{"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":2,"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"]
["2022 ACTUAL"]
[]
["Incentive Year:",null,2022]
[]
[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,79,null,444,null,11850,null,{"$f":"+ROUND(I11/$I$27,4)","v":0.11799999999999999},null,{"$f":"+ROUND(K11*$E$32,0)+1","v":2102},null,{"$f":"+I11+M11","v":13952},null,150,null,{"$f":"ROUND(+G11/E11,1)","v":5.6}]
["High Efficiency Furnace - 95%+ (replacement)",null,null,null,236,null,4258,null,70800,null,{"$f":"+ROUND(I12/$I$27,4)","v":0.70530000000000004},null,{"$f":"+ROUND(K12*$E$32,0)","v":12557},null,{"$f":"+I12+M12","v":83357},null,300,null,{"$f":"ROUND(+G12/E12,1)","v":18}]
["Programmable Thermostats - Tier 1",null,null,null,64,null,147,null,960,null,{"$f":"+ROUND(I13/$I$27,4)","v":9.5999999999999992E-3},null,{"$f":"+ROUND(K13*$E$32,0)","v":171},null,{"$f":"+I13+M13","v":1131},null,15,null,2.2999999999999998]
["Programmable Thermostats - Tier 2",null,null,null,173,null,1103,null,10324,null,{"$f":"+ROUND(I14/$I$27,4)","v":0.1028},null,{"$f":"+ROUND(K14*$E$32,0)","v":1830},null,{"$f":"+I14+M14","v":12154},null,60,null,{"$f":"ROUND(+G14/E14,1)","v":6.4}]
["Total Residential",null,null,null,{"$f":"SUM(E11:E14)","v":552},null,{"$f":"SUM(G11:G14)","v":5952},null,{"$f":"SUM(I11:I14)","v":93934},null,{"$f":"SUM(K11:K14)","v":0.93570000000000009},null,{"$f":"SUM(M11:M14)","v":16660},null,{"$f":"SUM(O11:O14)","v":110594}]
[]
["Commmercial & Industrial"]
["High Efficiency Furnace - 95%+ (new)",null,null,null,1,null,8,null,150,null,{"$f":"+ROUND(I18/$I$27,4)","v":1.5E-3},null,{"$f":"+ROUNDDOWN(K18*$E$32,0)","v":26},null,{"$f":"+I18+M18","v":176},null,150,null,{"$f":"ROUND(+G18/E18,1)","v":8}]
["High Efficiency Furnace - 95%+ (replacement)",null,null,null,21,null,516,null,6300,null,{"$f":"+ROUND(I19/$I$27,4)","v":6.2799999999999995E-2},null,{"$f":"+ROUND(K19*$E$32,0)","v":1118},null,{"$f":"+I19+M19","v":7418},null,300,null,{"$f":"ROUND(+G19/E19,1)","v":24.6}]
["Custom",null,null,null,0,null,0,null,0,null,0,null,{"$f":"+ROUND(K20*$E$32,0)","v":0},null,{"$f":"+I20+M20","v":0},null,{"$f":"+I20","v":0},null,{"$f":"ROUND(+G20/E20,1)","v":{"$error":"#DIV/0!"}}]
["Total Commercial and Industrial",null,null,null,{"$f":"SUM(E18:E20)","v":22},null,{"$f":"SUM(G18:G20)","v":524},null,{"$f":"SUM(I18:I20)","v":6450},null,{"$f":"SUM(K18:K20)","v":6.4299999999999996E-2},null,{"$f":"SUM(M18:M20)","v":1144},null,{"$f":"SUM(O18:O20)","v":7594}]
[]
["  Subtotal",null,null,null,{"$f":"+E21+E15","v":574},null,{"$f":"+G21+G15","v":6476},null,{"$f":"+I21+I15","v":100384},null,{"$f":"+K21+K15","v":1},null,{"$f":"+M21+M15","v":17804},null,{"$f":"+O21+O15","v":118188}]
[]
["Energy Audits",null,null,null,0,null,0,null,0,null,{"$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,{"$f":"+E25+E23","v":574},null,{"$f":"+G25+G23","v":6476},null,{"$f":"+I25+I23","v":100384},null,{"$f":"+K25+K23","v":1},null,{"$f":"+M25+M23","v":17804},null,{"$f":"+O25+O23","v":118188}]
[]
[]
["1/  Administration expense allocated on incentive and program costs. "]
[]
["Admin costs",null,null,null,17804]

{"sheet":"Database Inputs","index":1,"n_rows":19,"n_cols":22,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
["South Dakota Natural Gas DSM Programs"]
["Technical Assumptions"]
[null,null,null,null,null,null,null,null,"Cost Assumptions"]
[]
[null,null,null,null,null,null,null,"Average",null,null,null,null,"Year 1","Total"]
[null,null,"# of",null,null,"Average","Average","Non-Energy",null,null,null,"Avg","Total","Operating/","Admin &"]
[null,"Customer","Particip","Project","Baseline","High","dk Saved","Benefits","Cost ","Cost High","Increm","Incentive","Admin ","Marketing","Promo",null,null,"Total","Total","Total"]
["2021 - 2023 Program Years","Class",{"$f":"+'Total Program Inputs'!C6","v":2022},"Life","Efficiency","Efficiency","/ part","/ Part","Std Equip","Eff Equip","Cost","/ Part","Costs","Costs","Cost Yr. 1","Technical Notes","Participation Notes","Incentives","Incentives","Incentives"]
["Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1","Year 2","Year 3"]
["Furnace Tier 2 - 95%+ AFUE - New","Res",{"$f":"+'Total Program Inputs'!E11","v":79},20,90,95,{"$f":"+'Total Program Inputs'!S11","v":5.6},0,1380,2000,165,150,{"$f":"+'Res .95+% Res Furnace - NEW'!$F$11","v":2102},0,{"$f":"+'Total Program Inputs'!M11","v":2102},"75,000 btuh Average","Past program History",{"$f":"ROUND(L10*C10,0)","v":11850},{"$f":"ROUND(#REF!*L10,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(L10*#REF!,0)","v":{"$error":"#REF!"}},null,"Updated incremental costs to the 2020 MN TRM"]
["Furnace Tier 2 - 95%+ AFUE - Replacement","Res",{"$f":"+'Total Program Inputs'!E12","v":236},20,80,95,{"$f":"+'Total Program Inputs'!S12","v":18},720,880,2000,736,300,{"$f":"+'Res .95+% Res Furnace - Replace'!$F$11","v":12557},0,{"$f":"+'Total Program Inputs'!M12","v":12557},"75,000 btuh Average","Past program History",{"$f":"ROUND(L11*C11,0)","v":70800},{"$f":"ROUND(#REF!*L11,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(L11*#REF!,0)","v":{"$error":"#REF!"}},null,"Updated incremental costs to the 2020 MN TRM"]
["Programmable Thermostats - Tier 1","Res",{"$f":"+'Total Program Inputs'!E13","v":64},10,"NA","NA",{"$f":"+'Total Program Inputs'!S13","v":2.2999999999999998},0,"NA","NA",30,15,{"$f":"'Programmable Tstats - Tier 1'!$F$11","v":171},0,{"$f":"+'Total Program Inputs'!M13","v":171},"1 showerhead, 1kitchen, 2 faucet","assume 50% app rate",{"$f":"ROUND(L12*C12,0)","v":960},{"$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":173},10,"NA","NA",{"$f":"+'Total Program Inputs'!S14","v":6.4},41,null,null,{"$f":"0.35*91+0.65*189","v":154.70000000000002},60,null,null,{"$f":"+'Total Program Inputs'!M14","v":1830},null,null,null,{"$f":"ROUND(#REF!*L13,0)","v":{"$error":"#REF!"}},null,null,"35% Tier 2, 65% Tier 3 per the table in the TRM"]
["Commercial"]
["Furnace Tier 2 - 95%+ AFUE - New","Comm",{"$f":"+'Total Program Inputs'!E18","v":1},20,90,95,{"$f":"+'Total Program Inputs'!S18","v":8},0,880,2000,165,150,{"$f":"+'Comm 95+% Furnace - NEW'!$F$11","v":26},0,{"$f":"+'Total Program Inputs'!M18","v":26},"75,000 btuh Average","Market Information",{"$f":"ROUND(L15*C15,0)","v":150},{"$f":"ROUND(#REF!*L15,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(L15*#REF!,0)","v":{"$error":"#REF!"}},null,"Updated incremental costs to the 2020 MN TRM, used the costs of Residental furnaces for commercial due to rebate amount at 120,000 dkt or less (essentially residential)"]
["Furnace Tier 2 - 95%+ AFUE - Replacement","Comm",{"$f":"+'Total Program Inputs'!E19","v":21},20,80,95,{"$f":"+'Total Program Inputs'!S19","v":24.6},720,880,2000,736,300,{"$f":"+'Comm 95+% Furnace - Replace'!$F$11","v":1118},0,{"$f":"+'Total Program Inputs'!M19","v":1118},"75,000 btuh Average","Market Information",{"$f":"ROUND(L16*C16,0)","v":6300},{"$f":"ROUND(#REF!*L16,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(L16*#REF!,0)","v":{"$error":"#REF!"}},null,"Updated incremental costs to the 2020 MN TRM, used the costs of Residental furnaces for commercial due to rebate amount at 120,000 dkt or less (essentially residential)"]
["Custom Efficiency","Comm",{"$f":"+'Total Program Inputs'!E20","v":0},15,"NA","NA",0,0,"NA","NA",15000,3000,{"$f":"+'Comm Custom'!F11","v":0},0,{"$f":"+'Total Program Inputs'!M20","v":0},null,null,{"$f":"ROUND(L17*C17,0)","v":0},{"$f":"ROUND(#REF!*L17,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(L17*#REF!,0)","v":{"$error":"#REF!"}}]
["Totals",{"$f":"SUM(C18:C18)","v":574},{"$f":"SUM(C10:C17)","v":574},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."]
["2023 Input Data Summary"]
["South Dakota Natural Gas Conservation Model"]
[]
[]
["Input No.","Input Data Description","Information Source ","SD Res.","SD Comm."]
[1,"Retail Rate ($/dk)","Projected average 2023 Cost of Gas plus authorized Distribution Delivery Charge.",{"$f":"+'Gas Costs'!C11","v":7.99},{"$f":"+'Gas Costs'!E11","v":7.0839999999999996}]
[null,"Escalation Rate",null,0.03,0.03]
[2,"Non-Gas Fuel Retail ($/fuel/unit)","Average retail cost of non gas fuel if measures also saves kWh, gallons of water, etc.  (for analysis purposes, used electric as Non-Gas Fuel Retail Rate)",{"$f":"+'Gas Costs'!G39","v":0.12936},{"$f":"+'Gas Costs'!G52","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 ($/dk)","Estimated gas costs using projected 2023 winter gas costs February 2023 pipeline commodity ",{"$f":"+'Gas Costs'!E16","v":4.3570000000000002},{"$f":"+D12","v":4.3570000000000002}]
[null,"Escalation Rate",null,0.03,0.03]
[4,"Demand Cost ($/dk/Yr)","Annual cost of firm capacity on  pipeline",{"$f":"+'Gas Costs'!C23","v":149.38999999999999},{"$f":"+D14","v":149.38999999999999}]
[null,"Escalation Rate",null,0.01,0.01]
[5,"Peak Reduction Factor","Estimated average peak day reduction factor caused by implementing the measure (s)",0.01,0.01]
[6,"Variable O&M ($/dk)","Estimated variable O&M that will be avoided due the implementing the measure",0,0]
[null,"Escalation Rate",null,0,0]
[7,"Non-Gas Fuel Cost ($/Fuel Unit)","Average commodity cost of non gas fuel if measures also saves kWh, gallons of water, etc.  (for analysis purposes, used electric as Non-Gas Fuel Cost)",{"$f":"+'Gas Costs'!C55","v":2.7359999999999999E-2},{"$f":"+D19","v":2.7359999999999999E-2}]
[null,"Escalation Rate",null,0.03,0.03]
[8,"Non-Gas Fuel Loss Factor","Non-Gas fuel loss factor (for analysis purposes, used Montana-Dakota Utilities 12 month average ending November 2019 line loss factor)",7.2999999999999995E-2,7.2999999999999995E-2]
[9,"Gas Environmental Damage Factor","Per Minnesota CIP triennium 2021-2023",2.0699999999999998,2.0699999999999998]
[null,"Escalation Rate",null,2.3E-2,2.3E-2]
[10,"Non Gas Fuel Environmental Damage Factor ","Not Applicable",0,0]
[null,"Escalation Rate",null,0,0]
[11,"Participant Discount Rate","Federal Reserve Consumer Credit Interest Rate 12 Months ended December 31, 2019",0.1032,{"$f":"+D26","v":0.1032}]
[12,"Utility Discount Rate","Montana-Dakota's authorized average cost of capital ",7.2160000000000002E-2,7.2160000000000002E-2]
[13,"Societal Discount Rate","Equal to the 30 year T-Bill rate average for Twelve Months Ending December 31, 2022",{"$f":"'T bill'!B71/100","v":2.2400000000000003E-2},{"$f":"D28","v":2.2400000000000003E-2}]
[14,"General Input Data Year =","Year data was input",{"$f":"+'Total Program Inputs'!C6","v":2022},{"$f":"+D29","v":2022}]
[15,"Project Analysis Year","Year(s) program will be implemented",{"$f":"'Total Program Inputs'!C6","v":2022},{"$f":"+D30","v":2022}]
[null,null,null,{"$f":"D30+1","v":2023},{"$f":"+D31","v":2023}]
[null,null,null,2024,{"$f":"+D32","v":2024}]
[16,"Utility Project Costs","Total direct cost to the utility caused by implementing the program(s) "]
[17,"Direct Participant Costs ($/Part.)","Direct costs that the participant would have to participate in the program"]
[18,"Participant Non-Energy Costs (Annual $/Part.) Yr. 1","Annual participant non-energy costs if applicable caused by implementing the measure (Not Applicable)",0,0]
[null,"Yr. 2",null,0,0]
[null,"Yr. 3",null,0,0]
[null,"Escalation Rate Yr. 1",null,0,0]
[null,"Escalation Rate Yr. 2",null,0,0]
[null,"Escalation Rate Yr. 3",null,0,0]
[19,"Participant Non-Energy Savings (Annual $/Part) Yr. 1","Participant non energy savings if applicable caused by implementing the measure (Not Applicable)",0,0]
[null,"Yr. 2",null,0,0]
[null,"Yr. 3",null,0,0]
[null,"Escalation Rate Yr. 1",null,0,0]
[null,"Escalation Rate Yr. 2",null,0,0]
[null,"Escalation Rate Yr. 3",null,0,0]
[20,"Project Life (Years)","Based on the estimated useful life of the energy saving equipment (20 years maximum)"]
[21,"Avg. Dk/Part. Saved","Avg energy reduction (Dk) caused by the program(s)"]
[22,"Avg Non-Gas Fuel Units/Part. Saved Yr. 1","Average non-gas fuel units saved or added due to implementing the measure (for analysis purposes, used Kwh)"]
[null,"Yr. 2",null,0,0]
[null,"Yr. 3",null,0,0]
["22a","Avg Additional Non-Gas Fuel Units/ Part. Used Yr. 1",null,0,0]
[null,"Yr. 2",null,0,0]
[null,"Yr. 3",null,0,0]
[23,"Number of Participants","Total number of expected participants is the program(s)"]
[24,"Total Annual Dk Saved","Total Dk saved from the program in the year implemented"]
[25,"Incentive/Participant","Incentive provided to the participant"]
[26,"Distribution Delivery Charge","Weighted Average of Montana-Dakota's Distribution Delivery Charge ",{"$f":"+'Gas Costs'!C10","v":1.8360000000000001},{"$f":"+'Gas Costs'!E10","v":0.93}]
[27,"Effective Fed & State Income Tax Rate","Montana-Dakota's effective tax rate",0.21,0.21]

{"sheet":"Gas Costs","index":3,"n_rows":58,"n_cols":8,"rows_kept":58,"cut":false,"hidden":false,"merged":[[5,2,5,4],[0,0,0,7],[1,0,1,7],[2,0,2,7]]}
["MONTANA-DAKOTA UTILITIES CO."]
