","v":2328},null,0,0,0,null,2328]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"+ROUND(F32/F30,3)","v":6.1609999999999996},null,null,null,11,null,2035,382,4.2789999999999999,1635,0,0,1635,3.8,197,749,2384,3.5049999999999999,1058,0,0,1058,1326,null,null,2035,1635,749,2384,null,0,0,0,null,2384,null,null,2035,1635,749,3.1E-2,0,2.4889999999999999,{"$f":"ROUND(AV25*M25,0)","v":951},null,null,3335,null,0,0,0,3335,null,null,2035,0,382,11.117000000000001,4247,0.17899999999999999,0,null,4247,null,0,null,4247,null,null,2035,1635,749,0,2384,null,0,0,0,null,2384]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,12,null,2036,382,{"$f":"ROUND($C$17*(1+$C$18)^J26,3)","v":4.407},1683,0,0,1683,3.8,199,756,2439,3.61,1089,0,0,1089,1350,null,null,2036,1683,756,2439,null,0,0,0,null,2439,null,null,2036,1683,756,3.2000000000000001E-2,0,2.5310000000000001,{"$f":"ROUND(AV26*M26,0)","v":967},null,null,3406,null,0,0,0,3406,null,null,2036,0,382,11.45,4374,0.185,0,null,4374,null,0,null,4374,null,null,2036,1683,756,0,2439,null,0,0,0,null,2439]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H10","v":0},null,null,null,13,null,2037,382,4.5389999999999997,1734,0,0,1734,3.8,201,{"$f":"ROUND(S27*T27,0)","v":764},2498,{"$f":"ROUND($H$36*(1+$C$11)^J27,3)","v":3.718},1122,0,0,1122,1376,null,null,2037,1734,764,2498,null,0,0,0,null,2498,null,null,2037,1734,764,3.3000000000000002E-2,0,2.5739999999999998,983,null,null,3481,null,0,0,0,3481,null,null,2037,0,382,11.794,4505,0.19,0,null,4505,null,0,null,4505,null,null,2037,1734,764,0,2498,null,0,0,0,null,2498]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":2.0619999999999999E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2038,382,4.6749999999999998,1786,0,0,1786,3.8,203,771,2557,3.83,1156,0,0,1156,1401,null,null,2038,1786,771,2557,null,0,0,0,null,2557,null,null,2038,1786,771,3.4000000000000002E-2,0,2.617,1000,null,null,3557,null,0,0,0,3557,null,null,2038,0,382,12.148,4641,0.19600000000000001,0,null,4641,null,0,null,4641,null,null,2038,1786,771,0,2557,null,0,0,0,null,2557]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":0.03},null,null,null,null,null,null,15,null,2039,382,4.8159999999999998,1840,0,0,1840,3.8,205,779,2619,3.9449999999999998,{"$f":"ROUND((1-$H$38)*(W29*M29),0)","v":1191},0,0,1191,1428,null,null,2039,1840,779,2619,null,0,0,0,null,2619,null,null,2039,1840,779,3.5000000000000003E-2,0,2.6619999999999999,1017,null,null,3636,null,0,0,0,3636,null,null,2039,0,382,12.512,4780,0.20200000000000001,0,null,4780,null,0,null,4780,null,null,2039,1840,779,0,2619,null,0,0,0,null,2619]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C10,0)","v":62},null,null,null,16,null,2040,382,4.96,1895,0,0,1895,3.8,207,787,{"$f":"ROUND(+U30+R30,0)","v":2682},4.0629999999999997,{"$f":"ROUND((1-$H$38)*(W30*M30),0)","v":1226},0,0,1226,1456,null,null,2040,1895,787,2682,null,0,0,0,null,2682,null,null,2040,1895,787,3.5999999999999997E-2,0,2.7069999999999999,1034,null,null,3716,null,0,0,0,3716,null,null,2040,0,382,12.887,4923,0.20799999999999999,0,null,4923,null,0,null,4923,null,null,2040,1895,787,0,2682,null,0,0,0,null,2682]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":7.7189999999999995E-2},null,null,null,null,null,null,17,null,2041,{"$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$30,0),0)","v":382},5.109,1952,0,0,1952,3.8,209,794,{"$f":"ROUND(+U31+R31,0)","v":2746},4.1849999999999996,1263,0,0,1263,1483,null,null,2041,1952,794,2746,null,0,0,0,null,2746,null,null,2041,1952,794,3.6999999999999998E-2,0,2.7519999999999998,1051,null,null,3797,null,0,0,0,3797,null,null,2041,0,382,13.273999999999999,5071,0.214,0,null,5071,null,0,null,5071,null,null,2041,1952,794,0,2746,null,0,0,0,null,2746]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G11","v":382},null,null,null,18,null,2042,382,5.2619999999999996,2010,0,0,2010,3.8,211,802,2812,4.3109999999999999,1301,0,0,1301,1511,null,null,2042,2010,802,2812,null,0,0,0,null,2812,null,null,2042,2010,802,3.7999999999999999E-2,0,2.7989999999999999,1069,null,null,3881,null,0,0,0,3881,null,null,2042,0,382,13.672000000000001,5223,0.221,0,null,5223,null,0,null,5223,null,null,2042,2010,802,0,2812,null,0,0,0,null,2812]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":2.0699999999999998},null,null,null,null,null,null,19,null,2043,382,5.42,2070,0,0,2070,3.8,213,809,2879,4.4400000000000004,1340,0,0,1340,1539,null,null,2043,2070,809,2879,null,0,0,0,null,2879,null,null,2043,2070,809,3.9E-2,0,2.8460000000000001,1087,null,null,3966,null,0,0,0,3966,null,null,2043,0,382,14.082000000000001,5379,0.22700000000000001,0,null,5379,null,0,null,5379,null,null,2043,2070,809,0,2879,null,0,0,0,null,2879]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":1.6899999999999998E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!L10,0)","v":150},null,null,null,20,null,2044,{"$f":"ROUND(IF($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$30,0),0)","v":0},5.5830000000000002,0,0,0,0,0,216,0,0,4.5730000000000004,0,0,0,0,0,null,null,2044,{"$f":"+R34","v":0},0,0,null,0,0,0,null,0,null,null,2044,0,0,0.04,0,2.8940000000000001,0,null,null,0,null,0,0,0,0,null,null,2044,0,0,14.505000000000001,0,0.23400000000000001,0,null,0,null,0,null,0,null,null,2044,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2045,{"$f":"ROUND(IF($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$18)^J35,3)","v":5.75},{"$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$21)^J35,0)","v":218},{"$f":"ROUND(S35*T35,0)","v":0},{"$f":"ROUND(+U35+R35,0)","v":0},{"$f":"ROUND($H$36*(1+$C$11)^J35,3)","v":4.71},{"$f":"ROUND((1-$H$38)*(W35*M35),0)","v":0},0,0,{"$f":"SUM(X35:Z35)","v":0},{"$f":"V35-AA35","v":0},null,null,2045,{"$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,2045,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":4.2000000000000003E-2},{"$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$34)^J35,3)","v":2.9430000000000001},{"$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},{"$f":"AZ35-BD35","v":0},null,null,2045,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":14.94},{"$f":"ROUND(BJ35*BK35,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J35,3)","v":0.24099999999999999},{"$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,2045,0,{"$f":"U35","v":0},{"$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$58","v":2.532},null,22,null,2046,{"$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$30,0),0)","v":0},5.923,0,0,0,0,0,220,0,{"$f":"ROUND(+U36+R36,0)","v":0},4.8520000000000003,0,0,0,0,0,null,null,2046,0,0,0,null,0,0,0,null,0,null,null,2046,{"$f":"AF36","v":0},0,4.2999999999999997E-2,0,2.9929999999999999,0,null,null,0,null,0,0,0,0,null,null,2046,0,0,15.388,0,0.248,0,null,0,null,0,null,{"$f":"BP36-BR36","v":0},null,null,2046,0,0,0,0,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":7640},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":46503},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":32169},{"$f":"SUM(AB14:AB36)","v":14334},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":46503},null,null,null,{"$f":"SUM(AL14:AL36)","v":11636},null,{"$f":"SUM(AN14:AN36)","v":34867},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":65134},null,null,null,{"$f":"SUM(BD14:BD36)","v":12566},{"$f":"SUM(BE14:BE36)","v":52568},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":7640},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":91735},null,{"$f":"SUM(BR14:BR36)","v":10230},null,{"$f":"SUM(BT14:BT36)","v":81505},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":46503},null,null,null,{"$f":"SUM(CE14:CE36)","v":12566},null,{"$f":"SUM(CG14:CG36)","v":33937}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$26","v":9.8699999999999996E-2},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$41,V15:V36),0)","v":25020},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":22528},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":2492},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":25020},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":11636},null,{"$f":"+AH39-AL39","v":13384},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":51892},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":12566},{"$f":"AZ39-BD39","v":39326},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":44876},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":10230},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":34646},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":25020},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":12566},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":12454}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$27","v":7.0099999999999996E-2},null,"Test Results","NPV","B/C",null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":2492},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":13384},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":39326},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":34646},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":12454}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":2492},{"$f":"N42","v":1.1100000000000001},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":1.1100000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":2.15},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":4.13},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":4.3899999999999997},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":1.99}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":2.3399999999999997E-2},null,"Utility Cost Test",{"$f":"AG41","v":13384},{"$f":"AG42","v":2.15}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":39326},{"$f":"AS42","v":4.13},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2024},null,"Participant Test",{"$f":"BJ41","v":34646},{"$f":"BJ42","v":4.3899999999999997},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":12454},{"$f":"BY42","v":1.99},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2024},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$6","v":2024}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2024},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$7","v":8.0309999999999988},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":0.03},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M12","v":15072},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":60000},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$9","v":0.12956000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":75072}]
["    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$47","v":2024},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":3936},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":3.0910000000000002},{"$f":"ROUND(M14*N14,0)","v":12166},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":12166},{"$f":"ROUND(M14*$C$23,1)","v":39.4},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":177},{"$f":"ROUND(S14*T14,0)","v":6974},{"$f":"ROUND(+U14+R14,0)","v":19140},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":2.532},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":7873},{"$f":"ROUND($F$11,0)","v":15072},{"$f":"ROUND($F$12,0)","v":60000},{"$f":"SUM(X14:Z14)","v":82945},{"$f":"V14-AA14","v":-63805},null,null,{"$f":"$C$47","v":2024},{"$f":"+R14","v":12166},{"$f":"+U14","v":6974},{"$f":"+AG14+AF14","v":19140},null,{"$f":"ROUND(Y14,0)","v":15072},{"$f":"ROUND(Z14,0)","v":60000},{"$f":"SUM(AJ14:AK14)","v":75072},null,{"$f":"+AH14-AL14","v":-55932},null,null,{"$f":"$C$47","v":2024},{"$f":"AF14","v":12166},{"$f":"+AG14","v":6974},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":3168},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":2.0699999999999998},{"$f":"ROUND(AV14*M14,0)","v":8148},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":30456},null,{"$f":"ROUND($F$13,0)","v":75072},{"$f":"ROUND((F15*F30)-Z14,0)","v":87200},{"$f":"BB14+BC14","v":162272},{"$f":"AZ14-BD14","v":-131816},null,null,{"$f":"$C$47","v":2024},{"$f":"+F12","v":60000},{"$f":"+M14","v":3936},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":8.0310000000000006},{"$f":"ROUND(BJ14*BK14,0)","v":31610},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":18720},null,{"$f":"BI14+BL14+BN14+BO14","v":110330},null,{"$f":"ROUND(F15*F30,0)","v":147200},null,{"$f":"BP14-BR14","v":-36870},null,null,{"$f":"$C$47","v":2024},{"$f":"$R14","v":12166},{"$f":"U14","v":6974},{"$f":"AU14","v":3168},{"$f":"SUM(BX14:BZ14)","v":22308},null,{"$f":"BB14","v":75072},{"$f":"BC14","v":87200},{"$f":"SUM(CC14:CD14)","v":162272},null,{"$f":"CA14-CE14","v":-139964}]
["   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,{"$f":"L14+1","v":2025},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":3936},3.1840000000000002,12532,0,{"$f":"ROUND(M15*P15,0)","v":0},{"$f":"O15+Q15","v":12532},{"$f":"ROUND(M15*$C$23,1)","v":39.4},{"$f":"ROUND($C$20*(1+$C$21)^J15,0)","v":178},{"$f":"ROUND(S15*T15,0)","v":7013},{"$f":"ROUND(+U15+R15,0)","v":19545},{"$f":"ROUND($H$36*(1+$C$11)^J15,3)","v":2.6080000000000001},{"$f":"ROUND((1-$H$38)*(W15*M15),0)","v":8109},{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},{"$f":"SUM(X15:Z15)","v":8109},{"$f":"V15-AA15","v":11436},null,null,{"$f":"AE14+1","v":2025},12532,7013,{"$f":"+AG15+AF15","v":19545},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,19545,null,null,{"$f":"AQ14+1","v":2025},12532,{"$f":"+AG15","v":7013},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J15,3)","v":2.3E-2},{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":3312},{"$f":"ROUND($C$33*(1+$C$34)^J15,3)","v":2.105},{"$f":"ROUND(AV15*M15,0)","v":8285},null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":31142},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},31142,null,null,{"$f":"BH14+1","v":2025},{"$f":"+G12","v":0},3936,{"$f":"ROUND($C$10*(1+$C$11)^J15,3)","v":8.2720000000000002},{"$f":"ROUND(BJ15*BK15,0)","v":32559},{"$f":"ROUND($C$13*(1+$C$14)^J15,3)","v":0.13300000000000001},{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":19152},null,51711,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":51711},null,null,{"$f":"BW14+1","v":2025},12532,{"$f":"U15","v":7013},{"$f":"AU15","v":3312},{"$f":"SUM(BX15:BZ15)","v":22857},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":22857}]