["GAS UTILITY - SOUTH DAKOTA"]
["PROJECTED COST OF GAS - 2023"]
[]
[]
[null,null,"South Dakota"]
[null,null,"Residential",null,"Firm General"]
["Retail Rate"]
["Average cost of gas   1/",null,6.1539999999999999,null,{"$f":"+C9","v":6.1539999999999999}]
["Margin",null,1.8360000000000001,null,0.93,"2/"]
["Total Retail Rate",null,{"$f":"SUM(C9:C10)","v":7.99},null,{"$f":"SUM(E9:E10)","v":7.0839999999999996}]
[]
[]
["Gas Commodity",null,29739221]
["Non-gas commodity",null,960937]
["  Total",null,{"$f":"SUM(C14:C15)","v":30700158},null,{"$f":"ROUND(+C16/C18/0.99,3)","v":4.3570000000000002},"per dk adj. for losses"]
[]
["Dk deliveries",null,7118052]
[]
["Demand Cost (Avoided Capacity) ($/dk/yr)"]
["Total Demand Charges (February 2023 PGA)",null,12485700]
[" Capacity requirements  3/",null,83579]
["Demand Costs",null,{"$f":"+ROUND(C21/C22,2)","v":149.38999999999999}]
[]
[]
["1/  Based on February 2023 PGA adjusted to reflect the projected annual 2023 gas commodity cost."]
["2/  Meters rated < 500 cubic feet."]
["3/  FT-1, FT-1 negotiated contract and T-FTG-1 capacity."]
[]
[]
["Electric - Black Hills Power"]
["Residential"]
["Base Rate","2020-01-01",12,null,12,null,0,"4/"]
["Energy Charge"]
["   All Kwh",null,12000,null,8.8270000000000001E-2,null,{"$f":"C35*E35","v":1059.24}]
["Cost Adjustment",null,12000,null,4.1090000000000002E-2,null,{"$f":"C36*E36","v":493.08000000000004}]
["   Total Bill ",null,null,null,null,null,{"$f":"SUM(G33:G36)","v":1552.3200000000002}]
[]
["   Average Realization",null,null,null,null,null,{"$f":"ROUND(G37/C35,5)","v":0.12936}]
[]
["Commercial (Small general service)"]
["Base Rate",null,12,null,15,null,0,"4/"]
["Energy Charge"]
["   First 3000 Kwh",null,3000,null,7.6999999999999999E-2,null,{"$f":"C44*E44","v":231}]
["   Over 3,000 Kwh",null,69000,null,6.0260000000000001E-2,null,{"$f":"C45*E45","v":4157.9400000000005}]
["Cost Adjustment",null,{"$f":"SUM(C44:C45)","v":72000},null,4.299E-2,null,{"$f":"C46*E46","v":3095.28}]
["Demand Charge"]
["   First 50 KW",null,50,null,8,null,{"$f":"C48*E48","v":400}]
["   Over 50 KW",null,150,null,7.69,null,{"$f":"C49*E49","v":1153.5}]
["   Total Bill ",null,null,null,null,null,{"$f":"SUM(G42:G49)","v":9037.7200000000012}]
[]
["   Average Realization",null,null,null,null,null,{"$f":"ROUND(G50/C46,5)","v":0.12551999999999999}]
[]
["Cost of Fuel"]
["Base",null,2.7359999999999999E-2]
[]
["4/  Base charge not included for conservation calculations as it has no relation to savings"]
["     on consumption."]

{"sheet":"T bill","index":4,"n_rows":71,"n_cols":2,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[]
["Website Hyperlink:","https://www.federalreserve.gov/datadownload/Choose.aspx?rel=H15"]
[]
["Then follow instructions to \"build your package\""]
[]
["Download Page","H.15 Selected Interest Rates for Nov 09, 2016"]
["Series Description","3-month Treasury bill secondary market rate   discount basis"]
["Unit:","Percent:_Per_Year"]
["Multiplier:",1]
["Currency:","NA"]
["Unique Identifier:","H15/H15/RIFSGFSM03_N.A"]
["Time Period","RIFSGFSM03_N.A"]
["1966",4.8600000000000003]
["1967",4.29]
["1968",5.34]
["1969",6.67]
["1970",6.39]
["1971",4.33]
["1972",4.0599999999999996]
["1973",7.04]
["1974",7.85]
["1975",5.79]
["1976",4.9800000000000004]
["1977",5.26]
["1978",7.18]
["1979",10.050000000000001]
["1980",11.39]
["1981",14.04]
["1982",10.6]
["1983",8.6199999999999992]
["1984",9.5399999999999991]
["1985",7.47]
["1986",5.97]
["1987",5.78]
["1988",6.67]
["1989",8.11]
["1990",7.5]
["1991",5.38]
["1992",3.43]
["1993",3]
["1994",4.25]
["1995",5.49]
["1996",5.01]
["1997",5.0599999999999996]
["1998",4.78]
["1999",4.6399999999999997]
["2000",5.82]
["2001",3.4]
["2002",1.61]
["2003",1.01]
["2004",1.37]
["2005",3.15]
["2006",4.7300000000000004]
["2007",4.3600000000000003]
["2008",1.37]
["2009",0.15]
["2010",0.14000000000000001]
["2011",0.05]
["2012",0.09]
["2013",0.06]
["2014",0.03]
["2015",0.05]
[2016,0.32]
[2017,0.93]
[2018,1.94]
[2019,2.06]
[2020,0.37]
[2021,0.04]
[2022,2.02]
[]
["30 Year Average",{"$f":"ROUND(AVERAGE(B40:B69),2)","v":2.2400000000000002}]

{"sheet":"Summary of Ratios","index":5,"n_rows":16,"n_cols":7,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
["Montana-Dakota Utilities Co."]
["South Dakota Gas DSM Program Summary"]
[]
[]
[]
[null,"Customer",null,null,null,null,"Total Resource"]
["Program","Class","RIM","Utility","Societal","Participant","Cost"]
["Total Portfolio",null,{"$f":"'Total Program'!G42","v":2.02},{"$f":"'Total Program'!G43","v":4.01},{"$f":"'Total Program'!G44","v":4.28},{"$f":"'Total Program'!G45","v":3.9602530648630201},{"$f":"'Total Program'!G46","v":2.2200000000000002}]
[]
["Furnace (95+%) - New","Residential",{"$f":"'Res .95+% Res Furnace - NEW'!G42","v":1.52},{"$f":"'Res .95+% Res Furnace - NEW'!G43","v":2.5099999999999998},{"$f":"'Res .95+% Res Furnace - NEW'!G44","v":4.74},{"$f":"'Res .95+% Res Furnace - NEW'!G45","v":3.97},{"$f":"'Res .95+% Res Furnace - NEW'!G46","v":2.3199999999999998}]
["Furnace (95+%) - Replacement","Residential",{"$f":"'Res .95+% Res Furnace - Replace'!G42","v":1.98},{"$f":"'Res .95+% Res Furnace - Replace'!G43","v":4.04},{"$f":"'Res .95+% Res Furnace - Replace'!G44","v":4.28},{"$f":"'Res .95+% Res Furnace - Replace'!G45","v":4.04},{"$f":"'Res .95+% Res Furnace - Replace'!G46","v":2.19}]
[{"$f":"'Database Inputs'!A12","v":"Programmable Thermostats - Tier 1"},"Residential",{"$f":"'Programmable Tstats - Tier 1'!G42","v":2.44},{"$f":"+'Programmable Tstats - Tier 1'!AG42","v":6.3},{"$f":"'Programmable Tstats - Tier 1'!G44","v":5.64},{"$f":"'Programmable Tstats - Tier 1'!G45","v":5.08},{"$f":"'Programmable Tstats - Tier 1'!G46","v":3.41}]
[{"$f":"'Database Inputs'!A13","v":"Programmable Thermostats - Tier 2"},"Residential",{"$f":"'Programmable Tstats - Tier 2'!G42","v":2.08},{"$f":"'Programmable Tstats - Tier 2'!G43","v":4.37},{"$f":"'Programmable Tstats - Tier 2'!G44","v":3.15},{"$f":"'Programmable Tstats - Tier 2'!G45","v":3.1},{"$f":"'Programmable Tstats - Tier 2'!G46","v":1.92}]
["Furnace (95+%) - New","Commercial",{"$f":"'Comm 95+% Furnace - NEW'!G42","v":2.59},{"$f":"'Comm 95+% Furnace - NEW'!G43","v":3.8},{"$f":"'Comm 95+% Furnace - NEW'!G44","v":7.06},{"$f":"'Comm 95+% Furnace - NEW'!G45","v":4.78},{"$f":"'Comm 95+% Furnace - NEW'!G46","v":3.5}]
["Furnace (95+%) - Replacement","Commercial",{"$f":"'Comm 95+% Furnace - Replace'!G42","v":3.21},{"$f":"'Comm 95+% Furnace - Replace'!G43","v":5.51},{"$f":"'Comm 95+% Furnace - Replace'!G44","v":5.62},{"$f":"'Comm 95+% Furnace - Replace'!G45","v":4.45},{"$f":"'Comm 95+% Furnace - Replace'!G46","v":2.84}]
["Custom Efficiency","Commercial",0,0,0,0,0]

{"sheet":"Total Program","index":6,"n_rows":59,"n_cols":106,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:","Total South Dakota Program",null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Total South Dakota Program"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Total South Dakota Program"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Total South Dakota Program"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Total South Dakota Program"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Total South Dakota Program"}]
["Program Years:",{"$f":"+'Total Program Inputs'!C6","v":2022}]
[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,{"$f":"+'Total Program Inputs'!C6","v":2022},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,"Non-Gas",null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total","Gas","Gas","Variable","Variable","Total","Peak Dk","Dmd","Total",null,"Distribution",null,"Program",null,"Total","Benefits",null,null,null,"Total","Total","Annual",null,"Program",null,"Utility",null,"Benefits",null,null,null,"Total","Total","Energy","Non-Gas","Environmental","Environmental",null,null,"Annual",null,"Utility","Participants'","Annual","Benefits",null,null,null,null,"Total",null,"Gas","Non-Gas","Non-Gas",null,"Total",null,"Direct",null,"Benefits",null,null,null,"Total","Total","Non-Gas","Total",null,"Utility","Participants'",null,null,"Benefits"]
["1) Retail Rate ($/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/",{"$f":"+'Res .95+% Res Furnace - NEW'!F11+'Res .95+% Res Furnace - Replace'!F11+'Programmable Tstats - Tier 1'!F11+'Programmable Tstats - Tier 2'!F11+'Comm 95+% Furnace - NEW'!F11+'Comm 95+% Furnace - Replace'!F11+'Comm Custom'!F11","v":17804},null,null,null,"t",null,null,"Reduction","Cost/Dk","Savings","Cost/Dk","Savings","Savings","Reduction"," '/ Unit","Savings","Savings","Charge","Margin","Costs","Costs","Costs","Costs",null,null,null,"Savings","Savings","Savings",null,"Costs","Costs","Costs",null,"Costs",null,null,null,"Savings","Savings","($/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 =",{"$f":"+'Res .95+% Res Furnace - NEW'!F12+'Res .95+% Res Furnace - Replace'!F12+'Programmable Tstats - Tier 1'!F12+'Programmable Tstats - Tier 2'!F12+'Comm 95+% Furnace - NEW'!F12+'Comm 95+% Furnace - Replace'!F12+'Comm Custom'!F12","v":100384},null,null,null,null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)",null,null,"Year","(A)","(B)","(C)",null,"(D)","(E)","(F)",null,"(G)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,null,"(G)",null,"(H)","(I)","(J)","(K)",null,null,"Year","(A)","(B)","(C)","(D)","(E)","(F)",null,"(G)",null,"(H)",null,"(I)",null,null,"Year","(A)","(B)","(C)","(D)",null,"(E)","(F)","(G)",null,"(H)"]
["2) Non-Gas Fuel Retail Rate ($/Fuel Unit) =",null,null,null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":118188}]
["    Escalation Rate =",null,null,null,null,null,null,null,null,{"$f":"$C$47-$C$45","v":0},null,{"$f":"$C$47","v":2022},{"$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":6476},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O14+'Res .95+% Res Furnace - Replace'!O14+'Programmable Tstats - Tier 1'!O14+'Programmable Tstats - Tier 2'!O14+'Comm 95+% Furnace - NEW'!O14+'Comm 95+% Furnace - Replace'!O14+'Comm Custom'!O14,0)","v":28216},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R14+'Res .95+% Res Furnace - Replace'!R14+'Programmable Tstats - Tier 1'!R14+'Programmable Tstats - Tier 2'!R14+'Comm 95+% Furnace - NEW'!R14+'Comm 95+% Furnace - Replace'!R14+'Comm Custom'!R14,0)","v":28216},{"$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":65},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U14+'Res .95+% Res Furnace - Replace'!U14+'Programmable Tstats - Tier 1'!U14+'Programmable Tstats - Tier 2'!U14+'Comm 95+% Furnace - NEW'!U14+'Comm 95+% Furnace - Replace'!U14+'Comm Custom'!U14,0)","v":9656},{"$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":37872},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X14+'Res .95+% Res Furnace - Replace'!X14+'Programmable Tstats - Tier 1'!X14+'Programmable Tstats - Tier 2'!X14+'Comm 95+% Furnace - NEW'!X14+'Comm 95+% Furnace - Replace'!X14+'Comm Custom'!X14,0)","v":9018},{"$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":17804},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Z14+'Res .95+% Res Furnace - Replace'!Z14+'Programmable Tstats - Tier 1'!Z14+'Programmable Tstats - Tier 2'!Z14+'Comm 95+% Furnace - NEW'!Z14+'Comm 95+% Furnace - Replace'!Z14+'Comm Custom'!Z14,0)","v":100384},{"$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":127206},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB14+'Res .95+% Res Furnace - Replace'!AB14+'Programmable Tstats - Tier 1'!AB14+'Programmable Tstats - Tier 2'!AB14+'Comm 95+% Furnace - NEW'!AB14+'Comm 95+% Furnace - Replace'!AB14+'Comm Custom'!AB14,0)","v":-89334},null,null,{"$f":"$C$47","v":2022},{"$f":"+R14","v":28216},{"$f":"+U14","v":9656},{"$f":"+AG14+AF14","v":37872},null,{"$f":"ROUND(Y14,0)","v":17804},{"$f":"ROUND(Z14,0)","v":100384},{"$f":"SUM(AJ14:AK14)","v":118188},null,{"$f":"+AH14-AL14","v":-80316},null,null,{"$f":"$C$47","v":2022},{"$f":"AF14","v":28216},{"$f":"+AG14","v":9656},null,{"$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":5765},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW14+'Res .95+% Res Furnace - Replace'!AW14+'Programmable Tstats - Tier 1'!AW14+'Programmable Tstats - Tier 2'!AW14+'Comm 95+% Furnace - NEW'!AW14+'Comm 95+% Furnace - Replace'!AW14+'Comm Custom'!AW14,0)","v":13405},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":57042},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BB14+'Res .95+% Res Furnace - Replace'!BB14+'Programmable Tstats - Tier 1'!BB14+'Programmable Tstats - Tier 2'!BB14+'Comm 95+% Furnace - NEW'!BB14+'Comm 95+% Furnace - Replace'!BB14+'Comm Custom'!BB14,0)","v":118188},{"$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":130703},{"$f":"BB14+BC14","v":248891},{"$f":"AZ14-BD14","v":-191849},null,null,{"$f":"$C$47","v":2022},{"$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":100384},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ14+'Res .95+% Res Furnace - Replace'!BJ14+'Programmable Tstats - Tier 1'!BJ14+'Programmable Tstats - Tier 2'!BJ14+'Comm 95+% Furnace - NEW'!BJ14+'Comm 95+% Furnace - Replace'!BJ14+'Comm Custom'!BJ14,0)","v":6476},null,{"$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":51269},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN14+'Res .95+% Res Furnace - Replace'!BN14+'Programmable Tstats - Tier 1'!BN14+'Programmable Tstats - Tier 2'!BN14+'Comm 95+% Furnace - NEW'!BN14+'Comm 95+% Furnace - Replace'!BN14+'Comm Custom'!BN14,0)","v":24740},null,{"$f":"BI14+BL14+BN14+BO14","v":176393},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR14+'Res .95+% Res Furnace - Replace'!BR14+'Programmable Tstats - Tier 1'!BR14+'Programmable Tstats - Tier 2'!BR14+'Comm 95+% Furnace - NEW'!BR14+'Comm 95+% Furnace - Replace'!BR14+'Comm Custom'!BR14,0)","v":231087},null,{"$f":"BP14-BR14","v":-54694},null,null,{"$f":"$C$47","v":2022},{"$f":"$R14","v":28216},{"$f":"U14","v":9656},{"$f":"AU14","v":5765},{"$f":"SUM(BX14:BZ14)","v":43637},null,{"$f":"BB14","v":118188},{"$f":"BC14","v":130703},{"$f":"SUM(CC14:CD14)","v":248891},null,{"$f":"CA14-CE14","v":-205254}]
["   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,{"$f":"L14+1","v":2023},{"$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":6476},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O15+'Res .95+% Res Furnace - Replace'!O15+'Programmable Tstats - Tier 1'!O15+'Programmable Tstats - Tier 2'!O15+'Comm 95+% Furnace - NEW'!O15+'Comm 95+% Furnace - Replace'!O15+'Comm Custom'!O15,0)","v":29065},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R15+'Res .95+% Res Furnace - Replace'!R15+'Programmable Tstats - Tier 1'!R15+'Programmable Tstats - Tier 2'!R15+'Comm 95+% Furnace - NEW'!R15+'Comm 95+% Furnace - Replace'!R15+'Comm Custom'!R15,0)","v":29065},{"$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":65},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U15+'Res .95+% Res Furnace - Replace'!U15+'Programmable Tstats - Tier 1'!U15+'Programmable Tstats - Tier 2'!U15+'Comm 95+% Furnace - NEW'!U15+'Comm 95+% Furnace - Replace'!U15+'Comm Custom'!U15,0)","v":9785},{"$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":38850},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X15+'Res .95+% Res Furnace - Replace'!X15+'Programmable Tstats - Tier 1'!X15+'Programmable Tstats - Tier 2'!X15+'Comm 95+% Furnace - NEW'!X15+'Comm 95+% Furnace - Replace'!X15+'Comm Custom'!X15,0)","v":9289},{"$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":9289},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB15+'Res .95+% Res Furnace - Replace'!AB15+'Programmable Tstats - Tier 1'!AB15+'Programmable Tstats - Tier 2'!AB15+'Comm 95+% Furnace - NEW'!AB15+'Comm 95+% Furnace - Replace'!AB15+'Comm Custom'!AB15,0)","v":29561},null,null,{"$f":"AE14+1","v":2023},29065,9785,{"$f":"+AG15+AF15","v":38850},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,{"$f":"+AH15-AL15","v":38850},null,null,{"$f":"AQ14+1","v":2023},{"$f":"AF15","v":29065},{"$f":"+AG15","v":9785},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU15+'Res .95+% Res Furnace - Replace'!AU15+'Programmable Tstats - Tier 1'!AU15+'Programmable Tstats - Tier 2'!AU15+'Comm 95+% Furnace - NEW'!AU15+'Comm 95+% Furnace - Replace'!AU15+'Comm Custom'!AU15,0)","v":5765},null,{"$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":13715},null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":58330},null,{"$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},{"$f":"AZ15-BD15","v":58330},null,null,{"$f":"BH14+1","v":2023},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI15+'Res .95+% Res Furnace - Replace'!BI15+'Programmable Tstats - Tier 1'!BI15+'Programmable Tstats - Tier 2'!BI15+'Comm 95+% Furnace - NEW'!BI15+'Comm 95+% Furnace - Replace'!BI15+'Comm Custom'!BI15,0)","v":0},{"$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":6476},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL15+'Res .95+% Res Furnace - Replace'!BL15+'Programmable Tstats - Tier 1'!BL15+'Programmable Tstats - Tier 2'!BL15+'Comm 95+% Furnace - NEW'!BL15+'Comm 95+% Furnace - Replace'!BL15+'Comm Custom'!BL15,0)","v":52808},null,{"$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":25492},null,{"$f":"BI15+BL15+BN15+BO15","v":78300},null,{"$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,{"$f":"BP15-BR15","v":78300},null,null,{"$f":"BW14+1","v":2023},{"$f":"$R15","v":29065},{"$f":"U15","v":9785},{"$f":"AU15","v":5765},{"$f":"SUM(BX15:BZ15)","v":44615},null,{"$f":"BB15","v":0},{"$f":"BC15","v":0},{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":44615}]
[null,null,null,null,null,null,null,null,null,2,null,2024,{"$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":6476},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O16+'Res .95+% Res Furnace - Replace'!O16+'Programmable Tstats - Tier 1'!O16+'Programmable Tstats - Tier 2'!O16+'Comm 95+% Furnace - NEW'!O16+'Comm 95+% Furnace - Replace'!O16+'Comm Custom'!O16,0)","v":29931},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R16+'Res .95+% Res Furnace - Replace'!R16+'Programmable Tstats - Tier 1'!R16+'Programmable Tstats - Tier 2'!R16+'Comm 95+% Furnace - NEW'!R16+'Comm 95+% Furnace - Replace'!R16+'Comm Custom'!R16,0)","v":29931},{"$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":65},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U16+'Res .95+% Res Furnace - Replace'!U16+'Programmable Tstats - Tier 1'!U16+'Programmable Tstats - Tier 2'!U16+'Comm 95+% Furnace - NEW'!U16+'Comm 95+% Furnace - Replace'!U16+'Comm Custom'!U16,0)","v":9849},{"$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":39780},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X16+'Res .95+% Res Furnace - Replace'!X16+'Programmable Tstats - Tier 1'!X16+'Programmable Tstats - Tier 2'!X16+'Comm 95+% Furnace - NEW'!X16+'Comm 95+% Furnace - Replace'!X16+'Comm Custom'!X16,0)","v":9567},{"$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":9567},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB16+'Res .95+% Res Furnace - Replace'!AB16+'Programmable Tstats - Tier 1'!AB16+'Programmable Tstats - Tier 2'!AB16+'Comm 95+% Furnace - NEW'!AB16+'Comm 95+% Furnace - Replace'!AB16+'Comm Custom'!AB16,0)","v":30213},null,null,2024,29931,9849,{"$f":"+AG16+AF16","v":39780},null,0,0,0,null,39780,null,null,2024,29931,9849,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU16+'Res .95+% Res Furnace - Replace'!AU16+'Programmable Tstats - Tier 1'!AU16+'Programmable Tstats - Tier 2'!AU16+'Comm 95+% Furnace - NEW'!AU16+'Comm 95+% Furnace - Replace'!AU16+'Comm Custom'!AU16,0)","v":5957},null,{"$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":14027},null,null,59764,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},0,59764,null,null,2024,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI16+'Res .95+% Res Furnace - Replace'!BI16+'Programmable Tstats - Tier 1'!BI16+'Programmable Tstats - Tier 2'!BI16+'Comm 95+% Furnace - NEW'!BI16+'Comm 95+% Furnace - Replace'!BI16+'Comm Custom'!BI16,0)","v":0},{"$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":6476},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL16+'Res .95+% Res Furnace - Replace'!BL16+'Programmable Tstats - Tier 1'!BL16+'Programmable Tstats - Tier 2'!BL16+'Comm 95+% Furnace - NEW'!BL16+'Comm 95+% Furnace - Replace'!BL16+'Comm Custom'!BL16,0)","v":54393},null,{"$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":26262},null,80655,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR16+'Res .95+% Res Furnace - Replace'!BR16+'Programmable Tstats - Tier 1'!BR16+'Programmable Tstats - Tier 2'!BR16+'Comm 95+% Furnace - NEW'!BR16+'Comm 95+% Furnace - Replace'!BR16+'Comm Custom'!BR16,0)","v":0},null,80655,null,null,2024,29931,{"$f":"U16","v":9849},5957,45737,null,{"$f":"BB16","v":0},0,{"$f":"SUM(CC16:CD16)","v":0},null,{"$f":"CA16-CE16","v":45737}]
["3) Commodity Cost ($/Dk) =",null,null,null,"18) Participant Non-Energy Costs (Annual $/Part.) =",null,null,null,null,3,null,2025,{"$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":6476},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O17+'Res .95+% Res Furnace - Replace'!O17+'Programmable Tstats - Tier 1'!O17+'Programmable Tstats - Tier 2'!O17+'Comm 95+% Furnace - NEW'!O17+'Comm 95+% Furnace - Replace'!O17+'Comm Custom'!O17,0)","v":30832},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R17+'Res .95+% Res Furnace - Replace'!R17+'Programmable Tstats - Tier 1'!R17+'Programmable Tstats - Tier 2'!R17+'Comm 95+% Furnace - NEW'!R17+'Comm 95+% Furnace - Replace'!R17+'Comm Custom'!R17,0)","v":30832},{"$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":65},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U17+'Res .95+% Res Furnace - Replace'!U17+'Programmable Tstats - Tier 1'!U17+'Programmable Tstats - Tier 2'!U17+'Comm 95+% Furnace - NEW'!U17+'Comm 95+% Furnace - Replace'!U17+'Comm Custom'!U17,0)","v":9979},{"$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":40811},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X17+'Res .95+% Res Furnace - Replace'!X17+'Programmable Tstats - Tier 1'!X17+'Programmable Tstats - Tier 2'!X17+'Comm 95+% Furnace - NEW'!X17+'Comm 95+% Furnace - Replace'!X17+'Comm Custom'!X17,0)","v":9853},{"$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":9853},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB17+'Res .95+% Res Furnace - Replace'!AB17+'Programmable Tstats - Tier 1'!AB17+'Programmable Tstats - Tier 2'!AB17+'Comm 95+% Furnace - NEW'!AB17+'Comm 95+% Furnace - Replace'!AB17+'Comm Custom'!AB17,0)","v":30958},null,null,2025,30832,9979,40811,null,0,0,0,null,40811,null,null,2025,30832,9979,null,{"$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":6148},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW17+'Res .95+% Res Furnace - Replace'!AW17+'Programmable Tstats - Tier 1'!AW17+'Programmable Tstats - Tier 2'!AW17+'Comm 95+% Furnace - NEW'!AW17+'Comm 95+% Furnace - Replace'!AW17+'Comm Custom'!AW17,0)","v":14351},null,null,61310,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC17+'Res .95+% Res Furnace - Replace'!BC17+'Programmable Tstats - Tier 1'!BC17+'Programmable Tstats - Tier 2'!BC17+'Comm 95+% Furnace - NEW'!BC17+'Comm 95+% Furnace - Replace'!BC17+'Comm Custom'!BC17,0)","v":0},0,61310,null,null,2025,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ17+'Res .95+% Res Furnace - Replace'!BJ17+'Programmable Tstats - Tier 1'!BJ17+'Programmable Tstats - Tier 2'!BJ17+'Comm 95+% Furnace - NEW'!BJ17+'Comm 95+% Furnace - Replace'!BJ17+'Comm Custom'!BJ17,0)","v":6476},null,{"$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":56023},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN17+'Res .95+% Res Furnace - Replace'!BN17+'Programmable Tstats - Tier 1'!BN17+'Programmable Tstats - Tier 2'!BN17+'Comm 95+% Furnace - NEW'!BN17+'Comm 95+% Furnace - Replace'!BN17+'Comm Custom'!BN17,0)","v":27030},null,83053,null,{"$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,83053,null,null,2025,30832,9979,6148,46959,null,0,0,{"$f":"SUM(CC17:CD17)","v":0},null,46959]
["     Escalation Rate =",null,null,null,"          Escalation Rate =",null,null,null,null,4,null,2026,{"$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":6476},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O18+'Res .95+% Res Furnace - Replace'!O18+'Programmable Tstats - Tier 1'!O18+'Programmable Tstats - Tier 2'!O18+'Comm 95+% Furnace - NEW'!O18+'Comm 95+% Furnace - Replace'!O18+'Comm Custom'!O18,0)","v":31757},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R18+'Res .95+% Res Furnace - Replace'!R18+'Programmable Tstats - Tier 1'!R18+'Programmable Tstats - Tier 2'!R18+'Comm 95+% Furnace - NEW'!R18+'Comm 95+% Furnace - Replace'!R18+'Comm Custom'!R18,0)","v":31757},{"$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":65},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U18+'Res .95+% Res Furnace - Replace'!U18+'Programmable Tstats - Tier 1'!U18+'Programmable Tstats - Tier 2'!U18+'Comm 95+% Furnace - NEW'!U18+'Comm 95+% Furnace - Replace'!U18+'Comm Custom'!U18,0)","v":10045},{"$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":41802},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X18+'Res .95+% Res Furnace - Replace'!X18+'Programmable Tstats - Tier 1'!X18+'Programmable Tstats - Tier 2'!X18+'Comm 95+% Furnace - NEW'!X18+'Comm 95+% Furnace - Replace'!X18+'Comm Custom'!X18,0)","v":10149},{"$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":10149},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB18+'Res .95+% Res Furnace - Replace'!AB18+'Programmable Tstats - Tier 1'!AB18+'Programmable Tstats - Tier 2'!AB18+'Comm 95+% Furnace - NEW'!AB18+'Comm 95+% Furnace - Replace'!AB18+'Comm Custom'!AB18,0)","v":31653},null,null,2026,31757,10045,41802,null,0,0,0,null,41802,null,null,2026,31757,10045,null,{"$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":6340},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW18+'Res .95+% Res Furnace - Replace'!AW18+'Programmable Tstats - Tier 1'!AW18+'Programmable Tstats - Tier 2'!AW18+'Comm 95+% Furnace - NEW'!AW18+'Comm 95+% Furnace - Replace'!AW18+'Comm Custom'!AW18,0)","v":14682},null,null,62824,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC18+'Res .95+% Res Furnace - Replace'!BC18+'Programmable Tstats - Tier 1'!BC18+'Programmable Tstats - Tier 2'!BC18+'Comm 95+% Furnace - NEW'!BC18+'Comm 95+% Furnace - Replace'!BC18+'Comm Custom'!BC18,0)","v":0},0,62824,null,null,2026,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ18+'Res .95+% Res Furnace - Replace'!BJ18+'Programmable Tstats - Tier 1'!BJ18+'Programmable Tstats - Tier 2'!BJ18+'Comm 95+% Furnace - NEW'!BJ18+'Comm 95+% Furnace - Replace'!BJ18+'Comm Custom'!BJ18,0)","v":6476},null,{"$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":57704},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN18+'Res .95+% Res Furnace - Replace'!BN18+'Programmable Tstats - Tier 1'!BN18+'Programmable Tstats - Tier 2'!BN18+'Comm 95+% Furnace - NEW'!BN18+'Comm 95+% Furnace - Replace'!BN18+'Comm Custom'!BN18,0)","v":27976},null,85680,null,{"$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,85680,null,null,2026,31757,10045,6340,{"$f":"SUM(BX18:BZ18)","v":48142},null,0,0,0,null,48142,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,5,null,2027,{"$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":6476},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O19+'Res .95+% Res Furnace - Replace'!O19+'Programmable Tstats - Tier 1'!O19+'Programmable Tstats - Tier 2'!O19+'Comm 95+% Furnace - NEW'!O19+'Comm 95+% Furnace - Replace'!O19+'Comm Custom'!O19,0)","v":32709},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R19+'Res .95+% Res Furnace - Replace'!R19+'Programmable Tstats - Tier 1'!R19+'Programmable Tstats - Tier 2'!R19+'Comm 95+% Furnace - NEW'!R19+'Comm 95+% Furnace - Replace'!R19+'Comm Custom'!R19,0)","v":32709},{"$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":65},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U19+'Res .95+% Res Furnace - Replace'!U19+'Programmable Tstats - Tier 1'!U19+'Programmable Tstats - Tier 2'!U19+'Comm 95+% Furnace - NEW'!U19+'Comm 95+% Furnace - Replace'!U19+'Comm Custom'!U19,0)","v":10174},{"$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":42883},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X19+'Res .95+% Res Furnace - Replace'!X19+'Programmable Tstats - Tier 1'!X19+'Programmable Tstats - Tier 2'!X19+'Comm 95+% Furnace - NEW'!X19+'Comm 95+% Furnace - Replace'!X19+'Comm Custom'!X19,0)","v":10451},{"$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":10451},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB19+'Res .95+% Res Furnace - Replace'!AB19+'Programmable Tstats - Tier 1'!AB19+'Programmable Tstats - Tier 2'!AB19+'Comm 95+% Furnace - NEW'!AB19+'Comm 95+% Furnace - Replace'!AB19+'Comm Custom'!AB19,0)","v":32432},null,null,2027,32709,10174,42883,null,0,0,0,null,42883,null,null,2027,32709,10174,null,{"$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":6532},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW19+'Res .95+% Res Furnace - Replace'!AW19+'Programmable Tstats - Tier 1'!AW19+'Programmable Tstats - Tier 2'!AW19+'Comm 95+% Furnace - NEW'!AW19+'Comm 95+% Furnace - Replace'!AW19+'Comm Custom'!AW19,0)","v":15019},null,null,64434,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC19+'Res .95+% Res Furnace - Replace'!BC19+'Programmable Tstats - Tier 1'!BC19+'Programmable Tstats - Tier 2'!BC19+'Comm 95+% Furnace - NEW'!BC19+'Comm 95+% Furnace - Replace'!BC19+'Comm Custom'!BC19,0)","v":0},0,64434,null,null,2027,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ19+'Res .95+% Res Furnace - Replace'!BJ19+'Programmable Tstats - Tier 1'!BJ19+'Programmable Tstats - Tier 2'!BJ19+'Comm 95+% Furnace - NEW'!BJ19+'Comm 95+% Furnace - Replace'!BJ19+'Comm Custom'!BJ19,0)","v":6476},null,{"$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":59437},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN19+'Res .95+% Res Furnace - Replace'!BN19+'Programmable Tstats - Tier 1'!BN19+'Programmable Tstats - Tier 2'!BN19+'Comm 95+% Furnace - NEW'!BN19+'Comm 95+% Furnace - Replace'!BN19+'Comm Custom'!BN19,0)","v":28760},null,88197,null,{"$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,88197,null,null,2027,32709,10174,6532,49415,null,0,0,0,null,49415]