[null,null,null,null,null,null,null,null,null,2,null,2026,{"$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$30,0),0)","v":3936},3.2789999999999999,12906,0,0,12906,39.4,180,{"$f":"ROUND(S16*T16,0)","v":7092},{"$f":"ROUND(+U16+R16,0)","v":19998},2.6859999999999999,8352,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},{"$f":"SUM(X16:Z16)","v":8352},{"$f":"V16-AA16","v":11646},null,null,2026,12906,7092,{"$f":"+AG16+AF16","v":19998},null,0,0,{"$f":"SUM(AJ16:AK16)","v":0},null,{"$f":"+AH16-AL16","v":19998},null,null,2026,12906,7092,{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J16,3)","v":2.4E-2},{"$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$30,0))*AT16,0)","v":3456},{"$f":"ROUND($C$33*(1+$C$34)^J16,3)","v":2.141},{"$f":"ROUND(AV16*M16,0)","v":8427},null,null,{"$f":"ROUND(AR16+AS16+AU16+AW16+AY16,0)","v":31881},null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},{"$f":"BB16+BC16","v":0},31881,null,null,2026,{"$f":"ROUND(H12,0)","v":0},3936,8.52,{"$f":"ROUND(BJ16*BK16,0)","v":33535},0.13700000000000001,{"$f":"ROUND((IF($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$30,0))*BM16,0)","v":19728},null,{"$f":"BI16+BL16+BN16+BO16","v":53263},null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,{"$f":"BP16-BR16","v":53263},null,null,2026,12906,7092,3456,{"$f":"SUM(BX16:BZ16)","v":23454},null,0,0,{"$f":"SUM(CC16:CD16)","v":0},null,{"$f":"CA16-CE16","v":23454}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":3.0910000000000002},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$D$35","v":0},null,null,null,3,null,2027,{"$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$30,0),0)","v":3936},3.3780000000000001,13296,0,0,13296,39.4,182,7171,20467,2.7669999999999999,8604,0,0,8604,{"$f":"V17-AA17","v":11863},null,null,2027,13296,7171,20467,null,0,0,0,null,20467,null,null,2027,13296,7171,2.4E-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$30,0))*AT17,0)","v":3456},2.177,8569,null,null,32492,null,0,0,0,32492,null,null,2027,0,3936,8.7759999999999998,34542,0.14199999999999999,{"$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$30,0))*BM17,0)","v":20448},null,54990,null,{"$f":"+BC17","v":0},null,54990,null,null,2027,13296,7171,3456,23923,null,0,0,0,null,23923]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":0.03},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$38","v":0},null,null,null,4,null,2028,3936,3.4790000000000001,13693,0,0,13693,39.4,184,7250,20943,2.85,8862,0,0,8862,12081,null,null,2028,13693,7250,20943,null,0,0,0,null,20943,null,null,2028,13693,7250,2.5000000000000001E-2,3600,2.214,8714,null,null,33257,null,0,0,0,33257,null,null,2028,0,3936,9.0389999999999997,35578,0.14599999999999999,21024,null,56602,null,0,null,56602,null,null,2028,13693,7250,3600,24543,null,0,0,0,null,24543]
[null,null,null,null,null,null,null,null,null,5,null,2029,3936,3.5830000000000002,14103,0,0,14103,39.4,186,7328,21431,2.9350000000000001,9126,0,0,9126,12305,null,null,2029,14103,7328,21431,null,0,0,0,null,21431,null,null,2029,14103,7328,2.5999999999999999E-2,3744,2.2509999999999999,8860,null,null,34035,null,0,0,0,34035,null,null,2029,0,3936,9.31,36644,0.15,21600,null,58244,null,0,null,58244,null,null,2029,14103,7328,3744,25175,null,0,0,0,null,25175]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":176.69},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$D$41","v":0},null,null,null,6,null,2030,3936,3.6909999999999998,14528,0,0,14528,39.4,188,7407,21935,3.0230000000000001,9400,0,0,9400,12535,null,null,2030,14528,7407,21935,null,0,0,0,null,21935,null,null,2030,14528,7407,2.7E-2,3888,2.2890000000000001,9010,null,null,34833,null,0,0,0,34833,null,null,2030,0,3936,9.5890000000000004,37742,0.155,22320,null,60062,null,0,null,60062,null,null,2030,14528,7407,3888,25823,null,0,0,0,null,25823]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$44","v":0},null,null,null,7,null,2031,3936,3.802,14965,0,0,14965,39.4,189,7447,22412,3.1139999999999999,9683,0,0,9683,12729,null,null,2031,14965,7447,22412,null,0,0,0,null,22412,null,null,2031,14965,7447,2.7E-2,3888,2.3279999999999998,9163,null,null,35463,null,0,0,0,35463,null,null,2031,0,3936,9.8770000000000007,38876,0.159,22896,null,61772,null,0,null,61772,null,null,2031,14965,7447,3888,26300,null,0,0,0,null,26300]
[null,null,null,null,null,null,null,null,null,8,null,2032,3936,3.9159999999999999,15413,0,0,15413,39.4,191,7525,22938,3.2069999999999999,9972,0,0,9972,12966,null,null,2032,15413,7525,22938,null,0,0,0,null,22938,null,null,2032,15413,7525,2.8000000000000001E-2,4032,2.367,9317,null,null,36287,null,0,0,0,36287,null,null,2032,0,3936,10.173,40041,0.16400000000000001,23616,null,63657,null,0,null,63657,null,null,2032,15413,7525,4032,26970,null,0,0,0,null,26970]
["5) Peak Reduction Factor = ",null,{"$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,2033,3936,4.0330000000000004,15874,0,0,15874,39.4,193,7604,23478,3.3039999999999998,10274,0,0,10274,13204,null,null,2033,15874,7604,23478,null,0,0,0,null,23478,null,null,2033,15874,7604,2.9000000000000001E-2,4176,2.407,9474,null,null,37128,null,0,0,0,37128,null,null,2033,0,3936,10.478999999999999,41245,0.16900000000000001,24336,null,65581,null,0,null,65581,null,null,2033,15874,7604,4176,27654,null,0,0,0,null,27654]
[null,null,null,null,null,null,null,null,null,10,null,2034,3936,4.1539999999999999,16350,0,0,16350,39.4,195,7683,24033,3.403,10581,0,0,10581,13452,null,null,2034,16350,7683,24033,null,0,0,0,null,24033,null,null,2034,16350,7683,0.03,4320,2.448,9635,null,null,37988,null,0,0,0,37988,null,null,2034,0,3936,10.792999999999999,42481,0.17399999999999999,25056,null,67537,null,0,null,67537,null,null,2034,16350,7683,4320,28353,null,0,0,0,null,28353]
["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":19.68},null,null,null,11,null,2035,3936,4.2789999999999999,16842,0,0,16842,39.4,197,7762,24604,3.5049999999999999,10899,0,0,10899,13705,null,null,2035,16842,7762,24604,null,0,0,0,null,24604,null,null,2035,16842,7762,3.1E-2,4464,2.4889999999999999,9797,null,null,38865,null,0,0,0,38865,null,null,2035,0,3936,11.117000000000001,43757,0.17899999999999999,25776,null,69533,null,0,null,69533,null,null,2035,16842,7762,4464,29068,null,0,0,0,null,29068]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,12,null,2036,3936,4.407,17346,0,0,17346,39.4,199,7841,25187,3.61,11225,0,0,11225,13962,null,null,2036,17346,7841,25187,null,0,0,0,null,25187,null,null,2036,17346,7841,3.2000000000000001E-2,4608,2.5310000000000001,9962,null,null,39757,null,0,0,0,39757,null,null,2036,0,3936,11.45,45067,0.185,26640,null,71707,null,0,null,71707,null,null,2036,17346,7841,4608,29795,null,0,0,0,null,29795]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H11","v":720},null,null,null,13,null,2037,3936,4.5389999999999997,17866,0,0,17866,39.4,201,7919,25785,3.718,11561,0,0,11561,14224,null,null,2037,17866,7919,25785,null,0,0,0,null,25785,null,null,2037,17866,7919,3.3000000000000002E-2,4752,2.5739999999999998,10131,null,null,40668,null,0,0,0,40668,null,null,2037,0,3936,11.794,46421,0.19,27360,null,73781,null,0,null,73781,null,null,2037,17866,7919,4752,30537,null,0,0,0,null,30537]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":2.0619999999999999E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2038,3936,4.6749999999999998,18401,0,0,18401,39.4,203,7998,26399,3.83,11909,0,0,11909,14490,null,null,2038,18401,7998,26399,null,0,0,0,null,26399,null,null,2038,18401,7998,3.4000000000000002E-2,4896,2.617,10301,null,null,41596,null,0,0,0,41596,null,null,2038,0,3936,12.148,47815,0.19600000000000001,28224,null,76039,null,0,null,76039,null,null,2038,18401,7998,4896,31295,null,0,0,0,null,31295]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":0.03},null,null,null,null,null,null,15,null,2039,3936,4.8159999999999998,18956,0,0,18956,39.4,205,8077,27033,3.9449999999999998,12267,0,0,12267,14766,null,null,2039,18956,8077,27033,null,0,0,0,null,27033,null,null,2039,18956,8077,3.5000000000000003E-2,5040,2.6619999999999999,10478,null,null,42551,null,0,0,0,42551,null,null,2039,0,3936,12.512,49247,0.20200000000000001,29088,null,78335,null,0,null,78335,null,null,2039,18956,8077,5040,32073,null,0,0,0,null,32073]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C11,0)","v":200},null,null,null,16,null,2040,3936,4.96,19523,0,0,19523,39.4,207,8156,27679,4.0629999999999997,12634,0,0,12634,15045,null,null,2040,19523,8156,27679,null,0,0,0,null,27679,null,null,2040,19523,8156,3.5999999999999997E-2,5184,2.7069999999999999,10655,null,null,43518,null,0,0,0,43518,null,null,2040,0,3936,12.887,50723,0.20799999999999999,29952,null,80675,null,0,null,80675,null,null,2040,19523,8156,5184,32863,null,0,0,0,null,32863]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":7.7189999999999995E-2},null,null,null,null,null,null,17,null,2041,3936,5.109,20109,0,0,20109,39.4,209,8235,28344,4.1849999999999996,13013,0,0,13013,15331,null,null,2041,20109,8235,28344,null,0,0,0,null,28344,null,null,2041,20109,8235,3.6999999999999998E-2,5328,2.7519999999999998,10832,null,null,44504,null,0,0,0,44504,null,null,2041,0,3936,13.273999999999999,52246,0.214,30816,null,83062,null,0,null,83062,null,null,2041,20109,8235,5328,33672,null,0,0,0,null,33672]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G12","v":3936},null,null,null,18,null,2042,3936,5.2619999999999996,20711,0,0,20711,39.4,211,8313,29024,4.3109999999999999,13405,0,0,13405,15619,null,null,2042,20711,8313,29024,null,0,0,0,null,29024,null,null,2042,20711,8313,3.7999999999999999E-2,5472,2.7989999999999999,11017,null,null,45513,null,0,0,0,45513,null,null,2042,0,3936,13.672000000000001,53813,0.221,31824,null,85637,null,0,null,85637,null,null,2042,20711,8313,5472,34496,null,0,0,0,null,34496]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":2.0699999999999998},null,null,null,null,null,null,19,null,2043,3936,5.42,21333,0,0,21333,39.4,213,8392,29725,4.4400000000000004,13806,0,0,13806,15919,null,null,2043,21333,8392,29725,null,0,0,0,null,29725,null,null,2043,21333,8392,3.9E-2,5616,2.8460000000000001,11202,null,null,46543,null,0,0,0,46543,null,null,2043,0,3936,14.082000000000001,55427,0.22700000000000001,32688,null,88115,null,0,null,88115,null,null,2043,21333,8392,5616,35341,null,0,0,0,null,35341]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":1.6899999999999998E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!L11,0)","v":300},null,null,null,20,null,2044,0,5.5830000000000002,0,0,0,0,0,216,0,0,4.5730000000000004,0,0,0,0,0,null,null,2044,0,0,0,null,0,0,0,null,0,null,null,2044,0,0,0.04,0,2.8940000000000001,0,null,null,0,null,0,0,0,0,null,null,2044,0,0,14.505000000000001,0,0.23400000000000001,0,null,0,null,0,null,0,null,null,2044,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2045,{"$f":"ROUND(IF($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$18)^J35,3)","v":5.75},{"$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$21)^J35,0)","v":218},{"$f":"ROUND(S35*T35,0)","v":0},{"$f":"ROUND(+U35+R35,0)","v":0},{"$f":"ROUND($H$36*(1+$C$11)^J35,3)","v":4.71},{"$f":"ROUND((1-$H$38)*(W35*M35),0)","v":0},0,0,{"$f":"SUM(X35:Z35)","v":0},{"$f":"V35-AA35","v":0},null,null,2045,{"$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,2045,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":4.2000000000000003E-2},{"$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$34)^J35,3)","v":2.9430000000000001},{"$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},{"$f":"AZ35-BD35","v":0},null,null,2045,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":14.94},{"$f":"ROUND(BJ35*BK35,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J35,3)","v":0.24099999999999999},{"$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,2045,0,{"$f":"U35","v":0},{"$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":2.532},null,22,null,2046,0,5.923,0,0,0,0,0,220,0,0,4.8520000000000003,0,0,0,0,0,null,null,2046,0,0,0,null,0,0,0,null,0,null,null,2046,0,0,4.2999999999999997E-2,0,2.9929999999999999,0,null,null,0,null,0,0,0,0,null,null,2046,0,0,15.388,0,0.248,0,null,0,null,0,null,0,null,null,2046,0,0,0,0,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,{"$f":"SUM(M14:M36)","v":78720},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":480100},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":286627},{"$f":"SUM(AB14:AB36)","v":193473},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":480100},null,null,null,{"$f":"SUM(AL14:AL36)","v":75072},null,{"$f":"SUM(AN14:AN36)","v":405028},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":758477},null,null,null,{"$f":"SUM(BD14:BD36)","v":162272},{"$f":"SUM(BE14:BE36)","v":596205},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":78720},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":1410633},null,{"$f":"SUM(BR14:BR36)","v":147200},null,{"$f":"SUM(BT14:BT36)","v":1263433},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":566500},null,null,null,{"$f":"SUM(CE14:CE36)","v":162272},null,{"$f":"SUM(CG14:CG36)","v":404228}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$26","v":9.8699999999999996E-2},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$41,V15:V36),0)","v":258318},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":187294},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":71024},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":258318},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":75072},null,{"$f":"+AH39-AL39","v":183246},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":603832},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":162272},{"$f":"AZ39-BD39","v":441560},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":642889},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":147200},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":495689},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":304107},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":162272},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":141835}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$27","v":7.0099999999999996E-2},null,"Test Results","NPV","B/C",null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":71024},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":183246},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":441560},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":495689},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":141835}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":71024},{"$f":"N42","v":1.38},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":1.38},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":3.44},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":3.72},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":4.37},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":1.87}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":2.3399999999999997E-2},null,"Utility Cost Test",{"$f":"AG41","v":183246},{"$f":"AG42","v":3.44}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":441560},{"$f":"AS42","v":3.72},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2024},null,"Participant Test",{"$f":"BJ41","v":495689},{"$f":"BJ42","v":4.37},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":141835},{"$f":"BY42","v":1.87},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2024},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$6","v":2024}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2024},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$7","v":8.0309999999999988},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":0.03},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M13","v":238},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":945},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$9","v":0.12956000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":1183}]