["4) Demand Cost ($/Unit/Yr) =",null,null,null,"19) Participant Non-Energy Savings (Annual $/Part) =",null,null,null,null,6,null,2028,{"$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":6476},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O20+'Res .95+% Res Furnace - Replace'!O20+'Programmable Tstats - Tier 1'!O20+'Programmable Tstats - Tier 2'!O20+'Comm 95+% Furnace - NEW'!O20+'Comm 95+% Furnace - Replace'!O20+'Comm Custom'!O20,0)","v":33689},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R20+'Res .95+% Res Furnace - Replace'!R20+'Programmable Tstats - Tier 1'!R20+'Programmable Tstats - Tier 2'!R20+'Comm 95+% Furnace - NEW'!R20+'Comm 95+% Furnace - Replace'!R20+'Comm Custom'!R20,0)","v":33689},{"$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":65},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U20+'Res .95+% Res Furnace - Replace'!U20+'Programmable Tstats - Tier 1'!U20+'Programmable Tstats - Tier 2'!U20+'Comm 95+% Furnace - NEW'!U20+'Comm 95+% Furnace - Replace'!U20+'Comm Custom'!U20,0)","v":10304},{"$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":43993},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X20+'Res .95+% Res Furnace - Replace'!X20+'Programmable Tstats - Tier 1'!X20+'Programmable Tstats - Tier 2'!X20+'Comm 95+% Furnace - NEW'!X20+'Comm 95+% Furnace - Replace'!X20+'Comm Custom'!X20,0)","v":10766},{"$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":10766},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB20+'Res .95+% Res Furnace - Replace'!AB20+'Programmable Tstats - Tier 1'!AB20+'Programmable Tstats - Tier 2'!AB20+'Comm 95+% Furnace - NEW'!AB20+'Comm 95+% Furnace - Replace'!AB20+'Comm Custom'!AB20,0)","v":33227},null,null,2028,33689,10304,43993,null,0,0,0,null,43993,null,null,2028,33689,10304,null,{"$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":6724},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW20+'Res .95+% Res Furnace - Replace'!AW20+'Programmable Tstats - Tier 1'!AW20+'Programmable Tstats - Tier 2'!AW20+'Comm 95+% Furnace - NEW'!AW20+'Comm 95+% Furnace - Replace'!AW20+'Comm Custom'!AW20,0)","v":15367},null,null,66084,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC20+'Res .95+% Res Furnace - Replace'!BC20+'Programmable Tstats - Tier 1'!BC20+'Programmable Tstats - Tier 2'!BC20+'Comm 95+% Furnace - NEW'!BC20+'Comm 95+% Furnace - Replace'!BC20+'Comm Custom'!BC20,0)","v":0},0,66084,null,null,2028,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ20+'Res .95+% Res Furnace - Replace'!BJ20+'Programmable Tstats - Tier 1'!BJ20+'Programmable Tstats - Tier 2'!BJ20+'Comm 95+% Furnace - NEW'!BJ20+'Comm 95+% Furnace - Replace'!BJ20+'Comm Custom'!BJ20,0)","v":6476},null,{"$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":61215},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN20+'Res .95+% Res Furnace - Replace'!BN20+'Programmable Tstats - Tier 1'!BN20+'Programmable Tstats - Tier 2'!BN20+'Comm 95+% Furnace - NEW'!BN20+'Comm 95+% Furnace - Replace'!BN20+'Comm Custom'!BN20,0)","v":29528},null,90743,null,{"$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,90743,null,null,2028,33689,10304,6724,50717,null,0,0,0,null,50717]
["     Escalation Rate =",null,null,null,"          Escalation Rate =",null,null,null,null,7,null,2029,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M21+'Res .95+% Res Furnace - Replace'!M21+'Programmable Tstats - Tier 1'!M21+'Programmable Tstats - Tier 2'!M21+'Comm 95+% Furnace - NEW'!M21+'Comm 95+% Furnace - Replace'!M21+'Comm Custom'!M21,0)","v":6476},null,{"$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":34705},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":34705},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S21+'Res .95+% Res Furnace - Replace'!S21+'Programmable Tstats - Tier 1'!S21+'Programmable Tstats - Tier 2'!S21+'Comm 95+% Furnace - NEW'!S21+'Comm 95+% Furnace - Replace'!S21+'Comm Custom'!S21,0)","v":65},null,{"$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":10368},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V21+'Res .95+% Res Furnace - Replace'!V21+'Programmable Tstats - Tier 1'!V21+'Programmable Tstats - Tier 2'!V21+'Comm 95+% Furnace - NEW'!V21+'Comm 95+% Furnace - Replace'!V21+'Comm Custom'!V21,0)","v":45073},null,{"$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":11091},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y21+'Res .95+% Res Furnace - Replace'!Y21+'Programmable Tstats - Tier 1'!Y21+'Programmable Tstats - Tier 2'!Y21+'Comm 95+% Furnace - NEW'!Y21+'Comm 95+% Furnace - Replace'!Y21+'Comm Custom'!Y21,0)","v":0},{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA21+'Res .95+% Res Furnace - Replace'!AA21+'Programmable Tstats - Tier 1'!AA21+'Programmable Tstats - Tier 2'!AA21+'Comm 95+% Furnace - NEW'!AA21+'Comm 95+% Furnace - Replace'!AA21+'Comm Custom'!AA21,0)","v":11091},{"$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":33982},null,null,2029,34705,10368,45073,null,0,0,0,null,45073,null,null,2029,34705,10368,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU21+'Res .95+% Res Furnace - Replace'!AU21+'Programmable Tstats - Tier 1'!AU21+'Programmable Tstats - Tier 2'!AU21+'Comm 95+% Furnace - NEW'!AU21+'Comm 95+% Furnace - Replace'!AU21+'Comm Custom'!AU21,0)","v":6916},null,{"$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":15717},null,null,67706,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},0,67706,null,null,2029,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI21+'Res .95+% Res Furnace - Replace'!BI21+'Programmable Tstats - Tier 1'!BI21+'Programmable Tstats - Tier 2'!BI21+'Comm 95+% Furnace - NEW'!BI21+'Comm 95+% Furnace - Replace'!BI21+'Comm Custom'!BI21,0)","v":0},{"$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":6476},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL21+'Res .95+% Res Furnace - Replace'!BL21+'Programmable Tstats - Tier 1'!BL21+'Programmable Tstats - Tier 2'!BL21+'Comm 95+% Furnace - NEW'!BL21+'Comm 95+% Furnace - Replace'!BL21+'Comm Custom'!BL21,0)","v":63055},null,{"$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":30473},null,93528,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR21+'Res .95+% Res Furnace - Replace'!BR21+'Programmable Tstats - Tier 1'!BR21+'Programmable Tstats - Tier 2'!BR21+'Comm 95+% Furnace - NEW'!BR21+'Comm 95+% Furnace - Replace'!BR21+'Comm Custom'!BR21,0)","v":0},null,93528,null,null,2029,34705,10368,6916,51989,null,0,0,0,null,51989,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":0}]
[null,null,null,null,null,null,null,null,null,8,null,2030,{"$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":6476},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O22+'Res .95+% Res Furnace - Replace'!O22+'Programmable Tstats - Tier 1'!O22+'Programmable Tstats - Tier 2'!O22+'Comm 95+% Furnace - NEW'!O22+'Comm 95+% Furnace - Replace'!O22+'Comm Custom'!O22,0)","v":35740},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R22+'Res .95+% Res Furnace - Replace'!R22+'Programmable Tstats - Tier 1'!R22+'Programmable Tstats - Tier 2'!R22+'Comm 95+% Furnace - NEW'!R22+'Comm 95+% Furnace - Replace'!R22+'Comm Custom'!R22,0)","v":35740},{"$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":65},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U22+'Res .95+% Res Furnace - Replace'!U22+'Programmable Tstats - Tier 1'!U22+'Programmable Tstats - Tier 2'!U22+'Comm 95+% Furnace - NEW'!U22+'Comm 95+% Furnace - Replace'!U22+'Comm Custom'!U22,0)","v":10497},{"$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":46237},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X22+'Res .95+% Res Furnace - Replace'!X22+'Programmable Tstats - Tier 1'!X22+'Programmable Tstats - Tier 2'!X22+'Comm 95+% Furnace - NEW'!X22+'Comm 95+% Furnace - Replace'!X22+'Comm Custom'!X22,0)","v":11424},{"$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":11424},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB22+'Res .95+% Res Furnace - Replace'!AB22+'Programmable Tstats - Tier 1'!AB22+'Programmable Tstats - Tier 2'!AB22+'Comm 95+% Furnace - NEW'!AB22+'Comm 95+% Furnace - Replace'!AB22+'Comm Custom'!AB22,0)","v":34813},null,null,2030,35740,10497,46237,null,0,0,0,null,46237,null,null,2030,35740,10497,null,{"$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":7108},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW22+'Res .95+% Res Furnace - Replace'!AW22+'Programmable Tstats - Tier 1'!AW22+'Programmable Tstats - Tier 2'!AW22+'Comm 95+% Furnace - NEW'!AW22+'Comm 95+% Furnace - Replace'!AW22+'Comm Custom'!AW22,0)","v":16080},null,null,69425,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC22+'Res .95+% Res Furnace - Replace'!BC22+'Programmable Tstats - Tier 1'!BC22+'Programmable Tstats - Tier 2'!BC22+'Comm 95+% Furnace - NEW'!BC22+'Comm 95+% Furnace - Replace'!BC22+'Comm Custom'!BC22,0)","v":0},0,69425,null,null,2030,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ22+'Res .95+% Res Furnace - Replace'!BJ22+'Programmable Tstats - Tier 1'!BJ22+'Programmable Tstats - Tier 2'!BJ22+'Comm 95+% Furnace - NEW'!BJ22+'Comm 95+% Furnace - Replace'!BJ22+'Comm Custom'!BJ22,0)","v":6476},null,{"$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":64943},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN22+'Res .95+% Res Furnace - Replace'!BN22+'Programmable Tstats - Tier 1'!BN22+'Programmable Tstats - Tier 2'!BN22+'Comm 95+% Furnace - NEW'!BN22+'Comm 95+% Furnace - Replace'!BN22+'Comm Custom'!BN22,0)","v":31434},null,96377,null,{"$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,96377,null,null,2030,35740,10497,7108,53345,null,0,0,0,null,53345,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":1}]
["5) Peak Reduction Factor = ",null,null,null,"20) Project Life (Years) =",null,null,null,null,9,null,2031,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M23+'Res .95+% Res Furnace - Replace'!M23+'Programmable Tstats - Tier 1'!M23+'Programmable Tstats - Tier 2'!M23+'Comm 95+% Furnace - NEW'!M23+'Comm 95+% Furnace - Replace'!M23+'Comm Custom'!M23,0)","v":6476},null,{"$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":36816},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":36816},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S23+'Res .95+% Res Furnace - Replace'!S23+'Programmable Tstats - Tier 1'!S23+'Programmable Tstats - Tier 2'!S23+'Comm 95+% Furnace - NEW'!S23+'Comm 95+% Furnace - Replace'!S23+'Comm Custom'!S23,0)","v":65},null,{"$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":10563},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V23+'Res .95+% Res Furnace - Replace'!V23+'Programmable Tstats - Tier 1'!V23+'Programmable Tstats - Tier 2'!V23+'Comm 95+% Furnace - NEW'!V23+'Comm 95+% Furnace - Replace'!V23+'Comm Custom'!V23,0)","v":47379},null,{"$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":11768},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y23+'Res .95+% Res Furnace - Replace'!Y23+'Programmable Tstats - Tier 1'!Y23+'Programmable Tstats - Tier 2'!Y23+'Comm 95+% Furnace - NEW'!Y23+'Comm 95+% Furnace - Replace'!Y23+'Comm Custom'!Y23,0)","v":0},{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA23+'Res .95+% Res Furnace - Replace'!AA23+'Programmable Tstats - Tier 1'!AA23+'Programmable Tstats - Tier 2'!AA23+'Comm 95+% Furnace - NEW'!AA23+'Comm 95+% Furnace - Replace'!AA23+'Comm Custom'!AA23,0)","v":11768},{"$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":35611},null,null,2031,36816,10563,47379,null,0,0,0,null,47379,null,null,2031,36816,10563,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU23+'Res .95+% Res Furnace - Replace'!AU23+'Programmable Tstats - Tier 1'!AU23+'Programmable Tstats - Tier 2'!AU23+'Comm 95+% Furnace - NEW'!AU23+'Comm 95+% Furnace - Replace'!AU23+'Comm Custom'!AU23,0)","v":7494},null,{"$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":16449},null,null,71322,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},0,71322,null,null,2031,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI23+'Res .95+% Res Furnace - Replace'!BI23+'Programmable Tstats - Tier 1'!BI23+'Programmable Tstats - Tier 2'!BI23+'Comm 95+% Furnace - NEW'!BI23+'Comm 95+% Furnace - Replace'!BI23+'Comm Custom'!BI23,0)","v":0},{"$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":6476},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL23+'Res .95+% Res Furnace - Replace'!BL23+'Programmable Tstats - Tier 1'!BL23+'Programmable Tstats - Tier 2'!BL23+'Comm 95+% Furnace - NEW'!BL23+'Comm 95+% Furnace - Replace'!BL23+'Comm Custom'!BL23,0)","v":66893},null,{"$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":32395},null,99288,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR23+'Res .95+% Res Furnace - Replace'!BR23+'Programmable Tstats - Tier 1'!BR23+'Programmable Tstats - Tier 2'!BR23+'Comm 95+% Furnace - NEW'!BR23+'Comm 95+% Furnace - Replace'!BR23+'Comm Custom'!BR23,0)","v":0},null,99288,null,null,2031,36816,10563,7494,54873,null,0,0,0,null,54873,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":2}]
[null,null,null,null,null,null,null,null,null,10,null,2032,{"$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":5226},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O24+'Res .95+% Res Furnace - Replace'!O24+'Programmable Tstats - Tier 1'!O24+'Programmable Tstats - Tier 2'!O24+'Comm 95+% Furnace - NEW'!O24+'Comm 95+% Furnace - Replace'!O24+'Comm Custom'!O24,0)","v":30599},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R24+'Res .95+% Res Furnace - Replace'!R24+'Programmable Tstats - Tier 1'!R24+'Programmable Tstats - Tier 2'!R24+'Comm 95+% Furnace - NEW'!R24+'Comm 95+% Furnace - Replace'!R24+'Comm Custom'!R24,0)","v":30599},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S24+'Res .95+% Res Furnace - Replace'!S24+'Programmable Tstats - Tier 1'!S24+'Programmable Tstats - Tier 2'!S24+'Comm 95+% Furnace - NEW'!S24+'Comm 95+% Furnace - Replace'!S24+'Comm Custom'!S24,0)","v":52},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U24+'Res .95+% Res Furnace - Replace'!U24+'Programmable Tstats - Tier 1'!U24+'Programmable Tstats - Tier 2'!U24+'Comm 95+% Furnace - NEW'!U24+'Comm 95+% Furnace - Replace'!U24+'Comm Custom'!U24,0)","v":8630},{"$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":39229},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X24+'Res .95+% Res Furnace - Replace'!X24+'Programmable Tstats - Tier 1'!X24+'Programmable Tstats - Tier 2'!X24+'Comm 95+% Furnace - NEW'!X24+'Comm 95+% Furnace - Replace'!X24+'Comm Custom'!X24,0)","v":9682},{"$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":9682},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB24+'Res .95+% Res Furnace - Replace'!AB24+'Programmable Tstats - Tier 1'!AB24+'Programmable Tstats - Tier 2'!AB24+'Comm 95+% Furnace - NEW'!AB24+'Comm 95+% Furnace - Replace'!AB24+'Comm Custom'!AB24,0)","v":29547},null,null,2032,30599,8630,39229,null,0,0,0,null,39229,null,null,2032,30599,8630,null,{"$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":7402},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW24+'Res .95+% Res Furnace - Replace'!AW24+'Programmable Tstats - Tier 1'!AW24+'Programmable Tstats - Tier 2'!AW24+'Comm 95+% Furnace - NEW'!AW24+'Comm 95+% Furnace - Replace'!AW24+'Comm Custom'!AW24,0)","v":13583},null,null,60214,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC24+'Res .95+% Res Furnace - Replace'!BC24+'Programmable Tstats - Tier 1'!BC24+'Programmable Tstats - Tier 2'!BC24+'Comm 95+% Furnace - NEW'!BC24+'Comm 95+% Furnace - Replace'!BC24+'Comm Custom'!BC24,0)","v":0},0,60214,null,null,2032,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ24+'Res .95+% Res Furnace - Replace'!BJ24+'Programmable Tstats - Tier 1'!BJ24+'Programmable Tstats - Tier 2'!BJ24+'Comm 95+% Furnace - NEW'!BJ24+'Comm 95+% Furnace - Replace'!BJ24+'Comm Custom'!BJ24,0)","v":5226},null,{"$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":55478},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN24+'Res .95+% Res Furnace - Replace'!BN24+'Programmable Tstats - Tier 1'!BN24+'Programmable Tstats - Tier 2'!BN24+'Comm 95+% Furnace - NEW'!BN24+'Comm 95+% Furnace - Replace'!BN24+'Comm Custom'!BN24,0)","v":32121},null,87599,null,{"$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,87599,null,null,2032,30599,8630,7402,46631,null,0,0,0,null,46631,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":3}]
["6) Variable O&M ($/Dk) =",null,null,null,"21) Avg. Dk/Part. Saved =",null,null,null,null,11,null,2033,{"$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":5226},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O25+'Res .95+% Res Furnace - Replace'!O25+'Programmable Tstats - Tier 1'!O25+'Programmable Tstats - Tier 2'!O25+'Comm 95+% Furnace - NEW'!O25+'Comm 95+% Furnace - Replace'!O25+'Comm Custom'!O25,0)","v":31518},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R25+'Res .95+% Res Furnace - Replace'!R25+'Programmable Tstats - Tier 1'!R25+'Programmable Tstats - Tier 2'!R25+'Comm 95+% Furnace - NEW'!R25+'Comm 95+% Furnace - Replace'!R25+'Comm Custom'!R25,0)","v":31518},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S25+'Res .95+% Res Furnace - Replace'!S25+'Programmable Tstats - Tier 1'!S25+'Programmable Tstats - Tier 2'!S25+'Comm 95+% Furnace - NEW'!S25+'Comm 95+% Furnace - Replace'!S25+'Comm Custom'!S25,0)","v":52},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U25+'Res .95+% Res Furnace - Replace'!U25+'Programmable Tstats - Tier 1'!U25+'Programmable Tstats - Tier 2'!U25+'Comm 95+% Furnace - NEW'!U25+'Comm 95+% Furnace - Replace'!U25+'Comm Custom'!U25,0)","v":8734},{"$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":40252},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X25+'Res .95+% Res Furnace - Replace'!X25+'Programmable Tstats - Tier 1'!X25+'Programmable Tstats - Tier 2'!X25+'Comm 95+% Furnace - NEW'!X25+'Comm 95+% Furnace - Replace'!X25+'Comm Custom'!X25,0)","v":9971},{"$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":9971},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB25+'Res .95+% Res Furnace - Replace'!AB25+'Programmable Tstats - Tier 1'!AB25+'Programmable Tstats - Tier 2'!AB25+'Comm 95+% Furnace - NEW'!AB25+'Comm 95+% Furnace - Replace'!AB25+'Comm Custom'!AB25,0)","v":30281},null,null,2033,31518,8734,40252,null,0,0,0,null,40252,null,null,2033,31518,8734,null,{"$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":7587},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW25+'Res .95+% Res Furnace - Replace'!AW25+'Programmable Tstats - Tier 1'!AW25+'Programmable Tstats - Tier 2'!AW25+'Comm 95+% Furnace - NEW'!AW25+'Comm 95+% Furnace - Replace'!AW25+'Comm Custom'!AW25,0)","v":13891},null,null,61730,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC25+'Res .95+% Res Furnace - Replace'!BC25+'Programmable Tstats - Tier 1'!BC25+'Programmable Tstats - Tier 2'!BC25+'Comm 95+% Furnace - NEW'!BC25+'Comm 95+% Furnace - Replace'!BC25+'Comm Custom'!BC25,0)","v":0},0,61730,null,null,2033,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ25+'Res .95+% Res Furnace - Replace'!BJ25+'Programmable Tstats - Tier 1'!BJ25+'Programmable Tstats - Tier 2'!BJ25+'Comm 95+% Furnace - NEW'!BJ25+'Comm 95+% Furnace - Replace'!BJ25+'Comm Custom'!BJ25,0)","v":5226},null,{"$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":57142},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN25+'Res .95+% Res Furnace - Replace'!BN25+'Programmable Tstats - Tier 1'!BN25+'Programmable Tstats - Tier 2'!BN25+'Comm 95+% Furnace - NEW'!BN25+'Comm 95+% Furnace - Replace'!BN25+'Comm Custom'!BN25,0)","v":33047},null,90189,null,{"$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,90189,null,null,2033,31518,8734,7587,47839,null,0,0,0,null,47839]
["     Escalation Rate =",null,null,null,null,null,null,null,null,12,null,2034,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M26+'Res .95+% Res Furnace - Replace'!M26+'Programmable Tstats - Tier 1'!M26+'Programmable Tstats - Tier 2'!M26+'Comm 95+% Furnace - NEW'!M26+'Comm 95+% Furnace - Replace'!M26+'Comm Custom'!M26,0)","v":5226},null,{"$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":32464},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":32464},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S26+'Res .95+% Res Furnace - Replace'!S26+'Programmable Tstats - Tier 1'!S26+'Programmable Tstats - Tier 2'!S26+'Comm 95+% Furnace - NEW'!S26+'Comm 95+% Furnace - Replace'!S26+'Comm Custom'!S26,0)","v":52},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U26+'Res .95+% Res Furnace - Replace'!U26+'Programmable Tstats - Tier 1'!U26+'Programmable Tstats - Tier 2'!U26+'Comm 95+% Furnace - NEW'!U26+'Comm 95+% Furnace - Replace'!U26+'Comm Custom'!U26,0)","v":8787},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V26+'Res .95+% Res Furnace - Replace'!V26+'Programmable Tstats - Tier 1'!V26+'Programmable Tstats - Tier 2'!V26+'Comm 95+% Furnace - NEW'!V26+'Comm 95+% Furnace - Replace'!V26+'Comm Custom'!V26,0)","v":41251},null,{"$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":10273},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y26+'Res .95+% Res Furnace - Replace'!Y26+'Programmable Tstats - Tier 1'!Y26+'Programmable Tstats - Tier 2'!Y26+'Comm 95+% Furnace - NEW'!Y26+'Comm 95+% Furnace - Replace'!Y26+'Comm Custom'!Y26,0)","v":0},{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA26+'Res .95+% Res Furnace - Replace'!AA26+'Programmable Tstats - Tier 1'!AA26+'Programmable Tstats - Tier 2'!AA26+'Comm 95+% Furnace - NEW'!AA26+'Comm 95+% Furnace - Replace'!AA26+'Comm Custom'!AA26,0)","v":10273},{"$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":30978},null,null,2034,32464,8787,41251,null,0,0,0,null,41251,null,null,2034,32464,8787,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU26+'Res .95+% Res Furnace - Replace'!AU26+'Programmable Tstats - Tier 1'!AU26+'Programmable Tstats - Tier 2'!AU26+'Comm 95+% Furnace - NEW'!AU26+'Comm 95+% Furnace - Replace'!AU26+'Comm Custom'!AU26,0)","v":7772},null,{"$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":14210},null,null,63233,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},0,63233,null,null,2034,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI26+'Res .95+% Res Furnace - Replace'!BI26+'Programmable Tstats - Tier 1'!BI26+'Programmable Tstats - Tier 2'!BI26+'Comm 95+% Furnace - NEW'!BI26+'Comm 95+% Furnace - Replace'!BI26+'Comm Custom'!BI26,0)","v":0},{"$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":5226},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL26+'Res .95+% Res Furnace - Replace'!BL26+'Programmable Tstats - Tier 1'!BL26+'Programmable Tstats - Tier 2'!BL26+'Comm 95+% Furnace - NEW'!BL26+'Comm 95+% Furnace - Replace'!BL26+'Comm Custom'!BL26,0)","v":58858},null,{"$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":33971},null,92829,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR26+'Res .95+% Res Furnace - Replace'!BR26+'Programmable Tstats - Tier 1'!BR26+'Programmable Tstats - Tier 2'!BR26+'Comm 95+% Furnace - NEW'!BR26+'Comm 95+% Furnace - Replace'!BR26+'Comm Custom'!BR26,0)","v":0},null,92829,null,null,2034,32464,8787,7772,49023,null,0,0,0,null,49023]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",null,null,null,null,13,null,2035,{"$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":5226},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O27+'Res .95+% Res Furnace - Replace'!O27+'Programmable Tstats - Tier 1'!O27+'Programmable Tstats - Tier 2'!O27+'Comm 95+% Furnace - NEW'!O27+'Comm 95+% Furnace - Replace'!O27+'Comm Custom'!O27,0)","v":33436},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R27+'Res .95+% Res Furnace - Replace'!R27+'Programmable Tstats - Tier 1'!R27+'Programmable Tstats - Tier 2'!R27+'Comm 95+% Furnace - NEW'!R27+'Comm 95+% Furnace - Replace'!R27+'Comm Custom'!R27,0)","v":33436},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S27+'Res .95+% Res Furnace - Replace'!S27+'Programmable Tstats - Tier 1'!S27+'Programmable Tstats - Tier 2'!S27+'Comm 95+% Furnace - NEW'!S27+'Comm 95+% Furnace - Replace'!S27+'Comm Custom'!S27,0)","v":52},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U27+'Res .95+% Res Furnace - Replace'!U27+'Programmable Tstats - Tier 1'!U27+'Programmable Tstats - Tier 2'!U27+'Comm 95+% Furnace - NEW'!U27+'Comm 95+% Furnace - Replace'!U27+'Comm Custom'!U27,0)","v":8891},{"$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":42327},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X27+'Res .95+% Res Furnace - Replace'!X27+'Programmable Tstats - Tier 1'!X27+'Programmable Tstats - Tier 2'!X27+'Comm 95+% Furnace - NEW'!X27+'Comm 95+% Furnace - Replace'!X27+'Comm Custom'!X27,0)","v":10581},{"$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":10581},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB27+'Res .95+% Res Furnace - Replace'!AB27+'Programmable Tstats - Tier 1'!AB27+'Programmable Tstats - Tier 2'!AB27+'Comm 95+% Furnace - NEW'!AB27+'Comm 95+% Furnace - Replace'!AB27+'Comm Custom'!AB27,0)","v":31746},null,null,2035,33436,8891,42327,null,0,0,0,null,42327,null,null,2035,33436,8891,null,{"$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":7957},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW27+'Res .95+% Res Furnace - Replace'!AW27+'Programmable Tstats - Tier 1'!AW27+'Programmable Tstats - Tier 2'!AW27+'Comm 95+% Furnace - NEW'!AW27+'Comm 95+% Furnace - Replace'!AW27+'Comm Custom'!AW27,0)","v":14539},null,null,64823,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC27+'Res .95+% Res Furnace - Replace'!BC27+'Programmable Tstats - Tier 1'!BC27+'Programmable Tstats - Tier 2'!BC27+'Comm 95+% Furnace - NEW'!BC27+'Comm 95+% Furnace - Replace'!BC27+'Comm Custom'!BC27,0)","v":0},0,64823,null,null,2035,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ27+'Res .95+% Res Furnace - Replace'!BJ27+'Programmable Tstats - Tier 1'!BJ27+'Programmable Tstats - Tier 2'!BJ27+'Comm 95+% Furnace - NEW'!BJ27+'Comm 95+% Furnace - Replace'!BJ27+'Comm Custom'!BJ27,0)","v":5226},null,{"$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":60624},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN27+'Res .95+% Res Furnace - Replace'!BN27+'Programmable Tstats - Tier 1'!BN27+'Programmable Tstats - Tier 2'!BN27+'Comm 95+% Furnace - NEW'!BN27+'Comm 95+% Furnace - Replace'!BN27+'Comm Custom'!BN27,0)","v":35067},null,95691,null,{"$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,95691,null,null,2035,33436,8891,7957,50284,null,0,0,0,null,50284]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,null,null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",null,null,null,null,14,null,2036,{"$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":5226},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O28+'Res .95+% Res Furnace - Replace'!O28+'Programmable Tstats - Tier 1'!O28+'Programmable Tstats - Tier 2'!O28+'Comm 95+% Furnace - NEW'!O28+'Comm 95+% Furnace - Replace'!O28+'Comm Custom'!O28,0)","v":34439},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R28+'Res .95+% Res Furnace - Replace'!R28+'Programmable Tstats - Tier 1'!R28+'Programmable Tstats - Tier 2'!R28+'Comm 95+% Furnace - NEW'!R28+'Comm 95+% Furnace - Replace'!R28+'Comm Custom'!R28,0)","v":34439},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S28+'Res .95+% Res Furnace - Replace'!S28+'Programmable Tstats - Tier 1'!S28+'Programmable Tstats - Tier 2'!S28+'Comm 95+% Furnace - NEW'!S28+'Comm 95+% Furnace - Replace'!S28+'Comm Custom'!S28,0)","v":52},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U28+'Res .95+% Res Furnace - Replace'!U28+'Programmable Tstats - Tier 1'!U28+'Programmable Tstats - Tier 2'!U28+'Comm 95+% Furnace - NEW'!U28+'Comm 95+% Furnace - Replace'!U28+'Comm Custom'!U28,0)","v":8995},{"$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":43434},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X28+'Res .95+% Res Furnace - Replace'!X28+'Programmable Tstats - Tier 1'!X28+'Programmable Tstats - Tier 2'!X28+'Comm 95+% Furnace - NEW'!X28+'Comm 95+% Furnace - Replace'!X28+'Comm Custom'!X28,0)","v":10898},{"$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":10898},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB28+'Res .95+% Res Furnace - Replace'!AB28+'Programmable Tstats - Tier 1'!AB28+'Programmable Tstats - Tier 2'!AB28+'Comm 95+% Furnace - NEW'!AB28+'Comm 95+% Furnace - Replace'!AB28+'Comm Custom'!AB28,0)","v":32536},null,null,2036,34439,8995,43434,null,0,0,0,null,43434,null,null,2036,34439,8995,null,{"$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":8326},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW28+'Res .95+% Res Furnace - Replace'!AW28+'Programmable Tstats - Tier 1'!AW28+'Programmable Tstats - Tier 2'!AW28+'Comm 95+% Furnace - NEW'!AW28+'Comm 95+% Furnace - Replace'!AW28+'Comm Custom'!AW28,0)","v":14874},null,null,66634,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC28+'Res .95+% Res Furnace - Replace'!BC28+'Programmable Tstats - Tier 1'!BC28+'Programmable Tstats - Tier 2'!BC28+'Comm 95+% Furnace - NEW'!BC28+'Comm 95+% Furnace - Replace'!BC28+'Comm Custom'!BC28,0)","v":0},0,66634,null,null,2036,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ28+'Res .95+% Res Furnace - Replace'!BJ28+'Programmable Tstats - Tier 1'!BJ28+'Programmable Tstats - Tier 2'!BJ28+'Comm 95+% Furnace - NEW'!BJ28+'Comm 95+% Furnace - Replace'!BJ28+'Comm Custom'!BJ28,0)","v":5226},null,{"$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":62443},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN28+'Res .95+% Res Furnace - Replace'!BN28+'Programmable Tstats - Tier 1'!BN28+'Programmable Tstats - Tier 2'!BN28+'Comm 95+% Furnace - NEW'!BN28+'Comm 95+% Furnace - Replace'!BN28+'Comm Custom'!BN28,0)","v":36177},null,98620,null,{"$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,98620,null,null,2036,34439,8995,8326,51760,null,0,0,0,null,51760]