["    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$47","v":2024},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":145},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":3.0910000000000002},{"$f":"ROUND(M14*N14,0)","v":448},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":448},{"$f":"ROUND(M14*$C$23,1)","v":1.5},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":177},{"$f":"ROUND(S14*T14,0)","v":266},{"$f":"ROUND(+U14+R14,0)","v":714},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":2.532},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":290},{"$f":"ROUND($F$11,0)","v":238},{"$f":"ROUND($F$12,0)","v":945},{"$f":"SUM(X14:Z14)","v":1473},{"$f":"V14-AA14","v":-759},null,null,{"$f":"$C$47","v":2024},{"$f":"+R14","v":448},{"$f":"+U14","v":266},{"$f":"+AG14+AF14","v":714},null,{"$f":"ROUND(Y14,0)","v":238},{"$f":"ROUND(Z14,0)","v":945},{"$f":"SUM(AJ14:AK14)","v":1183},null,{"$f":"+AH14-AL14","v":-469},null,null,{"$f":"$C$47","v":2024},{"$f":"AF14","v":448},{"$f":"+AG14","v":266},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$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":300},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":1014},null,{"$f":"ROUND($F$13,0)","v":1183},{"$f":"ROUND((F15*F30)-Z14,0)","v":945},{"$f":"BB14+BC14","v":2128},{"$f":"AZ14-BD14","v":-1114},null,null,{"$f":"$C$47","v":2024},{"$f":"+F12","v":945},{"$f":"+M14","v":145},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":8.0310000000000006},{"$f":"ROUND(BJ14*BK14,0)","v":1164},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":2109},null,{"$f":"ROUND(F15*F30,0)","v":1890},null,{"$f":"BP14-BR14","v":219},null,null,{"$f":"$C$47","v":2024},{"$f":"$R14","v":448},{"$f":"U14","v":266},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":714},null,{"$f":"BB14","v":1183},{"$f":"BC14","v":945},{"$f":"SUM(CC14:CD14)","v":2128},null,{"$f":"CA14-CE14","v":-1414}]
["   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,{"$f":"L14+1","v":2025},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":145},3.1840000000000002,462,0,{"$f":"ROUND(M15*P15,0)","v":0},462,1.5,178,{"$f":"ROUND(S15*T15,0)","v":267},{"$f":"ROUND(+U15+R15,0)","v":729},{"$f":"ROUND($H$36*(1+$C$11)^J15,3)","v":2.6080000000000001},{"$f":"ROUND((1-$H$38)*(W15*M15),0)","v":299},{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},{"$f":"SUM(X15:Z15)","v":299},430,null,null,{"$f":"AE14+1","v":2025},462,267,{"$f":"+AG15+AF15","v":729},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,{"$f":"+AH15-AL15","v":729},null,null,{"$f":"AQ14+1","v":2025},462,267,2.3E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},2.105,305,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":1034},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},{"$f":"AZ15-BD15","v":1034},null,null,{"$f":"BH14+1","v":2025},{"$f":"+G12","v":0},145,8.2720000000000002,{"$f":"ROUND(BJ15*BK15,0)","v":1199},0.13300000000000001,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,1199,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":1199},null,null,{"$f":"BW14+1","v":2025},462,{"$f":"U15","v":267},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":729},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":729}]
[null,null,null,null,null,null,null,null,null,2,null,2026,{"$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$30,0),0)","v":145},3.2789999999999999,475,0,0,475,1.5,{"$f":"ROUND($C$20*(1+$C$21)^J16,0)","v":180},{"$f":"ROUND(S16*T16,0)","v":270},{"$f":"ROUND(+U16+R16,0)","v":745},{"$f":"ROUND($H$36*(1+$C$11)^J16,3)","v":2.6859999999999999},{"$f":"ROUND((1-$H$38)*(W16*M16),0)","v":308},{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},{"$f":"SUM(X16:Z16)","v":308},{"$f":"V16-AA16","v":437},null,null,2026,475,270,{"$f":"+AG16+AF16","v":745},null,0,0,{"$f":"SUM(AJ16:AK16)","v":0},null,{"$f":"+AH16-AL16","v":745},null,null,2026,475,270,{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J16,3)","v":2.4E-2},{"$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$34)^J16,3)","v":2.141},{"$f":"ROUND(AV16*M16,0)","v":310},null,null,{"$f":"ROUND(AR16+AS16+AU16+AW16+AY16,0)","v":1055},null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},{"$f":"BB16+BC16","v":0},1055,null,null,2026,{"$f":"ROUND(H12,0)","v":0},145,{"$f":"ROUND($C$10*(1+$C$11)^J16,3)","v":8.52},{"$f":"ROUND(BJ16*BK16,0)","v":1235},{"$f":"ROUND($C$13*(1+$C$14)^J16,3)","v":0.13700000000000001},{"$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":1235},null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,{"$f":"BP16-BR16","v":1235},null,null,2026,475,270,0,745,null,0,0,{"$f":"SUM(CC16:CD16)","v":0},null,{"$f":"CA16-CE16","v":745}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":3.0910000000000002},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$D$35","v":0},null,null,null,3,null,2027,{"$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$30,0),0)","v":145},{"$f":"ROUND($C$17*(1+$C$18)^J17,3)","v":3.3780000000000001},490,0,0,490,1.5,182,{"$f":"ROUND(S17*T17,0)","v":273},763,2.7669999999999999,317,0,0,317,446,null,null,2027,490,273,763,null,0,0,0,null,763,null,null,2027,490,273,2.4E-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$30,0))*AT17,0)","v":0},2.177,316,null,null,1079,null,0,0,0,1079,null,null,2027,0,145,8.7759999999999998,{"$f":"ROUND(BJ17*BK17,0)","v":1273},0.14199999999999999,{"$f":"ROUND((IF($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$30,0))*BM17,0)","v":0},null,1273,null,{"$f":"+BC17","v":0},null,1273,null,null,2027,490,273,0,763,null,0,0,0,null,{"$f":"CA17-CE17","v":763}]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":0.03},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$38","v":0},null,null,null,4,null,2028,145,3.4790000000000001,504,0,0,504,1.5,184,276,780,2.85,326,0,0,326,454,null,null,2028,504,276,780,null,0,0,0,null,780,null,null,2028,504,276,2.5000000000000001E-2,{"$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$30,0))*AT18,0)","v":0},2.214,321,null,null,1101,null,0,0,0,1101,null,null,2028,0,145,9.0389999999999997,1311,0.14599999999999999,0,null,1311,null,0,null,1311,null,null,2028,504,276,0,780,null,0,0,0,null,780]
[null,null,null,null,null,null,null,null,null,5,null,2029,145,{"$f":"ROUND($C$17*(1+$C$18)^J19,3)","v":3.5830000000000002},{"$f":"ROUND(M19*N19,0)","v":520},0,0,{"$f":"O19+Q19","v":520},{"$f":"ROUND(M19*$C$23,1)","v":1.5},186,279,799,2.9350000000000001,336,0,0,336,463,null,null,2029,520,279,799,null,0,0,0,null,799,null,null,2029,520,279,2.5999999999999999E-2,0,{"$f":"ROUND($C$33*(1+$C$34)^J19,3)","v":2.2509999999999999},326,null,null,1125,null,0,0,0,1125,null,null,2029,0,145,9.31,1350,0.15,0,null,1350,null,0,null,1350,null,null,2029,520,279,0,799,null,0,0,0,null,799]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":176.69},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$D$41","v":0},null,null,null,6,null,2030,145,3.6909999999999998,535,0,0,535,1.5,188,282,817,3.0230000000000001,346,0,0,346,471,null,null,2030,535,282,817,null,0,0,0,null,817,null,null,2030,535,282,2.7E-2,0,2.2890000000000001,332,null,null,1149,null,0,0,0,1149,null,null,2030,0,145,9.5890000000000004,1390,0.155,0,null,1390,null,0,null,1390,null,null,2030,535,282,0,{"$f":"SUM(BX20:BZ20)","v":817},null,0,0,0,null,817]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$44","v":0},null,null,null,7,null,2031,145,3.802,551,0,0,551,1.5,189,284,835,3.1139999999999999,357,0,0,357,478,null,null,2031,551,284,835,null,0,0,0,null,835,null,null,2031,551,284,2.7E-2,0,2.3279999999999998,338,null,null,1173,null,0,0,0,1173,null,null,2031,0,145,9.8770000000000007,1432,0.159,0,null,1432,null,0,null,1432,null,null,2031,551,284,0,835,null,0,0,0,null,835]
[null,null,null,null,null,null,null,null,null,8,null,2032,145,3.9159999999999999,568,0,0,568,1.5,191,287,855,3.2069999999999999,367,0,0,367,488,null,null,2032,568,287,855,null,0,0,0,null,855,null,null,2032,568,287,2.8000000000000001E-2,0,2.367,343,null,null,1198,null,0,0,0,1198,null,null,2032,0,145,10.173,1475,0.16400000000000001,0,null,1475,null,0,null,1475,null,null,2032,568,287,0,855,null,0,0,0,null,855]
["5) Peak Reduction Factor = ",null,{"$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,2033,145,4.0330000000000004,585,0,0,585,1.5,193,290,875,3.3039999999999998,378,0,0,378,497,null,null,2033,585,290,875,null,0,0,0,null,875,null,null,2033,585,290,2.9000000000000001E-2,0,2.407,349,null,null,1224,null,0,0,0,1224,null,null,2033,0,145,10.478999999999999,1519,0.16900000000000001,0,null,1519,null,0,null,1519,null,null,2033,585,290,0,875,null,0,0,0,null,875]
[null,null,null,null,null,null,null,null,null,10,null,2034,{"$f":"ROUND(IF($C$47+$F$23>L24,$F$25*$F$30,0)+IF($C$48+$G$23>L24,$G$25*$G$30,0)+IF($C$49+$H$23>L24,$H$25*$H$30,0),0)","v":0},4.1539999999999999,0,0,0,0,0,195,0,0,3.403,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,0.03,0,2.448,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,10.792999999999999,0,0.17399999999999999,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"+ROUND(F32/F30,3)","v":2.302},null,null,null,11,null,2035,{"$f":"ROUND(IF($C$47+$F$23>L25,$F$25*$F$30,0)+IF($C$48+$G$23>L25,$G$25*$G$30,0)+IF($C$49+$H$23>L25,$H$25*$H$30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J25,3)","v":4.2789999999999999},{"$f":"ROUND(M25*N25,0)","v":0},0,0,0,{"$f":"ROUND(M25*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J25,0)","v":197},0,0,3.5049999999999999,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,3.1E-2,0,2.4889999999999999,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,11.117000000000001,0,0.17899999999999999,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,12,null,2036,0,4.407,0,0,0,0,0,199,0,0,3.61,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,3.2000000000000001E-2,0,2.5310000000000001,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,11.45,0,0.185,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H12","v":0},null,null,null,13,null,2037,0,{"$f":"ROUND($C$17*(1+$C$18)^J27,3)","v":4.5389999999999997},0,0,0,0,0,201,0,0,3.718,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,3.3000000000000002E-2,0,2.5739999999999998,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,11.794,0,0.19,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":2.0619999999999999E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2038,0,4.6749999999999998,0,0,0,0,0,203,0,0,3.83,0,0,0,0,0,null,null,2038,0,0,0,null,0,0,0,null,0,null,null,2038,0,0,3.4000000000000002E-2,0,2.617,0,null,null,0,null,0,0,0,0,null,null,2038,0,0,12.148,0,0.19600000000000001,0,null,0,null,0,null,0,null,null,2038,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":0.03},null,null,null,null,null,null,15,null,2039,0,4.8159999999999998,0,0,0,0,0,205,0,0,3.9449999999999998,0,0,0,0,0,null,null,2039,0,0,0,null,0,0,0,null,0,null,null,2039,0,0,3.5000000000000003E-2,0,2.6619999999999999,0,null,null,0,null,0,0,0,0,null,null,2039,0,0,12.512,0,0.20200000000000001,0,null,0,null,0,null,0,null,null,2039,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C12,0)","v":63},null,null,null,16,null,2040,0,4.96,0,0,0,0,0,207,0,0,4.0629999999999997,0,0,0,0,0,null,null,2040,0,0,0,null,0,0,0,null,0,null,null,2040,0,0,3.5999999999999997E-2,0,2.7069999999999999,0,null,null,0,null,0,0,0,0,null,null,2040,0,0,12.887,0,0.20799999999999999,0,null,0,null,0,null,0,null,null,2040,0,0,0,0,null,0,0,0,null,0]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":7.7189999999999995E-2},null,null,null,null,null,null,17,null,2041,0,5.109,0,0,0,0,0,209,0,0,4.1849999999999996,0,0,0,0,0,null,null,2041,0,0,0,null,0,0,0,null,0,null,null,2041,0,0,3.6999999999999998E-2,0,2.7519999999999998,0,null,null,0,null,0,0,0,0,null,null,2041,0,0,13.273999999999999,0,0.214,0,null,0,null,0,null,0,null,null,2041,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G13","v":145},null,null,null,18,null,2042,0,5.2619999999999996,0,0,0,0,0,211,0,0,4.3109999999999999,0,0,0,0,0,null,null,2042,0,0,0,null,0,0,0,null,0,null,null,2042,0,0,3.7999999999999999E-2,0,2.7989999999999999,0,null,null,0,null,0,0,0,0,null,null,2042,0,0,13.672000000000001,0,0.221,0,null,0,null,0,null,0,null,null,2042,0,0,0,0,null,0,0,0,null,0]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":2.0699999999999998},null,null,null,null,null,null,19,null,2043,0,5.42,0,0,0,0,0,213,0,0,4.4400000000000004,0,0,0,0,0,null,null,2043,0,0,0,null,0,0,0,null,0,null,null,2043,0,0,3.9E-2,0,2.8460000000000001,0,null,null,0,null,0,0,0,0,null,null,2043,0,0,14.082000000000001,0,0.22700000000000001,0,null,0,null,0,null,0,null,null,2043,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":1.6899999999999998E-2},null,"25) Incentive/Participant =",{"$f":"'Database