["    Escalation Rate =",null,null,null,null,null,null,null,null,15,null,2037,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M29+'Res .95+% Res Furnace - Replace'!M29+'Programmable Tstats - Tier 1'!M29+'Programmable Tstats - Tier 2'!M29+'Comm 95+% Furnace - NEW'!M29+'Comm 95+% Furnace - Replace'!M29+'Comm Custom'!M29,0)","v":5226},null,{"$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":35474},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":35474},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S29+'Res .95+% Res Furnace - Replace'!S29+'Programmable Tstats - Tier 1'!S29+'Programmable Tstats - Tier 2'!S29+'Comm 95+% Furnace - NEW'!S29+'Comm 95+% Furnace - Replace'!S29+'Comm Custom'!S29,0)","v":52},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U29+'Res .95+% Res Furnace - Replace'!U29+'Programmable Tstats - Tier 1'!U29+'Programmable Tstats - Tier 2'!U29+'Comm 95+% Furnace - NEW'!U29+'Comm 95+% Furnace - Replace'!U29+'Comm Custom'!U29,0)","v":9048},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V29+'Res .95+% Res Furnace - Replace'!V29+'Programmable Tstats - Tier 1'!V29+'Programmable Tstats - Tier 2'!V29+'Comm 95+% Furnace - NEW'!V29+'Comm 95+% Furnace - Replace'!V29+'Comm Custom'!V29,0)","v":44522},null,{"$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":11224},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y29+'Res .95+% Res Furnace - Replace'!Y29+'Programmable Tstats - Tier 1'!Y29+'Programmable Tstats - Tier 2'!Y29+'Comm 95+% Furnace - NEW'!Y29+'Comm 95+% Furnace - Replace'!Y29+'Comm Custom'!Y29,0)","v":0},{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA29+'Res .95+% Res Furnace - Replace'!AA29+'Programmable Tstats - Tier 1'!AA29+'Programmable Tstats - Tier 2'!AA29+'Comm 95+% Furnace - NEW'!AA29+'Comm 95+% Furnace - Replace'!AA29+'Comm Custom'!AA29,0)","v":11224},{"$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":33298},null,null,2037,35474,9048,44522,null,0,0,0,null,44522,null,null,2037,35474,9048,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU29+'Res .95+% Res Furnace - Replace'!AU29+'Programmable Tstats - Tier 1'!AU29+'Programmable Tstats - Tier 2'!AU29+'Comm 95+% Furnace - NEW'!AU29+'Comm 95+% Furnace - Replace'!AU29+'Comm Custom'!AU29,0)","v":8512},null,{"$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":15212},null,null,68246,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},0,68246,null,null,2037,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI29+'Res .95+% Res Furnace - Replace'!BI29+'Programmable Tstats - Tier 1'!BI29+'Programmable Tstats - Tier 2'!BI29+'Comm 95+% Furnace - NEW'!BI29+'Comm 95+% Furnace - Replace'!BI29+'Comm Custom'!BI29,0)","v":0},{"$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":5226},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL29+'Res .95+% Res Furnace - Replace'!BL29+'Programmable Tstats - Tier 1'!BL29+'Programmable Tstats - Tier 2'!BL29+'Comm 95+% Furnace - NEW'!BL29+'Comm 95+% Furnace - Replace'!BL29+'Comm Custom'!BL29,0)","v":64314},null,{"$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":37288},null,101602,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR29+'Res .95+% Res Furnace - Replace'!BR29+'Programmable Tstats - Tier 1'!BR29+'Programmable Tstats - Tier 2'!BR29+'Comm 95+% Furnace - NEW'!BR29+'Comm 95+% Furnace - Replace'!BR29+'Comm Custom'!BR29,0)","v":0},null,101602,null,null,2037,35474,9048,8512,53034,null,0,0,0,null,53034]
[null,null,null,null,"23) Number of Participants =",{"$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":574},null,null,null,16,null,2038,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M30+'Res .95+% Res Furnace - Replace'!M30+'Programmable Tstats - Tier 1'!M30+'Programmable Tstats - Tier 2'!M30+'Comm 95+% Furnace - NEW'!M30+'Comm 95+% Furnace - Replace'!M30+'Comm Custom'!M30,0)","v":5226},null,{"$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":36540},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":36540},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S30+'Res .95+% Res Furnace - Replace'!S30+'Programmable Tstats - Tier 1'!S30+'Programmable Tstats - Tier 2'!S30+'Comm 95+% Furnace - NEW'!S30+'Comm 95+% Furnace - Replace'!S30+'Comm Custom'!S30,0)","v":52},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U30+'Res .95+% Res Furnace - Replace'!U30+'Programmable Tstats - Tier 1'!U30+'Programmable Tstats - Tier 2'!U30+'Comm 95+% Furnace - NEW'!U30+'Comm 95+% Furnace - Replace'!U30+'Comm Custom'!U30,0)","v":9153},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V30+'Res .95+% Res Furnace - Replace'!V30+'Programmable Tstats - Tier 1'!V30+'Programmable Tstats - Tier 2'!V30+'Comm 95+% Furnace - NEW'!V30+'Comm 95+% Furnace - Replace'!V30+'Comm Custom'!V30,0)","v":45693},null,{"$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":11560},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y30+'Res .95+% Res Furnace - Replace'!Y30+'Programmable Tstats - Tier 1'!Y30+'Programmable Tstats - Tier 2'!Y30+'Comm 95+% Furnace - NEW'!Y30+'Comm 95+% Furnace - Replace'!Y30+'Comm Custom'!Y30,0)","v":0},{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA30+'Res .95+% Res Furnace - Replace'!AA30+'Programmable Tstats - Tier 1'!AA30+'Programmable Tstats - Tier 2'!AA30+'Comm 95+% Furnace - NEW'!AA30+'Comm 95+% Furnace - Replace'!AA30+'Comm Custom'!AA30,0)","v":11560},{"$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":34133},null,null,2038,36540,9153,45693,null,0,0,0,null,45693,null,null,2038,36540,9153,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU30+'Res .95+% Res Furnace - Replace'!AU30+'Programmable Tstats - Tier 1'!AU30+'Programmable Tstats - Tier 2'!AU30+'Comm 95+% Furnace - NEW'!AU30+'Comm 95+% Furnace - Replace'!AU30+'Comm Custom'!AU30,0)","v":8697},null,{"$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":15563},null,null,69953,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},0,69953,null,null,2038,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI30+'Res .95+% Res Furnace - Replace'!BI30+'Programmable Tstats - Tier 1'!BI30+'Programmable Tstats - Tier 2'!BI30+'Comm 95+% Furnace - NEW'!BI30+'Comm 95+% Furnace - Replace'!BI30+'Comm Custom'!BI30,0)","v":0},{"$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":5226},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL30+'Res .95+% Res Furnace - Replace'!BL30+'Programmable Tstats - Tier 1'!BL30+'Programmable Tstats - Tier 2'!BL30+'Comm 95+% Furnace - NEW'!BL30+'Comm 95+% Furnace - Replace'!BL30+'Comm Custom'!BL30,0)","v":66246},null,{"$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":38382},null,104628,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR30+'Res .95+% Res Furnace - Replace'!BR30+'Programmable Tstats - Tier 1'!BR30+'Programmable Tstats - Tier 2'!BR30+'Comm 95+% Furnace - NEW'!BR30+'Comm 95+% Furnace - Replace'!BR30+'Comm Custom'!BR30,0)","v":0},null,104628,null,null,2038,36540,9153,8697,54390,null,0,0,0,null,54390,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":4}]
["8) Non-Gas Fuel Loss Factor",null,null,null,null,null,null,null,null,17,null,2039,{"$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":5226},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O31+'Res .95+% Res Furnace - Replace'!O31+'Programmable Tstats - Tier 1'!O31+'Programmable Tstats - Tier 2'!O31+'Comm 95+% Furnace - NEW'!O31+'Comm 95+% Furnace - Replace'!O31+'Comm Custom'!O31,0)","v":37633},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R31+'Res .95+% Res Furnace - Replace'!R31+'Programmable Tstats - Tier 1'!R31+'Programmable Tstats - Tier 2'!R31+'Comm 95+% Furnace - NEW'!R31+'Comm 95+% Furnace - Replace'!R31+'Comm Custom'!R31,0)","v":37633},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S31+'Res .95+% Res Furnace - Replace'!S31+'Programmable Tstats - Tier 1'!S31+'Programmable Tstats - Tier 2'!S31+'Comm 95+% Furnace - NEW'!S31+'Comm 95+% Furnace - Replace'!S31+'Comm Custom'!S31,0)","v":52},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U31+'Res .95+% Res Furnace - Replace'!U31+'Programmable Tstats - Tier 1'!U31+'Programmable Tstats - Tier 2'!U31+'Comm 95+% Furnace - NEW'!U31+'Comm 95+% Furnace - Replace'!U31+'Comm Custom'!U31,0)","v":9257},{"$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":46890},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X31+'Res .95+% Res Furnace - Replace'!X31+'Programmable Tstats - Tier 1'!X31+'Programmable Tstats - Tier 2'!X31+'Comm 95+% Furnace - NEW'!X31+'Comm 95+% Furnace - Replace'!X31+'Comm Custom'!X31,0)","v":11911},{"$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":11911},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB31+'Res .95+% Res Furnace - Replace'!AB31+'Programmable Tstats - Tier 1'!AB31+'Programmable Tstats - Tier 2'!AB31+'Comm 95+% Furnace - NEW'!AB31+'Comm 95+% Furnace - Replace'!AB31+'Comm Custom'!AB31,0)","v":34979},null,null,2039,37633,9257,46890,null,0,0,0,null,46890,null,null,2039,37633,9257,null,{"$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":9067},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW31+'Res .95+% Res Furnace - Replace'!AW31+'Programmable Tstats - Tier 1'!AW31+'Programmable Tstats - Tier 2'!AW31+'Comm 95+% Furnace - NEW'!AW31+'Comm 95+% Furnace - Replace'!AW31+'Comm Custom'!AW31,0)","v":15923},null,null,71880,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC31+'Res .95+% Res Furnace - Replace'!BC31+'Programmable Tstats - Tier 1'!BC31+'Programmable Tstats - Tier 2'!BC31+'Comm 95+% Furnace - NEW'!BC31+'Comm 95+% Furnace - Replace'!BC31+'Comm Custom'!BC31,0)","v":0},0,71880,null,null,2039,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ31+'Res .95+% Res Furnace - Replace'!BJ31+'Programmable Tstats - Tier 1'!BJ31+'Programmable Tstats - Tier 2'!BJ31+'Comm 95+% Furnace - NEW'!BJ31+'Comm 95+% Furnace - Replace'!BJ31+'Comm Custom'!BJ31,0)","v":5226},null,{"$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":68230},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN31+'Res .95+% Res Furnace - Replace'!BN31+'Programmable Tstats - Tier 1'!BN31+'Programmable Tstats - Tier 2'!BN31+'Comm 95+% Furnace - NEW'!BN31+'Comm 95+% Furnace - Replace'!BN31+'Comm Custom'!BN31,0)","v":39493},null,107723,null,{"$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,107723,null,null,2039,37633,9257,9067,55957,null,0,0,0,null,55957,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":5}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Res .95+% Res Furnace - NEW'!F32+'Res .95+% Res Furnace - Replace'!F32+'Programmable Tstats - Tier 1'!F32+'Programmable Tstats - Tier 2'!F32+'Comm 95+% Furnace - NEW'!F32+'Comm 95+% Furnace - Replace'!F32+'Comm Custom'!F32","v":6476},null,null,null,18,null,2040,{"$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":5226},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!O32+'Res .95+% Res Furnace - Replace'!O32+'Programmable Tstats - Tier 1'!O32+'Programmable Tstats - Tier 2'!O32+'Comm 95+% Furnace - NEW'!O32+'Comm 95+% Furnace - Replace'!O32+'Comm Custom'!O32,0)","v":38767},null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!R32+'Res .95+% Res Furnace - Replace'!R32+'Programmable Tstats - Tier 1'!R32+'Programmable Tstats - Tier 2'!R32+'Comm 95+% Furnace - NEW'!R32+'Comm 95+% Furnace - Replace'!R32+'Comm Custom'!R32,0)","v":38767},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S32+'Res .95+% Res Furnace - Replace'!S32+'Programmable Tstats - Tier 1'!S32+'Programmable Tstats - Tier 2'!S32+'Comm 95+% Furnace - NEW'!S32+'Comm 95+% Furnace - Replace'!S32+'Comm Custom'!S32,0)","v":52},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U32+'Res .95+% Res Furnace - Replace'!U32+'Programmable Tstats - Tier 1'!U32+'Programmable Tstats - Tier 2'!U32+'Comm 95+% Furnace - NEW'!U32+'Comm 95+% Furnace - Replace'!U32+'Comm Custom'!U32,0)","v":9362},{"$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":48129},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!X32+'Res .95+% Res Furnace - Replace'!X32+'Programmable Tstats - Tier 1'!X32+'Programmable Tstats - Tier 2'!X32+'Comm 95+% Furnace - NEW'!X32+'Comm 95+% Furnace - Replace'!X32+'Comm Custom'!X32,0)","v":12266},{"$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":12266},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB32+'Res .95+% Res Furnace - Replace'!AB32+'Programmable Tstats - Tier 1'!AB32+'Programmable Tstats - Tier 2'!AB32+'Comm 95+% Furnace - NEW'!AB32+'Comm 95+% Furnace - Replace'!AB32+'Comm Custom'!AB32,0)","v":35863},null,null,2040,38767,9362,48129,null,0,0,0,null,48129,null,null,2040,38767,9362,null,{"$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":9252},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW32+'Res .95+% Res Furnace - Replace'!AW32+'Programmable Tstats - Tier 1'!AW32+'Programmable Tstats - Tier 2'!AW32+'Comm 95+% Furnace - NEW'!AW32+'Comm 95+% Furnace - Replace'!AW32+'Comm Custom'!AW32,0)","v":16289},null,null,73670,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC32+'Res .95+% Res Furnace - Replace'!BC32+'Programmable Tstats - Tier 1'!BC32+'Programmable Tstats - Tier 2'!BC32+'Comm 95+% Furnace - NEW'!BC32+'Comm 95+% Furnace - Replace'!BC32+'Comm Custom'!BC32,0)","v":0},0,73670,null,null,2040,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BJ32+'Res .95+% Res Furnace - Replace'!BJ32+'Programmable Tstats - Tier 1'!BJ32+'Programmable Tstats - Tier 2'!BJ32+'Comm 95+% Furnace - NEW'!BJ32+'Comm 95+% Furnace - Replace'!BJ32+'Comm Custom'!BJ32,0)","v":5226},null,{"$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":70275},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN32+'Res .95+% Res Furnace - Replace'!BN32+'Programmable Tstats - Tier 1'!BN32+'Programmable Tstats - Tier 2'!BN32+'Comm 95+% Furnace - NEW'!BN32+'Comm 95+% Furnace - Replace'!BN32+'Comm Custom'!BN32,0)","v":40618},null,110893,null,{"$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,110893,null,null,2040,38767,9362,9252,57381,null,0,0,0,null,57381,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":6}]