Inputs'!L12","v":15},null,null,null,20,null,2044,0,5.5830000000000002,0,0,0,0,0,216,0,0,4.5730000000000004,0,0,0,0,0,null,null,2044,0,0,0,null,0,0,0,null,0,null,null,2044,0,0,0.04,0,2.8940000000000001,0,null,null,0,null,0,0,0,0,null,null,2044,0,0,14.505000000000001,0,0.23400000000000001,0,null,0,null,0,null,0,null,null,2044,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2045,{"$f":"ROUND(IF($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$18)^J35,3)","v":5.75},{"$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$21)^J35,0)","v":218},{"$f":"ROUND(S35*T35,0)","v":0},{"$f":"ROUND(+U35+R35,0)","v":0},{"$f":"ROUND($H$36*(1+$C$11)^J35,3)","v":4.71},{"$f":"ROUND((1-$H$38)*(W35*M35),0)","v":0},0,0,{"$f":"SUM(X35:Z35)","v":0},{"$f":"V35-AA35","v":0},null,null,2045,{"$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,2045,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":4.2000000000000003E-2},{"$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$34)^J35,3)","v":2.9430000000000001},{"$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},{"$f":"AZ35-BD35","v":0},null,null,2045,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":14.94},{"$f":"ROUND(BJ35*BK35,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J35,3)","v":0.24099999999999999},{"$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,2045,0,{"$f":"U35","v":0},{"$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":2.532},null,22,null,2046,0,5.923,0,0,0,0,0,220,0,0,4.8520000000000003,0,0,0,0,0,null,null,2046,0,0,0,null,0,0,0,null,0,null,null,2046,0,0,4.2999999999999997E-2,0,2.9929999999999999,0,null,null,0,null,0,0,0,0,null,null,2046,0,0,15.388,0,0.248,0,null,0,null,0,null,0,null,null,2046,0,0,0,0,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,{"$f":"SUM(M14:M36)","v":1450},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":7912},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":4507},{"$f":"SUM(AB14:AB36)","v":3405},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":7912},null,null,null,{"$f":"SUM(AL14:AL36)","v":1183},null,{"$f":"SUM(AN14:AN36)","v":6729},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":11152},null,null,null,{"$f":"SUM(BD14:BD36)","v":2128},{"$f":"SUM(BE14:BE36)","v":9024},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":1450},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":14293},null,{"$f":"SUM(BR14:BR36)","v":1890},null,{"$f":"SUM(BT14:BT36)","v":12403},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":7912},null,null,null,{"$f":"SUM(CE14:CE36)","v":2128},null,{"$f":"SUM(CG14:CG36)","v":5784}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$26","v":9.8699999999999996E-2},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$41,V15:V36),0)","v":5869},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":3640},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":2230},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":5869},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":1183},null,{"$f":"+AH39-AL39","v":4686},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":10032},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":2128},{"$f":"AZ39-BD39","v":7904},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":9803},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":1890},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":7913},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":5869},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":2128},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":3741}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$27","v":7.0099999999999996E-2},null,"Test Results","NPV","B/C",null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":2230},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":4686},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":7904},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":7913},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":3741}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":2230},{"$f":"N42","v":1.61},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":1.61},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":4.96},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":4.71},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":5.19},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":2.76}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":2.3399999999999997E-2},null,"Utility Cost Test",{"$f":"AG41","v":4686},{"$f":"AG42","v":4.96}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":7904},{"$f":"AS42","v":4.71},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2024},null,"Participant Test",{"$f":"BJ41","v":7913},{"$f":"BJ42","v":5.19},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":3741},{"$f":"BY42","v":2.76},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2024},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$6","v":2024}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2024},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$7","v":8.0309999999999988},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":0.03},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M14","v":2407},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":9586},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$9","v":0.12956000000000001},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":11993}]
["    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$47","v":2024},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":996},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":3.0910000000000002},{"$f":"ROUND(M14*N14,0)","v":3079},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":3079},{"$f":"ROUND(M14*$C$23,1)","v":10},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":177},{"$f":"ROUND(S14*T14,0)","v":1770},{"$f":"ROUND(+U14+R14,0)","v":4849},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":2.532},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":1992},{"$f":"ROUND($F$11,0)","v":2407},{"$f":"ROUND($F$12,0)","v":9586},{"$f":"SUM(X14:Z14)","v":13985},{"$f":"V14-AA14","v":-9136},null,null,{"$f":"$C$47","v":2024},{"$f":"+R14","v":3079},{"$f":"+U14","v":1770},{"$f":"+AG14+AF14","v":4849},null,{"$f":"ROUND(Y14,0)","v":2407},{"$f":"ROUND(Z14,0)","v":9586},{"$f":"SUM(AJ14:AK14)","v":11993},null,{"$f":"+AH14-AL14","v":-7144},null,null,{"$f":"$C$47","v":2024},{"$f":"AF14","v":3079},{"$f":"+AG14","v":1770},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":144},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":2.0699999999999998},{"$f":"ROUND(AV14*M14,0)","v":2062},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":7055},null,{"$f":"ROUND($F$13,0)","v":11993},{"$f":"ROUND((F15*F30)-Z14,0)","v":15214},{"$f":"BB14+BC14","v":27207},{"$f":"AZ14-BD14","v":-20152},null,null,{"$f":"$C$47","v":2024},{"$f":"+F12","v":9586},{"$f":"+M14","v":996},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":8.0310000000000006},{"$f":"ROUND(BJ14*BK14,0)","v":7999},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.13},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":853},null,{"$f":"BI14+BL14+BN14+BO14","v":18438},null,{"$f":"ROUND(F15*F30,0)","v":24800},null,{"$f":"BP14-BR14","v":-6362},null,null,{"$f":"$C$47","v":2024},{"$f":"$R14","v":3079},{"$f":"U14","v":1770},{"$f":"AU14","v":144},{"$f":"SUM(BX14:BZ14)","v":4993},null,{"$f":"BB14","v":11993},{"$f":"BC14","v":15214},{"$f":"SUM(CC14:CD14)","v":27207},null,{"$f":"CA14-CE14","v":-22214}]
["   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,{"$f":"L14+1","v":2025},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":996},3.1840000000000002,3171,0,{"$f":"ROUND(M15*P15,0)","v":0},3171,10,178,{"$f":"ROUND(S15*T15,0)","v":1780},{"$f":"ROUND(+U15+R15,0)","v":4951},2.6080000000000001,2052,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},2052,2899,null,null,{"$f":"AE14+1","v":2025},{"$f":"+R15","v":3171},{"$f":"+U15","v":1780},{"$f":"+AG15+AF15","v":4951},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,{"$f":"+AH15-AL15","v":4951},null,null,{"$f":"AQ14+1","v":2025},3171,1780,2.3E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":151},2.105,2097,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":7199},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},7199,null,null,{"$f":"BH14+1","v":2025},{"$f":"+G12","v":0},996,8.2720000000000002,{"$f":"ROUND(BJ15*BK15,0)","v":8239},0.13300000000000001,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":872},null,9111,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":9111},null,null,{"$f":"BW14+1","v":2025},3171,{"$f":"U15","v":1780},{"$f":"AU15","v":151},{"$f":"SUM(BX15:BZ15)","v":5102},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":5102}]
[null,null,null,null,null,null,null,null,null,2,null,2026,{"$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$30,0),0)","v":996},{"$f":"ROUND($C$17*(1+$C$18)^J16,3)","v":3.2789999999999999},{"$f":"ROUND(M16*N16,0)","v":3266},{"$f":"ROUND($C$25*(1+$C$26)^J16,3)","v":0},0,{"$f":"O16+Q16","v":3266},{"$f":"ROUND(M16*$C$23,1)","v":10},{"$f":"ROUND($C$20*(1+$C$21)^J16,0)","v":180},{"$f":"ROUND(S16*T16,0)","v":1800},{"$f":"ROUND(+U16+R16,0)","v":5066},{"$f":"ROUND($H$36*(1+$C$11)^J16,3)","v":2.6859999999999999},{"$f":"ROUND((1-$H$38)*(W16*M16),0)","v":2113},{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},2113,{"$f":"V16-AA16","v":2953},null,null,2026,3266,1800,{"$f":"+AG16+AF16","v":5066},null,0,0,0,null,5066,null,null,2026,3266,1800,{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J16,3)","v":2.4E-2},{"$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$30,0))*AT16,0)","v":157},2.141,2132,null,null,7355,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,7355,null,null,2026,{"$f":"ROUND(H12,0)","v":0},996,8.52,{"$f":"ROUND(BJ16*BK16,0)","v":8486},0.13700000000000001,{"$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$30,0))*BM16,0)","v":899},null,9385,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,9385,null,null,2026,3266,1800,157,5223,null,0,0,0,null,{"$f":"CA16-CE16","v":5223}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":3.0910000000000002},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!D35","v":0},null,null,null,3,null,2027,{"$f":"ROUND(IF($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$30,0),0)","v":996},3.3780000000000001,3364,0,0,3364,10,182,{"$f":"ROUND(S17*T17,0)","v":1820},5184,2.7669999999999999,2177,0,0,2177,3007,null,null,2027,3364,1820,5184,null,0,0,0,null,5184,null,null,2027,3364,1820,{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J17,3)","v":2.4E-2},{"$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$30,0))*AT17,0)","v":157},2.177,2168,null,null,7509,null,0,0,0,7509,null,null,2027,0,996,8.7759999999999998,8741,0.14199999999999999,{"$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$30,0))*BM17,0)","v":932},null,9673,null,{"$f":"+BC17","v":0},null,9673,null,null,2027,3364,1820,157,5341,null,0,0,0,null,5341]
["     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,2028,996,3.4790000000000001,3465,0,0,3465,10,184,1840,5305,2.85,2242,0,0,2242,3063,null,null,2028,3465,1840,5305,null,0,0,0,null,5305,null,null,2028,3465,1840,2.5000000000000001E-2,164,2.214,2205,null,null,7674,null,0,0,0,7674,null,null,2028,0,996,9.0389999999999997,9003,0.14599999999999999,958,null,9961,null,0,null,9961,null,null,2028,3465,1840,164,5469,null,0,0,0,null,5469]
[null,null,null,null,null,null,null,null,null,5,null,2029,{"$f":"ROUND(IF($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$30,0),0)","v":996},3.5830000000000002,3569,0,0,3569,10,186,1860,5429,2.9350000000000001,2309,0,0,2309,3120,null,null,2029,3569,1860,5429,null,0,0,0,null,5429,null,null,2029,3569,1860,2.5999999999999999E-2,171,2.2509999999999999,2242,null,null,7842,null,0,0,0,7842,null,null,2029,0,996,9.31,9273,0.15,984,null,10257,null,0,null,10257,null,null,2029,3569,1860,171,5600,null,0,0,0,null,5600]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":176.69},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!D41","v":0},null,null,null,6,null,2030,996,3.6909999999999998,3676,0,0,3676,10,188,1880,5556,3.0230000000000001,2379,0,0,2379,3177,null,null,2030,3676,1880,5556,null,0,0,0,null,5556,null,null,2030,3676,1880,2.7E-2,177,2.2890000000000001,2280,null,null,8013,null,0,0,0,8013,null,null,2030,0,996,9.5890000000000004,9551,0.155,1017,null,10568,null,0,null,10568,null,null,2030,3676,1880,177,5733,null,0,0,0,null,5733]
["     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,2031,996,3.802,3787,0,0,3787,10,189,1890,5677,3.1139999999999999,2450,0,0,2450,3227,null,null,2031,3787,1890,5677,null,0,0,0,null,5677,null,null,2031,3787,1890,2.7E-2,177,2.3279999999999998,2319,null,null,8173,null,0,0,0,8173,null,null,2031,0,996,9.8770000000000007,9837,0.159,1043,null,10880,null,0,null,10880,null,null,2031,3787,1890,177,5854,null,0,0,0,null,5854]
[null,null,null,null,null,null,null,null,null,8,null,2032,996,3.9159999999999999,3900,0,0,3900,10,191,1910,5810,3.2069999999999999,2523,0,0,2523,3287,null,null,2032,3900,1910,5810,null,0,0,0,null,5810,null,null,2032,3900,1910,2.8000000000000001E-2,184,2.367,2358,null,null,8352,null,0,0,0,8352,null,null,2032,0,996,10.173,10132,0.16400000000000001,1076,null,11208,null,0,null,11208,null,null,2032,3900,1910,184,5994,null,0,0,0,null,5994]
["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,2033,996,4.0330000000000004,4017,0,0,4017,10,193,1930,5947,3.3039999999999998,2600,0,0,2600,3347,null,null,2033,4017,1930,5947,null,0,0,0,null,5947,null,null,2033,4017,1930,2.9000000000000001E-2,190,2.407,2397,null,null,8534,null,0,0,0,8534,null,null,2033,0,996,10.478999999999999,10437,0.16900000000000001,1109,null,11546,null,0,null,11546,null,null,2033,4017,1930,190,6137,null,0,0,0,null,6137]
[null,null,null,null,null,null,null,null,null,10,null,2034,0,4.1539999999999999,0,0,0,0,0,195,0,0,3.403,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,0.03,0,2.448,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,10.792999999999999,0,0.17399999999999999,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,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":6.2249999999999996},null,null,null,11,null,2035,0,4.2789999999999999,0,0,0,0,0,197,0,0,3.5049999999999999,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,3.1E-2,0,2.4889999999999999,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,11.117000000000001,0,0.17899999999999999,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,12,null,2036,0,4.407,0,0,0,0,0,199,0,0,3.61,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,3.2000000000000001E-2,0,2.5310000000000001,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,11.45,0,0.185,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H13","v":41},null,null,null,13,null,2037,0,4.5389999999999997,0,0,0,0,0,201,0,0,3.718,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,3.3000000000000002E-2,0,2.5739999999999998,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,11.794,0,0.19,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":2.0619999999999999E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2038,0,4.6749999999999998,0,0,0,0,0,203,0,0,3.83,0,0,0,0,0,null,null,2038,0,0,0,null,0,0,0,null,0,null,null,2038,0,0,3.4000000000000002E-2,0,2.617,0,null,null,0,null,0,0,0,0,null,null,2038,0,0,12.148,0,0.19600000000000001,0,null,0,null,0,null,0,null,null,2038,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":0.03},null,null,null,null,null,null,15,null,2039,0,4.8159999999999998,0,0,0,0,0,205,0,0,3.9449999999999998,0,0,0,0,0,null,null,2039,0,0,0,null,0,0,0,null,0,null,null,2039,0,0,3.5000000000000003E-2,0,2.6619999999999999,0,null,null,0,null,0,0,0,0,null,null,2039,0,0,12.512,0,0.20200000000000001,0,null,0,null,0,null,0,null,null,2039,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C13,0)","v":160},null,null,null,16,null,2040,0,4.96,0,0,0,0,0,207,0,0,4.0629999999999997,0,0,0,0,0,null,null,2040,0,0,0,null,0,0,0,null,0,null,null,2040,0,0,3.5999999999999997E-2,0,2.7069999999999999,0,null,null,0,null,0,0,0,0,null,null,2040,0,0,12.887,0,0.20799999999999999,0,null,0,null,0,null,0,null,null,2040,0,0,0,0,null,0,0,0,null,0]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":7.7189999999999995E-2},null,null,null,null,null,null,17,null,2041,0,5.109,0,0,0,0,0,209,0,0,4.1849999999999996,0,0,0,0,0,null,null,2041,0,0,0,null,0,0,0,null,0,null,null,2041,0,0,3.6999999999999998E-2,0,2.7519999999999998,0,null,null,0,null,0,0,0,0,null,null,2041,0,0,13.273999999999999,0,0.214,0,null,0,null,0,null,0,null,null,2041,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G14","v":996},null,null,null,18,null,2042,0,5.2619999999999996,0,0,0,0,0,211,0,0,4.3109999999999999,0,0,0,0,0,null,null,2042,0,0,0,null,0,0,0,null,0,null,null,2042,0,0,3.7999999999999999E-2,0,2.7989999999999999,0,null,null,0,null,0,0,0,0,null,null,2042,0,0,13.672000000000001,0,0.221,0,null,0,null,0,null,0,null,null,2042,0,0,0,0,null,0,0,0,null,0]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":2.0699999999999998},null,null,null,null,null,null,19,null,2043,0,5.42,0,0,0,0,0,213,0,0,4.4400000000000004,0,0,0,0,0,null,null,2043,0,0,0,null,0,0,0,null,0,null,null,2043,0,0,3.9E-2,0,2.8460000000000001,0,null,null,0,null,0,0,0,0,null,null,2043,0,0,14.082000000000001,0,0.22700000000000001,0,null,0,null,0,null,0,null,null,2043,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":1.6899999999999998E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!L13,0)","v":60},null,null,null,20,null,2044,0,5.5830000000000002,0,0,0,0,0,216,0,0,4.5730000000000004,0,0,0,0,0,null,null,2044,0,0,0,null,0,0,0,null,0,null,null,2044,0,0,0.04,0,2.8940000000000001,0,null,null,0,null,0,0,0,0,null,null,2044,0,0,14.505000000000001,0,0.23400000000000001,0,null,0,null,0,null,0,null,null,2044,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2045,{"$f":"ROUND(IF($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$18)^J35,3)","v":5.75},{"$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$21)^J35,0)","v":218},{"$f":"ROUND(S35*T35,0)","v":0},{"$f":"ROUND(+U35+R35,0)","v":0},{"$f":"ROUND($H$36*(1+$C$11)^J35,3)","v":4.71},{"$f":"ROUND((1-$H$38)*(W35*M35),0)","v":0},0,0,{"$f":"SUM(X35:Z35)","v":0},{"$f":"V35-AA35","v":0},null,null,2045,{"$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,2045,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":4.2000000000000003E-2},{"$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$34)^J35,3)","v":2.9430000000000001},{"$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},{"$f":"AZ35-BD35","v":0},null,null,2045,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":14.94},{"$f":"ROUND(BJ35*BK35,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J35,3)","v":0.24099999999999999},{"$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,2045,0,{"$f":"U35","v":0},{"$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":2.532},null,22,null,2046,0,5.923,0,0,0,0,0,220,0,0,4.8520000000000003,0,0,0,0,0,null,null,2046,0,0,0,null,0,0,0,null,0,null,null,2046,0,0,4.2999999999999997E-2,0,2.9929999999999999,0,null,null,0,null,0,0,0,0,null,null,2046,0,0,15.388,0,0.248,0,null,0,null,0,null,0,null,null,2046,0,0,0,0,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,{"$f":"SUM(M14:M36)","v":9960},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":53774},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":34830},{"$f":"SUM(AB14:AB36)","v":18944},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":53774},null,null,null,{"$f":"SUM(AL14:AL36)","v":11993},null,{"$f":"SUM(AN14:AN36)","v":41781},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":77706},null,null,null,{"$f":"SUM(BD14:BD36)","v":27207},{"$f":"SUM(BE14:BE36)","v":50499},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":9960},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":111027},null,{"$f":"SUM(BR14:BR36)","v":24800},null,{"$f":"SUM(BT14:BT36)","v":86227},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":55446},null,null,null,{"$f":"SUM(CE14:CE36)","v":27207},null,{"$f":"SUM(CG14:CG36)","v":28239}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$26","v":9.8699999999999996E-2},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$41,V15:V36),0)","v":39889},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":28869},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":11020},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":39889},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":11993},null,{"$f":"+AH39-AL39","v":27896},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":69896},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":27207},{"$f":"AZ39-BD39","v":42689},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":76905},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":24800},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":52105},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":41125},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":27207},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":13918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$27","v":7.0099999999999996E-2},null,"Test Results","NPV","B/C",null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":11020},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":27896},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":42689},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":52105},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":13918}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":11020},{"$f":"N42","v":1.38},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":1.38},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":3.33},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":2.57},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":3.1},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":1.51}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":2.3399999999999997E-2},null,"Utility Cost Test",{"$f":"AG41","v":27896},{"$f":"AG42","v":3.33}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":42689},{"$f":"AS42","v":2.57},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2024},null,"Participant Test",{"$f":"BJ41","v":52105},{"$f":"BJ42","v":3.1},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":13918},{"$f":"BY42","v":1.51},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2024},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$6","v":2024}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2024},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$7","v":6.6469999999999994},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$8","v":0.03},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M18","v":113},null,null,null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"+'Total Program Inputs'!I18","v":450},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$9","v":0.12551999999999999},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":563}]
["    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$47","v":2024},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":18},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":3.0910000000000002},{"$f":"ROUND(M14*N14,0)","v":56},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":56},{"$f":"ROUND(M14*$C$23,1)","v":0.2},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":177},{"$f":"ROUND(S14*T14,0)","v":35},{"$f":"ROUND(+U14+R14,0)","v":91},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":1.1479999999999999},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":16},{"$f":"ROUND($F$11,0)","v":113},{"$f":"ROUND($F$12,0)","v":450},{"$f":"SUM(X14:Z14)","v":579},{"$f":"V14-AA14","v":-488},null,null,{"$f":"$C$47","v":2024},{"$f":"+R14","v":56},{"$f":"+U14","v":35},{"$f":"+AG14+AF14","v":91},null,{"$f":"ROUND(Y14,0)","v":113},{"$f":"ROUND(Z14,0)","v":450},{"$f":"SUM(AJ14:AK14)","v":563},null,{"$f":"+AH14-AL14","v":-472},null,null,{"$f":"$C$47","v":2024},{"$f":"AF14","v":56},{"$f":"+AG14","v":35},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$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":37},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":128},null,{"$f":"ROUND($F$13,0)","v":563},{"$f":"ROUND((F15*F30)-Z14,0)","v":45},{"$f":"BB14+BC14","v":608},{"$f":"AZ14-BD14","v":-480},null,null,{"$f":"$C$47","v":2024},{"$f":"+F12","v":450},{"$f":"+M14","v":18},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":6.6470000000000002},{"$f":"ROUND(BJ14*BK14,0)","v":120},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.126},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":570},null,{"$f":"ROUND(F15*F30,0)","v":495},null,{"$f":"BP14-BR14","v":75},null,null,{"$f":"$C$47","v":2024},{"$f":"$R14","v":56},{"$f":"U14","v":35},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":91},null,{"$f":"BB14","v":563},{"$f":"BC14","v":45},{"$f":"SUM(CC14:CD14)","v":608},null,{"$f":"CA14-CE14","v":-517}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$E$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!K16,0)","v":165},null,null,null,{"$f":"J14+1","v":1},null,{"$f":"L14+1","v":2025},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":18},{"$f":"ROUND($C$17*(1+$C$18)^J15,3)","v":3.1840000000000002},{"$f":"ROUND(M15*N15,0)","v":57},0,{"$f":"ROUND(M15*P15,0)","v":0},{"$f":"O15+Q15","v":57},{"$f":"ROUND(M15*$C$23,1)","v":0.2},{"$f":"ROUND($C$20*(1+$C$21)^J15,0)","v":178},{"$f":"ROUND(S15*T15,0)","v":36},{"$f":"ROUND(+U15+R15,0)","v":93},1.1819999999999999,{"$f":"ROUND((1-$H$38)*(W15*M15),0)","v":17},{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},{"$f":"SUM(X15:Z15)","v":17},{"$f":"V15-AA15","v":76},null,null,{"$f":"AE14+1","v":2025},57,36,{"$f":"+AG15+AF15","v":93},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,93,null,null,{"$f":"AQ14+1","v":2025},57,36,2.3E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},2.105,38,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":131},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},131,null,null,{"$f":"BH14+1","v":2025},{"$f":"+G12","v":0},18,6.8460000000000001,{"$f":"ROUND(BJ15*BK15,0)","v":123},0.129,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,123,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":123},null,null,{"$f":"BW14+1","v":2025},57,{"$f":"U15","v":36},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":93},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":93}]
[null,null,null,null,null,null,null,null,null,2,null,2026,{"$f":"ROUND(IF($C$47+$F$23>L16,$F$25*$F$30,0)+IF($C$48+$G$23>L16,$G$25*$G$30,0)+IF($C$49+$H$23>L16,$H$25*$H$30,0),0)","v":18},3.2789999999999999,59,0,0,59,0.2,180,{"$f":"ROUND(S16*T16,0)","v":36},95,1.218,17,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},17,78,null,null,2026,59,36,{"$f":"+AG16+AF16","v":95},null,0,0,0,null,95,null,null,2026,59,36,2.4E-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$30,0))*AT16,0)","v":0},2.141,39,null,null,134,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,134,null,null,2026,{"$f":"ROUND(H12,0)","v":0},18,7.0519999999999996,{"$f":"ROUND(BJ16*BK16,0)","v":127},0.13300000000000001,{"$f":"ROUND((IF($C$47+$F$23>BH16,$F$27*$F$30,0)+IF($C$49+$H$23>BH16,$H$27*$H$30,0)+IF($C$48+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":0},null,127,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,127,null,null,2026,59,36,0,95,null,0,0,0,null,{"$f":"CA16-CE16","v":95}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$12","v":3.0910000000000002},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$E$35","v":0},null,null,null,3,null,2027,{"$f":"ROUND(IF($C$47+$F$23>L17,$F$25*$F$30,0)+IF($C$48+$G$23>L17,$G$25*$G$30,0)+IF($C$49+$H$23>L17,$H$25*$H$30,0),0)","v":18},3.3780000000000001,61,0,0,61,0.2,182,36,97,1.254,18,0,0,18,79,null,null,2027,61,36,97,null,0,0,0,null,97,null,null,2027,61,36,2.4E-2,{"$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$30,0))*AT17,0)","v":0},2.177,39,null,null,136,null,0,0,0,136,null,null,2027,0,18,7.2629999999999999,131,0.13700000000000001,{"$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$30,0))*BM17,0)","v":0},null,131,null,{"$f":"+BC17","v":0},null,131,null,null,2027,61,36,0,97,null,0,0,0,null,97]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$13","v":0.03},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$38","v":0},null,null,null,4,null,2028,18,3.4790000000000001,63,0,0,63,0.2,184,37,100,1.292,18,0,0,18,82,null,null,2028,63,37,100,null,0,0,0,null,100,null,null,2028,63,37,2.5000000000000001E-2,0,2.214,40,null,null,140,null,0,0,0,140,null,null,2028,0,18,7.4809999999999999,135,0.14099999999999999,0,null,135,null,0,null,135,null,null,2028,63,37,0,100,null,0,0,0,null,100]
[null,null,null,null,null,null,null,null,null,5,null,2029,18,3.5830000000000002,64,0,0,64,0.2,186,37,101,1.331,19,0,0,19,82,null,null,2029,64,37,101,null,0,0,0,null,101,null,null,2029,64,37,2.5999999999999999E-2,0,2.2509999999999999,41,null,null,142,null,0,0,0,142,null,null,2029,0,18,7.7060000000000004,139,0.14599999999999999,0,null,139,null,0,null,139,null,null,2029,64,37,0,101,null,0,0,0,null,101]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$E$14","v":176.69},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$E$41","v":0},null,null,null,6,null,2030,18,3.6909999999999998,66,0,0,66,0.2,188,38,104,1.371,19,0,0,19,85,null,null,2030,66,38,104,null,0,0,0,null,104,null,null,2030,66,38,2.7E-2,0,2.2890000000000001,41,null,null,145,null,0,0,0,145,null,null,2030,0,18,7.9370000000000003,143,0.15,0,null,143,null,0,null,143,null,null,2030,66,38,0,104,null,0,0,0,null,104]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$44","v":0},null,null,null,7,null,2031,18,3.802,68,0,0,68,0.2,189,38,106,1.4119999999999999,20,0,0,20,86,null,null,2031,68,38,106,null,0,0,0,null,106,null,null,2031,68,38,2.7E-2,0,2.3279999999999998,42,null,null,148,null,0,0,0,148,null,null,2031,0,18,8.1750000000000007,147,0.154,0,null,147,null,0,null,147,null,null,2031,68,38,0,106,null,0,0,0,null,106]
[null,null,null,null,null,null,null,null,null,8,null,2032,18,3.9159999999999999,70,0,0,70,0.2,191,38,108,1.454,21,0,0,21,87,null,null,2032,70,38,108,null,0,0,0,null,108,null,null,2032,70,38,2.8000000000000001E-2,0,2.367,43,null,null,151,null,0,0,0,151,null,null,2032,0,18,8.42,152,0.159,0,null,152,null,0,null,152,null,null,2032,70,38,0,108,null,0,0,0,null,108]
["5) Peak Reduction Factor = ",null,{"$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,2033,18,4.0330000000000004,73,0,0,73,0.2,193,39,112,1.498,21,0,0,21,91,null,null,2033,73,39,112,null,0,0,0,null,112,null,null,2033,73,39,2.9000000000000001E-2,0,2.407,43,null,null,155,null,0,0,0,155,null,null,2033,0,18,8.673,156,0.16400000000000001,0,null,156,null,0,null,156,null,null,2033,73,39,0,112,null,0,0,0,null,112]