["9) Gas Environmental Damage Factor =",null,null,null,null,null,null,null,null,19,null,2041,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M33+'Res .95+% Res Furnace - Replace'!M33+'Programmable Tstats - Tier 1'!M33+'Programmable Tstats - Tier 2'!M33+'Comm 95+% Furnace - NEW'!M33+'Comm 95+% Furnace - Replace'!M33+'Comm Custom'!M33,0)","v":5226},null,{"$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":39926},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":39926},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!S33+'Res .95+% Res Furnace - Replace'!S33+'Programmable Tstats - Tier 1'!S33+'Programmable Tstats - Tier 2'!S33+'Comm 95+% Furnace - NEW'!S33+'Comm 95+% Furnace - Replace'!S33+'Comm Custom'!S33,0)","v":52},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!U33+'Res .95+% Res Furnace - Replace'!U33+'Programmable Tstats - Tier 1'!U33+'Programmable Tstats - Tier 2'!U33+'Comm 95+% Furnace - NEW'!U33+'Comm 95+% Furnace - Replace'!U33+'Comm Custom'!U33,0)","v":9414},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!V33+'Res .95+% Res Furnace - Replace'!V33+'Programmable Tstats - Tier 1'!V33+'Programmable Tstats - Tier 2'!V33+'Comm 95+% Furnace - NEW'!V33+'Comm 95+% Furnace - Replace'!V33+'Comm Custom'!V33,0)","v":49340},null,{"$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":12632},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!Y33+'Res .95+% Res Furnace - Replace'!Y33+'Programmable Tstats - Tier 1'!Y33+'Programmable Tstats - Tier 2'!Y33+'Comm 95+% Furnace - NEW'!Y33+'Comm 95+% Furnace - Replace'!Y33+'Comm Custom'!Y33,0)","v":0},{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AA33+'Res .95+% Res Furnace - Replace'!AA33+'Programmable Tstats - Tier 1'!AA33+'Programmable Tstats - Tier 2'!AA33+'Comm 95+% Furnace - NEW'!AA33+'Comm 95+% Furnace - Replace'!AA33+'Comm Custom'!AA33,0)","v":12632},{"$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":36708},null,null,2041,39926,9414,49340,null,0,0,0,null,49340,null,null,2041,39926,9414,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AU33+'Res .95+% Res Furnace - Replace'!AU33+'Programmable Tstats - Tier 1'!AU33+'Programmable Tstats - Tier 2'!AU33+'Comm 95+% Furnace - NEW'!AU33+'Comm 95+% Furnace - Replace'!AU33+'Comm Custom'!AU33,0)","v":9622},null,{"$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":16667},null,null,75629,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},0,75629,null,null,2041,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BI33+'Res .95+% Res Furnace - Replace'!BI33+'Programmable Tstats - Tier 1'!BI33+'Programmable Tstats - Tier 2'!BI33+'Comm 95+% Furnace - NEW'!BI33+'Comm 95+% Furnace - Replace'!BI33+'Comm Custom'!BI33,0)","v":0},{"$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":5226},null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BL33+'Res .95+% Res Furnace - Replace'!BL33+'Programmable Tstats - Tier 1'!BL33+'Programmable Tstats - Tier 2'!BL33+'Comm 95+% Furnace - NEW'!BL33+'Comm 95+% Furnace - Replace'!BL33+'Comm Custom'!BL33,0)","v":72389},null,{"$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":41898},null,114287,null,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BR33+'Res .95+% Res Furnace - Replace'!BR33+'Programmable Tstats - Tier 1'!BR33+'Programmable Tstats - Tier 2'!BR33+'Comm 95+% Furnace - NEW'!BR33+'Comm 95+% Furnace - Replace'!BR33+'Comm Custom'!BR33,0)","v":0},null,114287,null,null,2041,39926,9414,9622,58962,null,0,0,0,null,58962]
["     Escalation Rate =",null,null,null,"25) Incentive/Participant =",null,null,null,null,20,null,2042,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB34+'Res .95+% Res Furnace - Replace'!AB34+'Programmable Tstats - Tier 1'!AB34+'Programmable Tstats - Tier 2'!AB34+'Comm 95+% Furnace - NEW'!AB34+'Comm 95+% Furnace - Replace'!AB34+'Comm Custom'!AB34,0)","v":0},null,null,2042,0,0,0,null,0,0,0,null,0,null,null,2042,0,0,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC34+'Res .95+% Res Furnace - Replace'!BC34+'Programmable Tstats - Tier 1'!BC34+'Programmable Tstats - Tier 2'!BC34+'Comm 95+% Furnace - NEW'!BC34+'Comm 95+% Furnace - Replace'!BC34+'Comm Custom'!BC34,0)","v":0},0,0,null,null,2042,{"$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,2042,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2043,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!M35+'Res .95+% Res Furnace - Replace'!M35+'Programmable Tstats - Tier 1'!M35+'Programmable Tstats - Tier 2'!M35+'Comm 95+% Furnace - NEW'!M35+'Comm 95+% Furnace - Replace'!M35+'Comm Custom'!M35,0)","v":0},null,{"$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,2043,{"$f":"+R35","v":0},{"$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,{"$f":"+AH35-AL35","v":0},null,null,2043,0,0,null,{"$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,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AW35+'Res .95+% Res Furnace - Replace'!AW35+'Programmable Tstats - Tier 1'!AW35+'Programmable Tstats - Tier 2'!AW35+'Comm 95+% Furnace - NEW'!AW35+'Comm 95+% Furnace - Replace'!AW35+'Comm Custom'!AW35,0)","v":0},null,null,0,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC35+'Res .95+% Res Furnace - Replace'!BC35+'Programmable Tstats - Tier 1'!BC35+'Programmable Tstats - Tier 2'!BC35+'Comm 95+% Furnace - NEW'!BC35+'Comm 95+% Furnace - Replace'!BC35+'Comm Custom'!BC35,0)","v":0},0,0,null,null,2043,{"$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,{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BN35+'Res .95+% Res Furnace - Replace'!BN35+'Programmable Tstats - Tier 1'!BN35+'Programmable Tstats - Tier 2'!BN35+'Comm 95+% Furnace - NEW'!BN35+'Comm 95+% Furnace - Replace'!BN35+'Comm Custom'!BN35,0)","v":0},null,0,null,{"$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,0,null,null,2043,0,{"$f":"U35","v":0},{"$f":"AU35","v":0},{"$f":"SUM(BX35:BZ35)","v":0},null,{"$f":"BB35","v":0},{"$f":"BC35","v":0},{"$f":"SUM(CC35:CD35)","v":0},null,{"$f":"CA35-CE35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":7}]
["10) Non Gas Fuel Environmental Damage Factor =",null,null,null,"26) Distribution Delivery Charge",null,null,null,null,22,null,2044,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!AB36+'Res .95+% Res Furnace - Replace'!AB36+'Programmable Tstats - Tier 1'!AB36+'Programmable Tstats - Tier 2'!AB36+'Comm 95+% Furnace - NEW'!AB36+'Comm 95+% Furnace - Replace'!AB36+'Comm Custom'!AB36,0)","v":0},null,null,2044,0,0,0,null,0,0,0,null,0,null,null,2044,0,0,null,{"$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},{"$f":"ROUND(+'Res .95+% Res Furnace - NEW'!BC36+'Res .95+% Res Furnace - Replace'!BC36+'Programmable Tstats - Tier 1'!BC36+'Programmable Tstats - Tier 2'!BC36+'Comm 95+% Furnace - NEW'!BC36+'Comm 95+% Furnace - Replace'!BC36+'Comm Custom'!BC36,0)","v":0},0,0,null,null,2044,{"$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,2044,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":8}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,null,null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":117020},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":865747},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":332562},{"$f":"SUM(AB14:AB36)","v":533185},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":865747},null,null,null,{"$f":"SUM(AL14:AL36)","v":118188},null,{"$f":"SUM(AN14:AN36)","v":747559},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":1314253},null,null,null,{"$f":"SUM(BD14:BD36)","v":248891},{"$f":"SUM(BE14:BE36)","v":1065362},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":117020},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":1976275},null,{"$f":"SUM(BR14:BR36)","v":231087},null,{"$f":"SUM(BT14:BT36)","v":1745188},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":1014690},null,null,null,{"$f":"SUM(CE14:CE36)","v":248891},null,{"$f":"SUM(CG14:CG36)","v":765799}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$26","v":0.1032},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$41,V15:V36),0)","v":473612},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":234508},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":239104},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":473612},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":118188},null,{"$f":"+AH39-AL39","v":355424},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":1065242},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":248891},{"$f":"AZ39-BD39","v":816351},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":915163},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":231087},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":684076},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":551837},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":248891},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":302946}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":9}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$27","v":7.2160000000000002E-2},null,"Test Results","NPV","B/C",null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":239104},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":355424},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":816351},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":684076},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":302946},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":10}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":239104},{"$f":"N42","v":2.02},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":2.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":4.01},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":4.28},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,20)","v":3.9602530648630201},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":2.2200000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":11}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":2.2400000000000003E-2},null,"Utility Cost Test",{"$f":"AG41","v":355424},{"$f":"AG42","v":4.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":12}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":816351},{"$f":"AS42","v":4.28},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2022},null,"Participant Test",{"$f":"BJ41","v":684076},{"$f":"BJ42","v":3.9602530648630201},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":302946},{"$f":"BY42","v":2.2200000000000002},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2022},null,null,null,null,null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
[null,null,null,null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,"(I)","= (G) - (H)",null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
[null,null,null,null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":13}]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (E) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V57/AA57","v":{"$error":"#DIV/0!"}}]

{"sheet":"Res .95+% Res Furnace - NEW","index":7,"n_rows":52,"n_cols":106,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:","Residential 95+% AFUE Furnace - New",null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Residential 95+% AFUE Furnace - New"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Residential 95+% AFUE Furnace - New"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Residential 95+% AFUE Furnace - New"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Residential 95+% AFUE Furnace - New"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Residential 95+% AFUE Furnace - New"}]
["Program Years:",{"$f":"'Total Program'!$B$6","v":2022}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2022},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$7","v":7.99},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":0.03},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M11","v":2102},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":11850},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$9","v":0.12936},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":13952}]
["    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$47","v":2022},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":444},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3570000000000002},{"$f":"ROUND(M14*N14,0)","v":1935},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":1935},{"$f":"ROUND(M14*$C$23,1)","v":4.4000000000000004},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":149},{"$f":"ROUND(S14*T14,0)","v":656},{"$f":"ROUND(+U14+R14,0)","v":2591},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":1.8360000000000001},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":644},{"$f":"ROUND($F$11,0)","v":2102},{"$f":"ROUND($F$12,0)","v":11850},{"$f":"SUM(X14:Z14)","v":14596},{"$f":"V14-AA14","v":-12005},null,null,{"$f":"$C$47","v":2022},{"$f":"+R14","v":1935},{"$f":"+U14","v":656},{"$f":"+AG14+AF14","v":2591},null,{"$f":"ROUND(Y14,0)","v":2102},{"$f":"ROUND(Z14,0)","v":11850},{"$f":"SUM(AJ14:AK14)","v":13952},null,{"$f":"+AH14-AL14","v":-11361},null,null,{"$f":"$C$47","v":2022},{"$f":"AF14","v":1935},{"$f":"+AG14","v":656},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":0.03},{"$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":919},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":3510},null,{"$f":"ROUND($F$13,0)","v":13952},{"$f":"ROUND((F15*F30)-Z14,0)","v":1185},{"$f":"BB14+BC14","v":15137},{"$f":"AZ14-BD14","v":-11627},null,null,{"$f":"$C$47","v":2022},{"$f":"+F12","v":11850},{"$f":"+M14","v":444},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.99},{"$f":"ROUND(BJ14*BK14,0)","v":3548},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.129},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":15398},null,{"$f":"ROUND(F15*F30,0)","v":13035},null,{"$f":"BP14-BR14","v":2363},null,null,{"$f":"$C$47","v":2022},{"$f":"$R14","v":1935},{"$f":"U14","v":656},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":2591},null,{"$f":"BB14","v":13952},{"$f":"BC14","v":1185},{"$f":"SUM(CC14:CD14)","v":15137},null,{"$f":"CA14-CE14","v":-12546}]
["   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,{"$f":"L14+1","v":2023},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":444},{"$f":"ROUND($C$17*(1+$C$18)^J15,3)","v":4.4880000000000004},{"$f":"ROUND(M15*N15,0)","v":1993},0,{"$f":"ROUND(M15*P15,0)","v":0},{"$f":"O15+Q15","v":1993},{"$f":"ROUND(M15*$C$23,1)","v":4.4000000000000004},{"$f":"ROUND($C$20*(1+$C$21)^J15,0)","v":151},{"$f":"ROUND(S15*T15,0)","v":664},{"$f":"ROUND(+U15+R15,0)","v":2657},{"$f":"ROUND($H$36*(1+$C$11)^J15,3)","v":1.891},{"$f":"ROUND((1-$H$38)*(W15*M15),0)","v":663},{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},{"$f":"SUM(X15:Z15)","v":663},{"$f":"V15-AA15","v":1994},null,null,{"$f":"AE14+1","v":2023},{"$f":"+R15","v":1993},{"$f":"+U15","v":664},{"$f":"+AG15+AF15","v":2657},null,{"$f":"ROUND(Y15,0)","v":0},0,{"$f":"SUM(AJ15:AK15)","v":0},null,{"$f":"+AH15-AL15","v":2657},null,null,{"$f":"AQ14+1","v":2023},1993,664,{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J15,3)","v":0.03},{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J15,3)","v":2.1179999999999999},{"$f":"ROUND(AV15*M15,0)","v":940},null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":3597},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},{"$f":"AZ15-BD15","v":3597},null,null,{"$f":"BH14+1","v":2023},{"$f":"+G12","v":0},444,{"$f":"ROUND($C$10*(1+$C$11)^J15,3)","v":8.23},{"$f":"ROUND(BJ15*BK15,0)","v":3654},{"$f":"ROUND($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":3654},null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":3654},null,null,{"$f":"BW14+1","v":2023},1993,{"$f":"U15","v":664},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":2657},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":2657}]