[null,null,null,null,null,null,null,null,null,10,null,2034,18,4.1539999999999999,75,0,0,75,0.2,195,39,114,1.5429999999999999,22,0,0,22,92,null,null,2034,75,39,114,null,0,0,0,null,114,null,null,2034,75,39,0.03,0,2.448,44,null,null,158,null,0,0,0,158,null,null,2034,0,18,8.9329999999999998,161,0.16900000000000001,0,null,161,null,0,null,161,null,null,2034,75,39,0,114,null,0,0,0,null,114]
["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":6},null,null,null,11,null,2035,18,4.2789999999999999,77,0,0,77,0.2,197,39,116,1.589,23,0,0,23,93,null,null,2035,77,39,116,null,0,0,0,null,116,null,null,2035,77,39,3.1E-2,0,2.4889999999999999,45,null,null,161,null,0,0,0,161,null,null,2035,0,18,9.2010000000000005,166,0.17399999999999999,0,null,166,null,0,null,166,null,null,2035,77,39,0,116,null,0,0,0,null,116]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$18","v":0},null,null,null,null,null,null,12,null,2036,18,4.407,79,0,0,79,0.2,199,40,119,1.637,23,0,0,23,96,null,null,2036,79,40,119,null,0,0,0,null,119,null,null,2036,79,40,3.2000000000000001E-2,0,2.5310000000000001,46,null,null,165,null,0,0,0,165,null,null,2036,0,18,9.4770000000000003,171,0.17899999999999999,0,null,171,null,0,null,171,null,null,2036,79,40,0,119,null,0,0,0,null,119]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H16","v":0},null,null,null,13,null,2037,18,4.5389999999999997,82,0,0,82,0.2,201,40,122,1.6859999999999999,24,0,0,24,98,null,null,2037,82,40,122,null,0,0,0,null,122,null,null,2037,82,40,3.3000000000000002E-2,0,2.5739999999999998,46,null,null,168,null,0,0,0,168,null,null,2037,0,18,9.7609999999999992,176,0.184,0,null,176,null,0,null,176,null,null,2037,82,40,0,122,null,0,0,0,null,122]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$19","v":2.0619999999999999E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2038,18,4.6749999999999998,84,0,0,84,0.2,203,41,125,1.736,25,0,0,25,100,null,null,2038,84,41,125,null,0,0,0,null,125,null,null,2038,84,41,3.4000000000000002E-2,0,2.617,47,null,null,172,null,0,0,0,172,null,null,2038,0,18,10.054,181,0.19,0,null,181,null,0,null,181,null,null,2038,84,41,0,125,null,0,0,0,null,125]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$20","v":0.03},null,null,null,null,null,null,15,null,2039,18,4.8159999999999998,87,0,0,87,0.2,205,41,128,1.7889999999999999,25,0,0,25,103,null,null,2039,87,41,128,null,0,0,0,null,128,null,null,2039,87,41,3.5000000000000003E-2,0,2.6619999999999999,48,null,null,176,null,0,0,0,176,null,null,2039,0,18,10.356,186,0.19600000000000001,0,null,186,null,0,null,186,null,null,2039,87,41,0,128,null,0,0,0,null,128]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C16,0)","v":3},null,null,null,16,null,2040,18,4.96,89,0,0,89,0.2,207,41,130,1.8420000000000001,26,0,0,26,104,null,null,2040,89,41,130,null,0,0,0,null,130,null,null,2040,89,41,3.5999999999999997E-2,0,2.7069999999999999,49,null,null,179,null,0,0,0,179,null,null,2040,0,18,10.666,192,0.20100000000000001,0,null,192,null,0,null,192,null,null,2040,89,41,0,130,null,0,0,0,null,130]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$E$21","v":7.7189999999999995E-2},null,null,null,null,null,null,17,null,2041,18,5.109,92,0,0,92,0.2,209,42,134,1.897,27,0,0,27,107,null,null,2041,92,42,134,null,0,0,0,null,134,null,null,2041,92,42,3.6999999999999998E-2,0,2.7519999999999998,50,null,null,184,null,0,0,0,184,null,null,2041,0,18,10.986000000000001,198,0.20699999999999999,0,null,198,null,0,null,198,null,null,2041,92,42,0,134,null,0,0,0,null,134]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G18","v":18},null,null,null,18,null,2042,18,5.2619999999999996,95,0,0,95,0.2,211,42,137,1.954,28,0,0,28,109,null,null,2042,95,42,137,null,0,0,0,null,137,null,null,2042,95,42,3.7999999999999999E-2,0,2.7989999999999999,50,null,null,187,null,0,0,0,187,null,null,2042,0,18,11.316000000000001,204,0.214,0,null,204,null,0,null,204,null,null,2042,95,42,0,137,null,0,0,0,null,137]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$22","v":2.0699999999999998},null,null,null,null,null,null,19,null,2043,18,5.42,98,0,0,98,0.2,213,43,141,2.0129999999999999,29,0,0,29,112,null,null,2043,98,43,141,null,0,0,0,null,141,null,null,2043,98,43,3.9E-2,0,2.8460000000000001,51,null,null,192,null,0,0,0,192,null,null,2043,0,18,11.656000000000001,210,0.22,0,null,210,null,0,null,210,null,null,2043,98,43,0,141,null,0,0,0,null,141]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$23","v":1.6899999999999998E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!L16,0)","v":150},null,null,null,20,null,2044,0,5.5830000000000002,0,0,0,0,0,216,0,0,2.073,0,0,0,0,0,null,null,2044,0,0,0,null,0,0,0,null,0,null,null,2044,0,0,0.04,0,2.8940000000000001,0,null,null,0,null,0,0,0,0,null,null,2044,0,0,12.005000000000001,0,0.22700000000000001,0,null,0,null,0,null,0,null,null,2044,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2045,{"$f":"ROUND(IF($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$18)^J35,3)","v":5.75},{"$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$21)^J35,0)","v":218},{"$f":"ROUND(S35*T35,0)","v":0},{"$f":"ROUND(+U35+R35,0)","v":0},{"$f":"ROUND($H$36*(1+$C$11)^J35,3)","v":2.1360000000000001},{"$f":"ROUND((1-$H$38)*(W35*M35),0)","v":0},0,0,{"$f":"SUM(X35:Z35)","v":0},{"$f":"V35-AA35","v":0},null,null,2045,{"$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,2045,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":4.2000000000000003E-2},{"$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$34)^J35,3)","v":2.9430000000000001},{"$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},{"$f":"AZ35-BD35","v":0},null,null,2045,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":12.365},{"$f":"ROUND(BJ35*BK35,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J35,3)","v":0.23400000000000001},{"$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,2045,0,{"$f":"U35","v":0},{"$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":1.1479999999999999},null,22,null,2046,0,{"$f":"ROUND($C$17*(1+$C$18)^J36,3)","v":5.923},0,0,0,0,0,220,0,0,2.2000000000000002,0,0,0,0,0,null,null,2046,0,0,0,null,0,0,0,null,0,null,null,2046,0,0,4.2999999999999997E-2,0,2.9929999999999999,0,null,null,0,null,0,0,0,0,null,null,2046,0,0,12.736000000000001,0,0.24099999999999999,0,null,0,null,0,null,0,null,null,2046,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$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,{"$f":"SUM(M14:M36)","v":360},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":2273},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":1001},{"$f":"SUM(AB14:AB36)","v":1272},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":2273},null,null,null,{"$f":"SUM(AL14:AL36)","v":563},null,{"$f":"SUM(AN14:AN36)","v":1710},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":3152},null,null,null,{"$f":"SUM(BD14:BD36)","v":608},{"$f":"SUM(BE14:BE36)","v":2544},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":360},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":3668},null,{"$f":"SUM(BR14:BR36)","v":495},null,{"$f":"SUM(BT14:BT36)","v":3173},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":2273},null,null,null,{"$f":"SUM(CE14:CE36)","v":608},null,{"$f":"SUM(CG14:CG36)","v":1665}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$26","v":9.8699999999999996E-2},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$41,V15:V36),0)","v":1224},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":795},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":429},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":1224},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":563},null,{"$f":"+AH39-AL39","v":661},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":2512},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":608},{"$f":"AZ39-BD39","v":1904},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":1839},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":495},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":1344},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":1224},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":608},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":616}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$27","v":7.0099999999999996E-2},null,"Test Results","NPV","B/C",null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":429},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":661},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":1904},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":1344},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":616}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":429},{"$f":"N42","v":1.54},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":1.54},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":2.17},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":4.13},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":3.72},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":2.0099999999999998}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$28","v":2.3399999999999997E-2},null,"Utility Cost Test",{"$f":"AG41","v":661},{"$f":"AG42","v":2.17}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":1904},{"$f":"AS42","v":4.13},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$E$29","v":2024},null,"Participant Test",{"$f":"BJ41","v":1344},{"$f":"BJ42","v":3.72},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":616},{"$f":"BY42","v":2.0099999999999998},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2024},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$6","v":2024}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2024},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$7","v":6.6469999999999994},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$8","v":0.03},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M19","v":376},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":1500},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$9","v":0.12551999999999999},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":1876}]
["    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$47","v":2024},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":145},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":3.0910000000000002},{"$f":"ROUND(M14*N14,0)","v":448},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":448},{"$f":"ROUND(M14*$C$23,1)","v":1.5},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":177},{"$f":"ROUND(S14*T14,0)","v":266},{"$f":"ROUND(+U14+R14,0)","v":714},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":1.1479999999999999},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":132},{"$f":"ROUND($F$11,0)","v":376},{"$f":"ROUND($F$12,0)","v":1500},{"$f":"SUM(X14:Z14)","v":2008},{"$f":"V14-AA14","v":-1294},null,null,{"$f":"$C$47","v":2024},{"$f":"+R14","v":448},{"$f":"+U14","v":266},{"$f":"+AG14+AF14","v":714},null,{"$f":"ROUND(Y14,0)","v":376},{"$f":"ROUND(Z14,0)","v":1500},{"$f":"SUM(AJ14:AK14)","v":1876},null,{"$f":"+AH14-AL14","v":-1162},null,null,{"$f":"$C$47","v":2024},{"$f":"AF14","v":448},{"$f":"+AG14","v":266},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$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":300},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":1014},null,{"$f":"ROUND($F$13,0)","v":1876},{"$f":"ROUND((F15*F30)-Z14,0)","v":2180},{"$f":"BB14+BC14","v":4056},{"$f":"AZ14-BD14","v":-3042},null,null,{"$f":"$C$47","v":2024},{"$f":"+F12","v":1500},{"$f":"+M14","v":145},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":6.6470000000000002},{"$f":"ROUND(BJ14*BK14,0)","v":964},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.126},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":2464},null,{"$f":"ROUND(F15*F30,0)","v":3680},null,{"$f":"BP14-BR14","v":-1216},null,null,{"$f":"$C$47","v":2024},{"$f":"$R14","v":448},{"$f":"U14","v":266},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":714},null,{"$f":"BB14","v":1876},{"$f":"BC14","v":2180},{"$f":"SUM(CC14:CD14)","v":4056},null,{"$f":"CA14-CE14","v":-3342}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$E$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!K17,0)","v":736},null,null,null,{"$f":"J14+1","v":1},null,{"$f":"L14+1","v":2025},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":145},3.1840000000000002,462,0,{"$f":"ROUND(M15*P15,0)","v":0},462,1.5,178,{"$f":"ROUND(S15*T15,0)","v":267},{"$f":"ROUND(+U15+R15,0)","v":729},1.1819999999999999,135,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},135,594,null,null,{"$f":"AE14+1","v":2025},462,267,{"$f":"+AG15+AF15","v":729},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,729,null,null,{"$f":"AQ14+1","v":2025},462,267,2.3E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},2.105,305,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":1034},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},1034,null,null,{"$f":"BH14+1","v":2025},{"$f":"+G12","v":0},145,6.8460000000000001,{"$f":"ROUND(BJ15*BK15,0)","v":993},0.129,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,993,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":993},null,null,{"$f":"BW14+1","v":2025},462,{"$f":"U15","v":267},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":729},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":729}]
[null,null,null,null,null,null,null,null,null,2,null,2026,{"$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$30,0),0)","v":145},3.2789999999999999,475,0,0,475,1.5,180,{"$f":"ROUND(S16*T16,0)","v":270},745,1.218,140,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},140,605,null,null,2026,475,270,{"$f":"+AG16+AF16","v":745},null,0,0,0,null,745,null,null,2026,475,270,2.4E-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$30,0))*AT16,0)","v":0},2.141,310,null,null,1055,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,1055,null,null,2026,{"$f":"ROUND(H12,0)","v":0},145,7.0519999999999996,{"$f":"ROUND(BJ16*BK16,0)","v":1023},0.13300000000000001,{"$f":"ROUND((IF($C$47+$F$23>BH16,$F$27*$F$30,0)+IF($C$49+$H$23>BH16,$H$27*$H$30,0)+IF($C$48+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":0},null,1023,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,1023,null,null,2026,475,270,0,745,null,0,0,0,null,{"$f":"CA16-CE16","v":745}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$12","v":3.0910000000000002},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$E$35","v":0},null,null,null,3,null,2027,{"$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$30,0),0)","v":145},3.3780000000000001,490,0,0,490,1.5,182,273,763,1.254,144,0,0,144,619,null,null,2027,490,273,763,null,0,0,0,null,763,null,null,2027,490,273,2.4E-2,{"$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$30,0))*AT17,0)","v":0},2.177,316,null,null,1079,null,0,0,0,1079,null,null,2027,0,145,7.2629999999999999,1053,0.13700000000000001,{"$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$30,0))*BM17,0)","v":0},null,1053,null,{"$f":"+BC17","v":0},null,1053,null,null,2027,490,273,0,763,null,0,0,0,null,763]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$13","v":0.03},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$38","v":0},null,null,null,4,null,2028,145,3.4790000000000001,504,0,0,504,1.5,184,276,780,1.292,148,0,0,148,632,null,null,2028,504,276,780,null,0,0,0,null,780,null,null,2028,504,276,2.5000000000000001E-2,0,2.214,321,null,null,1101,null,0,0,0,1101,null,null,2028,0,145,7.4809999999999999,1085,0.14099999999999999,0,null,1085,null,0,null,1085,null,null,2028,504,276,0,780,null,0,0,0,null,780]
[null,null,null,null,null,null,null,null,null,5,null,2029,145,3.5830000000000002,520,0,0,520,1.5,186,279,799,1.331,152,0,0,152,647,null,null,2029,520,279,799,null,0,0,0,null,799,null,null,2029,520,279,2.5999999999999999E-2,0,2.2509999999999999,326,null,null,1125,null,0,0,0,1125,null,null,2029,0,145,7.7060000000000004,1117,0.14599999999999999,0,null,1117,null,0,null,1117,null,null,2029,520,279,0,799,null,0,0,0,null,799]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$E$14","v":176.69},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$E$41","v":0},null,null,null,6,null,2030,145,3.6909999999999998,535,0,0,535,1.5,188,282,817,1.371,157,0,0,157,660,null,null,2030,535,282,817,null,0,0,0,null,817,null,null,2030,535,282,2.7E-2,0,2.2890000000000001,332,null,null,1149,null,0,0,0,1149,null,null,2030,0,145,7.9370000000000003,1151,0.15,0,null,1151,null,0,null,1151,null,null,2030,535,282,0,817,null,0,0,0,null,817]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$44","v":0},null,null,null,7,null,2031,145,3.802,551,0,0,551,1.5,189,284,835,1.4119999999999999,162,0,0,162,673,null,null,2031,551,284,835,null,0,0,0,null,835,null,null,2031,551,284,2.7E-2,0,2.3279999999999998,338,null,null,1173,null,0,0,0,1173,null,null,2031,0,145,8.1750000000000007,1185,0.154,0,null,1185,null,0,null,1185,null,null,2031,551,284,0,835,null,0,0,0,null,835]
[null,null,null,null,null,null,null,null,null,8,null,2032,145,3.9159999999999999,568,0,0,568,1.5,191,287,855,1.454,167,0,0,167,688,null,null,2032,568,287,855,null,0,0,0,null,855,null,null,2032,568,287,2.8000000000000001E-2,0,2.367,343,null,null,1198,null,0,0,0,1198,null,null,2032,0,145,8.42,1221,0.159,0,null,1221,null,0,null,1221,null,null,2032,568,287,0,855,null,0,0,0,null,855]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$E$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!D17,0)","v":20},null,null,null,9,null,2033,145,4.0330000000000004,585,0,0,585,1.5,193,290,875,1.498,172,0,0,172,703,null,null,2033,585,290,875,null,0,0,0,null,875,null,null,2033,585,290,2.9000000000000001E-2,0,2.407,349,null,null,1224,null,0,0,0,1224,null,null,2033,0,145,8.673,1258,0.16400000000000001,0,null,1258,null,0,null,1258,null,null,2033,585,290,0,875,null,0,0,0,null,875]
[null,null,null,null,null,null,null,null,null,10,null,2034,145,4.1539999999999999,602,0,0,602,1.5,195,293,895,1.5429999999999999,177,0,0,177,718,null,null,2034,602,293,895,null,0,0,0,null,895,null,null,2034,602,293,0.03,0,2.448,355,null,null,1250,null,0,0,0,1250,null,null,2034,0,145,8.9329999999999998,1295,0.16900000000000001,0,null,1295,null,0,null,1295,null,null,2034,602,293,0,895,null,0,0,0,null,895]
["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":29},null,null,null,11,null,2035,145,4.2789999999999999,620,0,0,620,1.5,197,296,916,1.589,182,0,0,182,734,null,null,2035,620,296,916,null,0,0,0,null,916,null,null,2035,620,296,3.1E-2,0,2.4889999999999999,361,null,null,1277,null,0,0,0,1277,null,null,2035,0,145,9.2010000000000005,1334,0.17399999999999999,0,null,1334,null,0,null,1334,null,null,2035,620,296,0,916,null,0,0,0,null,916]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$18","v":0},null,null,null,null,null,null,12,null,2036,145,4.407,639,0,0,639,1.5,199,299,938,1.637,188,0,0,188,750,null,null,2036,639,299,938,null,0,0,0,null,938,null,null,2036,639,299,3.2000000000000001E-2,0,2.5310000000000001,367,null,null,1305,null,0,0,0,1305,null,null,2036,0,145,9.4770000000000003,1374,0.17899999999999999,0,null,1374,null,0,null,1374,null,null,2036,639,299,0,938,null,0,0,0,null,938]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H17","v":0},null,null,null,13,null,2037,145,4.5389999999999997,658,0,0,658,1.5,201,302,960,1.6859999999999999,193,0,0,193,767,null,null,2037,658,302,960,null,0,0,0,null,960,null,null,2037,658,302,3.3000000000000002E-2,0,2.5739999999999998,373,null,null,1333,null,0,0,0,1333,null,null,2037,0,145,9.7609999999999992,1415,0.184,0,null,1415,null,0,null,1415,null,null,2037,658,302,0,960,null,0,0,0,null,960]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$19","v":2.0619999999999999E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2038,145,4.6749999999999998,678,0,0,678,1.5,203,305,983,1.736,199,0,0,199,784,null,null,2038,678,305,983,null,0,0,0,null,983,null,null,2038,678,305,3.4000000000000002E-2,0,2.617,379,null,null,1362,null,0,0,0,1362,null,null,2038,0,145,10.054,1458,0.19,0,null,1458,null,0,null,1458,null,null,2038,678,305,0,983,null,0,0,0,null,983]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$20","v":0.03},null,null,null,null,null,null,15,null,2039,145,4.8159999999999998,698,0,0,698,1.5,205,308,1006,1.7889999999999999,205,0,0,205,801,null,null,2039,698,308,1006,null,0,0,0,null,1006,null,null,2039,698,308,3.5000000000000003E-2,0,2.6619999999999999,386,null,null,1392,null,0,0,0,1392,null,null,2039,0,145,10.356,1502,0.19600000000000001,0,null,1502,null,0,null,1502,null,null,2039,698,308,0,1006,null,0,0,0,null,1006]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C17,0)","v":5},null,null,null,16,null,2040,145,4.96,719,0,0,719,1.5,207,311,1030,1.8420000000000001,211,0,0,211,819,null,null,2040,719,311,1030,null,0,0,0,null,1030,null,null,2040,719,311,3.5999999999999997E-2,0,2.7069999999999999,393,null,null,1423,null,0,0,0,1423,null,null,2040,0,145,10.666,1547,0.20100000000000001,0,null,1547,null,0,null,1547,null,null,2040,719,311,0,1030,null,0,0,0,null,1030]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$E$21","v":7.7189999999999995E-2},null,null,null,null,null,null,17,null,2041,145,5.109,741,0,0,741,1.5,209,314,1055,1.897,217,0,0,217,838,null,null,2041,741,314,1055,null,0,0,0,null,1055,null,null,2041,741,314,3.6999999999999998E-2,0,2.7519999999999998,399,null,null,1454,null,0,0,0,1454,null,null,2041,0,145,10.986000000000001,1593,0.20699999999999999,0,null,1593,null,0,null,1593,null,null,2041,741,314,0,1055,null,0,0,0,null,1055]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G19","v":145},null,null,null,18,null,2042,145,5.2619999999999996,763,0,0,763,1.5,211,317,1080,1.954,224,0,0,224,856,null,null,2042,763,317,1080,null,0,0,0,null,1080,null,null,2042,763,317,3.7999999999999999E-2,0,2.7989999999999999,406,null,null,1486,null,0,0,0,1486,null,null,2042,0,145,11.316000000000001,1641,0.214,0,null,1641,null,0,null,1641,null,null,2042,763,317,0,1080,null,0,0,0,null,1080]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$22","v":2.0699999999999998},null,null,null,null,null,null,19,null,2043,145,5.42,786,0,0,786,1.5,213,320,1106,2.0129999999999999,231,0,0,231,875,null,null,2043,786,320,1106,null,0,0,0,null,1106,null,null,2043,786,320,3.9E-2,0,2.8460000000000001,413,null,null,1519,null,0,0,0,1519,null,null,2043,0,145,11.656000000000001,1690,0.22,0,null,1690,null,0,null,1690,null,null,2043,786,320,0,1106,null,0,0,0,null,1106]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$23","v":1.6899999999999998E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!L17,0)","v":300},null,null,null,20,null,2044,0,5.5830000000000002,0,0,0,0,0,216,0,0,2.073,0,0,0,0,0,null,null,2044,0,0,0,null,0,0,0,null,0,null,null,2044,0,0,0.04,0,2.8940000000000001,0,null,null,0,null,0,0,0,0,null,null,2044,0,0,12.005000000000001,0,0.22700000000000001,0,null,0,null,0,null,0,null,null,2044,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2045,{"$f":"ROUND(IF($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$18)^J35,3)","v":5.75},{"$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$21)^J35,0)","v":218},{"$f":"ROUND(S35*T35,0)","v":0},{"$f":"ROUND(+U35+R35,0)","v":0},{"$f":"ROUND($H$36*(1+$C$11)^J35,3)","v":2.1360000000000001},{"$f":"ROUND((1-$H$38)*(W35*M35),0)","v":0},0,0,{"$f":"SUM(X35:Z35)","v":0},{"$f":"V35-AA35","v":0},null,null,2045,{"$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,2045,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":4.2000000000000003E-2},{"$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$34)^J35,3)","v":2.9430000000000001},{"$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},{"$f":"AZ35-BD35","v":0},null,null,2045,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":12.365},{"$f":"ROUND(BJ35*BK35,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J35,3)","v":0.23400000000000001},{"$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,2045,0,{"$f":"U35","v":0},{"$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":1.1479999999999999},null,22,null,2046,0,5.923,0,0,0,0,0,220,0,0,2.2000000000000002,0,0,0,0,0,null,null,2046,0,0,0,null,0,0,0,null,0,null,null,2046,0,0,4.2999999999999997E-2,0,2.9929999999999999,0,null,null,0,null,0,0,0,0,null,null,2046,0,0,12.736000000000001,0,0.24099999999999999,0,null,0,null,0,null,0,null,null,2046,0,0,0,0,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,{"$f":"SUM(M14:M36)","v":2900},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":17881},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":5412},{"$f":"SUM(AB14:AB36)","v":12469},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":17881},null,null,null,{"$f":"SUM(AL14:AL36)","v":1876},null,{"$f":"SUM(AN14:AN36)","v":16005},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":24953},null,null,null,{"$f":"SUM(BD14:BD36)","v":4056},{"$f":"SUM(BE14:BE36)","v":20897},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":2900},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":27399},null,{"$f":"SUM(BR14:BR36)","v":3680},null,{"$f":"SUM(BT14:BT36)","v":23719},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":17881},null,null,null,{"$f":"SUM(CE14:CE36)","v":4056},null,{"$f":"SUM(CG14:CG36)","v":13825}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$26","v":9.8699999999999996E-2},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$41,V15:V36),0)","v":9623},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":3752},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":5872},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":9623},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":1876},null,{"$f":"+AH39-AL39","v":7747},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":19881},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":4056},{"$f":"AZ39-BD39","v":15825},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":12677},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":3680},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":8997},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":9623},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":4056},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":5567}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$27","v":7.0099999999999996E-2},null,"Test Results","NPV","B/C",null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":5872},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":7747},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":15825},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":8997},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":5567}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":5872},{"$f":"N42","v":2.56},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":2.56},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":5.13},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":4.9000000000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":3.44},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":2.37}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$28","v":2.3399999999999997E-2},null,"Utility Cost Test",{"$f":"AG41","v":7747},{"$f":"AG42","v":5.13}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":15825},{"$f":"AS42","v":4.9000000000000004},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$E$29","v":2024},null,"Participant Test",{"$f":"BJ41","v":8997},{"$f":"BJ42","v":3.44},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":5567},{"$f":"BY42","v":2.37},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2024},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$6","v":2024}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2024},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Demand","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$7","v":6.6469999999999994},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$8","v":0.03},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M20","v":0},null,null,null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction","Per Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/Part.)","Savings","Savings/Dk","Savings",null,null,"Savings",null,"Costs","of  Rebate","Costs","Costs",null,null,null,"Received","Reduction","Rate","Savings","Retail Rate","Savings",null,"Benefits",null,"Costs",null,"Costs",null,null,null,"Savings","Savings","Savings","Benefits",null,"Costs","of  Rebate","Costs",null,"Costs"]
[null,null,null,null,"   16b) Incentive Costs =",{"$f":"+'Total Program Inputs'!I20","v":0},null,null,null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$9","v":0.12551999999999999},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":0}]
["    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$47","v":2024},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":3.0910000000000002},{"$f":"ROUND(M14*N14,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":0},{"$f":"ROUND(M14*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":177},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":1.1479999999999999},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":0},{"$f":"ROUND($F$11,0)","v":0},{"$f":"ROUND($F$12,0)","v":0},{"$f":"SUM(X14:Z14)","v":0},{"$f":"V14-AA14","v":0},null,null,{"$f":"$C$47","v":2024},{"$f":"+R14","v":0},{"$f":"+U14","v":0},{"$f":"+AG14+AF14","v":0},null,{"$f":"ROUND(Y14,0)","v":0},{"$f":"ROUND(Z14,0)","v":0},{"$f":"SUM(AJ14:AK14)","v":0},null,{"$f":"+AH14-AL14","v":0},null,null,{"$f":"$C$47","v":2024},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":2.1999999999999999E-2},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":2.0699999999999998},{"$f":"ROUND(AV14*M14,0)","v":0},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":0},null,{"$f":"ROUND($F$13,0)","v":0},{"$f":"ROUND((F15*F30)-Z14,0)","v":0},{"$f":"BB14+BC14","v":0},{"$f":"AZ14-BD14","v":0},null,null,{"$f":"$C$47","v":2024},{"$f":"+F12","v":0},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":6.6470000000000002},{"$f":"ROUND(BJ14*BK14,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.126},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":0},null,{"$f":"ROUND(F15*F30,0)","v":0},null,{"$f":"BP14-BR14","v":0},null,null,{"$f":"$C$47","v":2024},{"$f":"$R14","v":0},{"$f":"U14","v":0},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":0},null,{"$f":"BB14","v":0},{"$f":"BC14","v":0},{"$f":"SUM(CC14:CD14)","v":0},null,{"$f":"CA14-CE14","v":0}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$E$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"'Database Inputs'!K18","v":7750},null,null,null,{"$f":"J14+1","v":1},null,{"$f":"L14+1","v":2025},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":0},3.1840000000000002,{"$f":"ROUND(M15*N15,0)","v":0},0,{"$f":"ROUND(M15*P15,0)","v":0},{"$f":"O15+Q15","v":0},{"$f":"ROUND(M15*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J15,0)","v":178},{"$f":"ROUND(S15*T15,0)","v":0},{"$f":"ROUND(+U15+R15,0)","v":0},1.1819999999999999,0,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},0,0,null,null,{"$f":"AE14+1","v":2025},0,0,{"$f":"+AG15+AF15","v":0},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,0,null,null,{"$f":"AQ14+1","v":2025},0,0,2.3E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},2.105,0,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":0},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},0,null,null,{"$f":"BH14+1","v":2025},{"$f":"+G12","v":0},0,6.8460000000000001,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.129,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,0,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":0},null,null,{"$f":"BW14+1","v":2025},0,{"$f":"U15","v":0},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":0},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":0}]
[null,null,null,null,null,null,null,null,null,2,null,2026,{"$f":"ROUND(IF($C$47+$F$23>L16,$F$25*$F$30,0)+IF($C$48+$G$23>L16,$G$25*$G$30,0)+IF($C$49+$H$23>L16,$H$25*$H$30,0),0)","v":0},3.2789999999999999,0,0,0,0,0,180,{"$f":"ROUND(S16*T16,0)","v":0},0,1.218,0,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},0,0,null,null,2026,0,0,{"$f":"+AG16+AF16","v":0},null,0,0,0,null,0,null,null,2026,0,0,2.4E-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$30,0))*AT16,0)","v":0},2.141,0,null,null,0,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,0,null,null,2026,{"$f":"ROUND(H12,0)","v":0},0,7.0519999999999996,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.13300000000000001,{"$f":"ROUND((IF($C$47+$F$23>BH16,$F$27*$F$30,0)+IF($C$49+$H$23>BH16,$H$27*$H$30,0)+IF($C$48+$G$23>BH16,$G$27*$G$30,0))*BM16,0)","v":0},null,0,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,0,null,null,2026,0,0,0,0,null,0,0,{"$f":"SUM(CC16:CD16)","v":0},null,0]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$12","v":3.0910000000000002},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$E$35","v":0},null,null,null,3,null,2027,{"$f":"ROUND(IF($C$47+$F$23>L17,$F$25*$F$30,0)+IF($C$48+$G$23>L17,$G$25*$G$30,0)+IF($C$49+$H$23>L17,$H$25*$H$30,0),0)","v":0},3.3780000000000001,0,0,0,0,0,182,0,0,1.254,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,2.4E-2,{"$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$30,0))*AT17,0)","v":0},2.177,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,7.2629999999999999,0,0.13700000000000001,{"$f":"ROUND((IF($C$47+$F$23>BH17,$F$27*$F$30,0)+IF($C$49+$H$23>BH17,$H$27*$H$30,0)+IF($C$48+$G$23>BH17,$G$27*$G$30,0))*BM17,0)","v":0},null,0,null,{"$f":"+BC17","v":0},null,0,null,null,2027,0,0,0,0,null,0,0,{"$f":"SUM(CC17:CD17)","v":0},null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$13","v":0.03},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$38","v":0},null,null,null,4,null,2028,0,3.4790000000000001,0,0,0,0,0,184,0,0,1.292,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,2.5000000000000001E-2,0,2.214,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,7.4809999999999999,0,0.14099999999999999,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,5,null,2029,0,3.5830000000000002,0,0,0,0,0,186,0,0,1.331,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,2.5999999999999999E-2,0,2.2509999999999999,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,7.7060000000000004,0,0.14599999999999999,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$E$14","v":176.69},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$E$41","v":0},null,null,null,6,null,2030,0,3.6909999999999998,0,0,0,0,0,188,0,0,1.371,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,2.7E-2,0,2.2890000000000001,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,7.9370000000000003,0,0.15,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$44","v":0},null,null,null,7,null,2031,0,3.802,0,0,0,0,0,189,0,0,1.4119999999999999,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,2.7E-2,0,2.3279999999999998,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,8.1750000000000007,0,0.154,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,8,null,2032,0,3.9159999999999999,0,0,0,0,0,191,0,0,1.454,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,2.8000000000000001E-2,0,2.367,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,8.42,0,0.159,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,{"$f":"CA22-CE22","v":0}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$E$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"'Database Inputs'!D18","v":15},null,null,null,9,null,2033,0,4.0330000000000004,0,0,0,0,0,193,0,0,1.498,0,0,0,0,0,null,null,2033,0,0,0,null,0,0,0,null,0,null,null,2033,0,0,2.9000000000000001E-2,0,2.407,0,null,null,0,null,0,0,0,0,null,null,2033,0,0,8.673,0,0.16400000000000001,0,null,0,null,0,null,0,null,null,2033,0,0,0,0,null,0,0,0,null,{"$f":"CA23-CE23","v":0}]
[null,null,null,null,null,null,null,null,null,10,null,2034,0,4.1539999999999999,0,0,0,0,0,195,0,0,1.5429999999999999,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,0.03,0,2.448,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,8.9329999999999998,0,0.16900000000000001,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"IF(ISERROR(F30/F32),0,F30/F32)","v":0},null,null,null,11,null,2035,0,4.2789999999999999,0,0,0,0,0,197,0,0,1.589,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,3.1E-2,0,2.4889999999999999,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,9.2010000000000005,0,0.17399999999999999,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$18","v":0},null,null,null,null,null,null,12,null,2036,0,4.407,0,0,0,0,0,199,0,0,1.637,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,3.2000000000000001E-2,0,2.5310000000000001,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,9.4770000000000003,0,0.17899999999999999,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H18","v":0},null,null,null,13,null,2037,0,4.5389999999999997,0,0,0,0,0,201,0,0,1.6859999999999999,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,3.3000000000000002E-2,0,2.5739999999999998,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,9.7609999999999992,0,0.184,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$19","v":2.0619999999999999E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2038,0,4.6749999999999998,0,0,0,0,0,203,0,0,1.736,0,0,0,0,0,null,null,2038,0,0,0,null,0,0,0,null,0,null,null,2038,0,0,3.4000000000000002E-2,0,2.617,0,null,null,0,null,0,0,0,0,null,null,2038,0,0,10.054,0,0.19,0,null,0,null,0,null,0,null,null,2038,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$20","v":0.03},null,null,null,null,null,null,15,null,2039,0,4.8159999999999998,0,0,0,0,0,205,0,0,1.7889999999999999,0,0,0,0,0,null,null,2039,0,0,0,null,0,0,0,null,0,null,null,2039,0,0,3.5000000000000003E-2,0,2.6619999999999999,0,null,null,0,null,0,0,0,0,null,null,2039,0,0,10.356,0,0.19600000000000001,0,null,0,null,0,null,0,null,null,2039,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"'Database Inputs'!C18","v":0},null,null,null,16,null,2040,0,4.96,0,0,0,0,0,207,0,0,1.8420000000000001,0,0,0,0,0,null,null,2040,0,0,0,null,0,0,0,null,0,null,null,2040,0,0,3.5999999999999997E-2,0,2.7069999999999999,0,null,null,0,null,0,0,0,0,null,null,2040,0,0,10.666,0,0.20100000000000001,0,null,0,null,0,null,0,null,null,2040,0,0,0,0,null,0,0,0,null,0]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$E$21","v":7.7189999999999995E-2},null,null,null,null,null,null,17,null,2041,0,5.109,0,0,0,0,0,209,0,0,1.897,0,0,0,0,0,null,null,2041,0,0,0,null,0,0,0,null,0,null,null,2041,0,0,3.6999999999999998E-2,0,2.7519999999999998,0,null,null,0,null,0,0,0,0,null,null,2041,0,0,10.986000000000001,0,0.20699999999999999,0,null,0,null,0,null,0,null,null,2041,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G20","v":0},null,null,null,18,null,2042,0,5.2619999999999996,0,0,0,0,0,211,0,0,1.954,0,0,0,0,0,null,null,2042,0,0,0,null,0,0,0,null,0,null,null,2042,0,0,3.7999999999999999E-2,0,2.7989999999999999,0,null,null,0,null,0,0,0,0,null,null,2042,0,0,11.316000000000001,0,0.214,0,null,0,null,0,null,0,null,null,2042,0,0,0,0,null,0,0,0,null,0]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$22","v":2.0699999999999998},null,null,null,null,null,null,19,null,2043,0,5.42,0,0,0,0,0,213,0,0,2.0129999999999999,0,0,0,0,0,null,null,2043,0,0,0,null,0,0,0,null,0,null,null,2043,0,0,3.9E-2,0,2.8460000000000001,0,null,null,0,null,0,0,0,0,null,null,2043,0,0,11.656000000000001,0,0.22,0,null,0,null,0,null,0,null,null,2043,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$23","v":1.6899999999999998E-2},null,"25) Incentive/Participant =",{"$f":"'Database Inputs'!L18","v":3000},null,null,null,20,null,2044,0,5.5830000000000002,0,0,0,0,0,216,0,0,2.073,0,0,0,0,0,null,null,2044,0,0,0,null,0,0,0,null,0,null,null,2044,0,0,0.04,0,2.8940000000000001,0,null,null,0,null,0,0,0,0,null,null,2044,0,0,12.005000000000001,0,0.22700000000000001,0,null,0,null,0,null,0,null,null,2044,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2045,{"$f":"ROUND(IF($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$18)^J35,3)","v":5.75},{"$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$21)^J35,0)","v":218},{"$f":"ROUND(S35*T35,0)","v":0},{"$f":"ROUND(+U35+R35,0)","v":0},{"$f":"ROUND($H$36*(1+$C$11)^J35,3)","v":2.1360000000000001},{"$f":"ROUND((1-$H$38)*(W35*M35),0)","v":0},0,0,{"$f":"SUM(X35:Z35)","v":0},{"$f":"V35-AA35","v":0},null,null,2045,{"$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,2045,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":4.2000000000000003E-2},{"$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$34)^J35,3)","v":2.9430000000000001},{"$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},{"$f":"AZ35-BD35","v":0},null,null,2045,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":12.365},{"$f":"ROUND(BJ35*BK35,0)","v":0},{"$f":"ROUND($C$13*(1+$C$14)^J35,3)","v":0.23400000000000001},{"$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,2045,0,{"$f":"U35","v":0},{"$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":1.1479999999999999},null,22,null,2046,0,5.923,0,0,0,0,0,220,0,0,2.2000000000000002,0,0,0,0,0,null,null,2046,0,0,0,null,0,0,0,null,0,null,null,2046,0,0,4.2999999999999997E-2,0,2.9929999999999999,0,null,null,0,null,0,0,0,0,null,null,2046,0,0,12.736000000000001,0,0.24099999999999999,0,null,0,null,0,null,0,null,null,2046,0,0,0,0,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,{"$f":"SUM(M14:M36)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":0},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":0},{"$f":"SUM(AB14:AB36)","v":0},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":0},null,null,null,{"$f":"SUM(AL14:AL36)","v":0},null,{"$f":"SUM(AN14:AN36)","v":0},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":0},null,null,null,{"$f":"SUM(BD14:BD36)","v":0},{"$f":"SUM(BE14:BE36)","v":0},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":0},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":0},null,{"$f":"SUM(BR14:BR36)","v":0},null,{"$f":"SUM(BT14:BT36)","v":0},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":0},null,null,null,{"$f":"SUM(CE14:CE36)","v":0},null,{"$f":"SUM(CG14:CG36)","v":0}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$26","v":9.8699999999999996E-2},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$41,V15:V36),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":0},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":0},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":0},null,{"$f":"+AH39-AL39","v":0},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":0},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":0},{"$f":"AZ39-BD39","v":0},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":0},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":0},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":0},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":0},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$27","v":7.0099999999999996E-2},null,"Test Results","NPV","B/C",null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":0},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":0},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":0},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":0}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":0},{"$f":"N42","v":0},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"IF(ISERROR(V39/AA39),0,V39/AA39)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"IF(ISERROR(AH39/AL39),0,AH39/AL39)","v":0},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"IF(ISERROR(AZ39/BD39),0,AZ39/BD39)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"IF(ISERROR(BP39/BR39),0,BP39/BR39)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"IF(ISERROR(CA39/CE39),0,CA39/CE39)","v":0}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$28","v":2.3399999999999997E-2},null,"Utility Cost Test",{"$f":"AG41","v":0},{"$f":"AG42","v":0}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":0},{"$f":"AS42","v":0},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$E$29","v":2024},null,"Participant Test",{"$f":"BJ41","v":0},{"$f":"BJ42","v":0},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":0},{"$f":"BY42","v":0},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2024},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)"]