[null,null,null,null,null,null,null,null,null,2,null,2024,{"$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$30,0),0)","v":444},{"$f":"ROUND($C$17*(1+$C$18)^J16,3)","v":4.6219999999999999},{"$f":"ROUND(M16*N16,0)","v":2052},0,0,{"$f":"O16+Q16","v":2052},{"$f":"ROUND(M16*$C$23,1)","v":4.4000000000000004},{"$f":"ROUND($C$20*(1+$C$21)^J16,0)","v":152},{"$f":"ROUND(S16*T16,0)","v":669},2721,1.948,{"$f":"ROUND((1-$H$38)*(W16*M16),0)","v":683},{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},683,2038,null,null,2024,{"$f":"+R16","v":2052},{"$f":"+U16","v":669},{"$f":"+AG16+AF16","v":2721},null,0,0,{"$f":"SUM(AJ16:AK16)","v":0},null,2721,null,null,2024,2052,669,3.1E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$48+$G$23>AQ16,$G$27*$G$30,0)+IF($C$49+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},2.1659999999999999,962,null,null,3683,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,{"$f":"AZ16-BD16","v":3683},null,null,2024,{"$f":"ROUND(H12,0)","v":0},444,8.4770000000000003,{"$f":"ROUND(BJ16*BK16,0)","v":3764},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":3764},null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,3764,null,null,2024,2052,669,0,2721,null,0,0,0,null,{"$f":"CA16-CE16","v":2721}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":4.3570000000000002},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$D$35","v":0},null,null,null,3,null,2025,{"$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$30,0),0)","v":444},4.7610000000000001,2114,0,0,{"$f":"O17+Q17","v":2114},4.4000000000000004,154,678,2792,{"$f":"ROUND($H$36*(1+$C$11)^J17,3)","v":2.0059999999999998},{"$f":"ROUND((1-$H$38)*(W17*M17),0)","v":704},0,0,704,2088,null,null,2025,2114,678,2792,null,0,0,0,null,2792,null,null,2025,2114,678,3.2000000000000001E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$48+$G$23>AQ17,$G$27*$G$30,0)+IF($C$49+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},2.2160000000000002,984,null,null,3776,null,0,0,0,3776,null,null,2025,0,444,8.7309999999999999,3877,0.14099999999999999,{"$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$30,0))*BM17,0)","v":0},null,3877,null,{"$f":"+BC17","v":0},null,3877,null,null,2025,2114,678,0,2792,null,0,0,0,null,2792]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":0.03},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$38","v":0},null,null,null,4,null,2026,{"$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$30,0),0)","v":444},4.9039999999999999,2177,0,0,2177,4.4000000000000004,155,682,{"$f":"ROUND(+U18+R18,0)","v":2859},2.0659999999999998,725,0,0,725,2134,null,null,2026,2177,682,2859,null,0,0,0,null,2859,null,null,2026,2177,682,3.3000000000000002E-2,0,2.2669999999999999,1007,null,null,3866,null,0,0,0,3866,null,null,2026,0,444,8.9930000000000003,3993,0.14599999999999999,0,null,3993,null,0,null,3993,null,null,2026,2177,682,0,2859,null,0,0,0,null,2859,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,5,null,2027,444,5.0510000000000002,2243,0,0,2243,4.4000000000000004,157,691,2934,2.1280000000000001,746,0,0,746,2188,null,null,2027,2243,691,2934,null,0,0,0,null,2934,null,null,2027,2243,691,3.4000000000000002E-2,0,2.319,1030,null,null,3964,null,0,0,0,3964,null,null,2027,0,444,9.2629999999999999,4113,0.15,0,null,4113,null,0,null,4113,null,null,2027,2243,691,0,2934,null,0,0,0,null,2934]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":149.38999999999999},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$D$41","v":0},null,null,null,6,null,2028,444,5.202,2310,0,0,2310,4.4000000000000004,159,700,3010,{"$f":"ROUND($H$36*(1+$C$11)^J20,3)","v":2.1920000000000002},769,0,0,769,2241,null,null,2028,2310,700,3010,null,0,0,0,null,3010,null,null,2028,2310,700,3.5000000000000003E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ20,$F$27*$F$30,0)+IF($C$48+$G$23>AQ20,$G$27*$G$30,0)+IF($C$49+$H$23>AQ20,$H$27*$H$30,0))*AT20,0)","v":0},2.3730000000000002,1054,null,null,4064,null,0,0,0,4064,null,null,2028,0,444,9.5399999999999991,4236,0.154,{"$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$30,0))*BM20,0)","v":0},null,4236,null,0,null,4236,null,null,2028,2310,700,0,3010,null,0,0,0,null,3010]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$44","v":0},null,null,null,7,null,2029,444,5.359,2379,0,0,2379,4.4000000000000004,160,704,3083,2.258,792,0,0,792,2291,null,null,2029,2379,704,3083,null,0,0,0,null,3083,null,null,2029,2379,704,3.5999999999999997E-2,0,2.427,1078,null,null,4161,null,0,0,0,4161,null,null,2029,0,444,9.827,4363,0.159,0,null,4363,null,0,null,4363,null,null,2029,2379,704,0,3083,null,0,0,0,null,3083,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":0}]
[null,null,null,null,null,null,null,null,null,8,null,2030,444,5.5190000000000001,2450,0,0,2450,4.4000000000000004,162,713,3163,2.3260000000000001,816,0,0,816,2347,null,null,2030,2450,713,3163,null,0,0,0,null,3163,null,null,2030,2450,713,3.6999999999999998E-2,0,2.4830000000000001,1102,null,null,4265,null,0,0,0,4265,null,null,2030,0,444,10.121,4494,0.16400000000000001,0,null,4494,null,0,null,4494,null,null,2030,2450,713,0,3163,null,0,0,0,null,3163,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":1}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$D$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!D10,0)","v":20},null,null,null,9,null,2031,444,5.6849999999999996,2524,0,0,2524,4.4000000000000004,163,717,3241,2.3959999999999999,840,0,0,840,2401,null,null,2031,2524,717,3241,null,0,0,0,null,3241,null,null,2031,2524,717,3.9E-2,0,2.54,1128,null,null,4369,null,0,0,0,4369,null,null,2031,0,444,10.425000000000001,4629,0.16900000000000001,0,null,4629,null,0,null,4629,null,null,2031,2524,717,0,3241,null,0,0,0,null,3241,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":2}]
[null,null,null,null,null,null,null,null,null,10,null,2032,444,5.8550000000000004,2600,0,0,2600,4.4000000000000004,165,726,3326,2.4670000000000001,865,0,0,865,2461,null,null,2032,2600,726,3326,null,0,0,0,null,3326,null,null,2032,2600,726,0.04,0,2.5990000000000002,1154,null,null,4480,null,0,0,0,4480,null,null,2032,0,444,10.738,4768,0.17399999999999999,0,null,4768,null,0,null,4768,null,null,2032,2600,726,0,{"$f":"SUM(BX24:BZ24)","v":3326},null,0,0,0,null,3326,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":3}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"+ROUND(F32/F30,3)","v":5.62},null,null,null,11,null,2033,444,6.0309999999999997,2678,0,0,2678,4.4000000000000004,167,735,3413,2.5409999999999999,891,0,0,891,2522,null,null,2033,2678,735,3413,null,0,0,0,null,3413,null,null,2033,2678,735,4.1000000000000002E-2,0,2.6579999999999999,{"$f":"ROUND(AV25*M25,0)","v":1180},null,null,4593,null,0,0,0,4593,null,null,2033,0,444,11.06,4911,0.17899999999999999,0,null,4911,null,0,null,4911,null,null,2033,2678,735,0,3413,null,0,0,0,null,3413]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,12,null,2034,444,{"$f":"ROUND($C$17*(1+$C$18)^J26,3)","v":6.2119999999999997},2758,0,0,2758,4.4000000000000004,168,739,3497,2.6179999999999999,918,0,0,918,2579,null,null,2034,2758,739,3497,null,0,0,0,null,3497,null,null,2034,2758,739,4.2000000000000003E-2,0,2.7189999999999999,{"$f":"ROUND(AV26*M26,0)","v":1207},null,null,4704,null,0,0,0,4704,null,null,2034,0,444,11.391999999999999,5058,0.184,0,null,5058,null,0,null,5058,null,null,2034,2758,739,0,3497,null,0,0,0,null,3497]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H10","v":0},null,null,null,13,null,2035,444,6.3979999999999997,2841,0,0,2841,4.4000000000000004,170,{"$f":"ROUND(S27*T27,0)","v":748},3589,{"$f":"ROUND($H$36*(1+$C$11)^J27,3)","v":2.6960000000000002},946,0,0,946,2643,null,null,2035,2841,748,3589,null,0,0,0,null,3589,null,null,2035,2841,748,4.2999999999999997E-2,0,2.782,1235,null,null,4824,null,0,0,0,4824,null,null,2035,0,444,11.734,5210,0.19,0,null,5210,null,0,null,5210,null,null,2035,2841,748,0,3589,null,0,0,0,null,3589]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":2.7359999999999999E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2036,444,6.59,2926,0,0,2926,4.4000000000000004,172,757,3683,2.7770000000000001,974,0,0,974,2709,null,null,2036,2926,757,3683,null,0,0,0,null,3683,null,null,2036,2926,757,4.4999999999999998E-2,0,2.8460000000000001,1264,null,null,4947,null,0,0,0,4947,null,null,2036,0,444,12.086,5366,0.19600000000000001,0,null,5366,null,0,null,5366,null,null,2036,2926,757,0,3683,null,0,0,0,null,3683]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":0.03},null,null,null,null,null,null,15,null,2037,444,6.7880000000000003,3014,0,0,3014,4.4000000000000004,173,761,3775,2.86,{"$f":"ROUND((1-$H$38)*(W29*M29),0)","v":1003},0,0,1003,2772,null,null,2037,3014,761,3775,null,0,0,0,null,3775,null,null,2037,3014,761,4.5999999999999999E-2,0,2.911,1292,null,null,5067,null,0,0,0,5067,null,null,2037,0,444,12.448,5527,0.20200000000000001,0,null,5527,null,0,null,5527,null,null,2037,3014,761,0,3775,null,0,0,0,null,3775]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C10,0)","v":79},null,null,null,16,null,2038,444,6.992,3104,0,0,3104,4.4000000000000004,175,770,{"$f":"ROUND(+U30+R30,0)","v":3874},2.9460000000000002,{"$f":"ROUND((1-$H$38)*(W30*M30),0)","v":1033},0,0,1033,2841,null,null,2038,3104,770,3874,null,0,0,0,null,3874,null,null,2038,3104,770,4.7E-2,0,2.9780000000000002,1322,null,null,5196,null,0,0,0,5196,null,null,2038,0,444,12.821999999999999,5693,0.20799999999999999,0,null,5693,null,0,null,5693,null,null,2038,3104,770,0,3874,null,0,0,0,null,3874,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":4}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":7.2999999999999995E-2},null,null,null,null,null,null,17,null,2039,{"$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$30,0),0)","v":444},7.2009999999999996,3197,0,0,3197,4.4000000000000004,177,779,{"$f":"ROUND(+U31+R31,0)","v":3976},3.0350000000000001,1065,0,0,1065,2911,null,null,2039,3197,779,3976,null,0,0,0,null,3976,null,null,2039,3197,779,4.9000000000000002E-2,0,3.0470000000000002,1353,null,null,5329,null,0,0,0,5329,null,null,2039,0,444,13.206,5863,0.214,0,null,5863,null,0,null,5863,null,null,2039,3197,779,0,3976,null,0,0,0,null,3976,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":5}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G11","v":444},null,null,null,18,null,2040,444,7.4180000000000001,3294,0,0,3294,4.4000000000000004,179,788,4082,3.1259999999999999,1096,0,0,1096,2986,null,null,2040,3294,788,4082,null,0,0,0,null,4082,null,null,2040,3294,788,0.05,0,3.117,1384,null,null,5466,null,0,0,0,5466,null,null,2040,0,444,13.602,6039,0.22,0,null,6039,null,0,null,6039,null,null,2040,3294,788,0,4082,null,0,0,0,null,4082,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":6}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":2.0699999999999998},null,null,null,null,null,null,19,null,2041,444,7.64,3392,0,0,3392,4.4000000000000004,180,792,4184,3.2189999999999999,1129,0,0,1129,3055,null,null,2041,3392,792,4184,null,0,0,0,null,4184,null,null,2041,3392,792,5.1999999999999998E-2,0,3.1890000000000001,1416,null,null,5600,null,0,0,0,5600,null,null,2041,0,444,14.010999999999999,6221,0.22700000000000001,0,null,6221,null,0,null,6221,null,null,2041,3392,792,0,4184,null,0,0,0,null,4184]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!L10,0)","v":150},null,null,null,20,null,2042,{"$f":"ROUND(IF($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$30,0),0)","v":0},7.8689999999999998,0,0,0,0,0,182,0,0,3.3159999999999998,0,0,0,0,0,null,null,2042,{"$f":"+R34","v":0},0,0,null,0,0,0,null,0,null,null,2042,0,0,5.2999999999999999E-2,0,3.262,0,null,null,0,null,0,0,0,0,null,null,2042,0,0,14.430999999999999,0,0.23400000000000001,0,null,0,null,0,null,0,null,null,2042,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2043,{"$f":"ROUND(IF($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$18)^J35,3)","v":8.1050000000000004},{"$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$21)^J35,0)","v":184},{"$f":"ROUND(S35*T35,0)","v":0},{"$f":"ROUND(+U35+R35,0)","v":0},{"$f":"ROUND($H$36*(1+$C$11)^J35,3)","v":3.4159999999999999},{"$f":"ROUND((1-$H$38)*(W35*M35),0)","v":0},0,0,{"$f":"SUM(X35:Z35)","v":0},{"$f":"V35-AA35","v":0},null,null,2043,{"$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,2043,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":5.5E-2},{"$f":"ROUND((IF($C$47+$F$23>$AQ35,$F$27*$F$30,0)+IF($C$48+$G$23>AQ35,$G$27*$G$30,0)+IF($C$49+$H$23>AQ35,$H$27*$H$30,0))*AT35,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J35,3)","v":3.3370000000000002},{"$f":"ROUND(AV35*M35,0)","v":0},null,null,{"$f":"ROUND(AR35+AS35+AU35+AW35+AY35,0)","v":0},null,0,0,{"$f":"BB35+BC35","v":0},{"$f":"AZ35-BD35","v":0},null,null,2043,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":14.864000000000001},{"$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,2043,0,{"$f":"U35","v":0},{"$f":"AU35","v":0},{"$f":"SUM(BX35:BZ35)","v":0},null,{"$f":"BB35","v":0},{"$f":"BC35","v":0},{"$f":"SUM(CC35:CD35)","v":0},null,{"$f":"CA35-CE35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":7}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!$D$58","v":1.8360000000000001},null,22,null,2044,{"$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$30,0),0)","v":0},8.3480000000000008,0,0,0,0,0,186,0,{"$f":"ROUND(+U36+R36,0)","v":0},3.5179999999999998,0,0,0,0,0,null,null,2044,0,0,0,null,0,0,0,null,0,null,null,2044,{"$f":"AF36","v":0},0,5.7000000000000002E-2,0,3.4140000000000001,0,null,null,0,null,0,0,0,0,null,null,2044,0,0,15.31,0,0.248,0,null,0,null,0,null,{"$f":"BP36-BR36","v":0},null,null,2044,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":8}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!$D$59","v":0.21},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":8880},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":66450},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":31254},{"$f":"SUM(AB14:AB36)","v":35196},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":66450},null,null,null,{"$f":"SUM(AL14:AL36)","v":13952},null,{"$f":"SUM(AN14:AN36)","v":52498},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":89461},null,null,null,{"$f":"SUM(BD14:BD36)","v":15137},{"$f":"SUM(BE14:BE36)","v":74324},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":8880},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":107177},null,{"$f":"SUM(BR14:BR36)","v":13035},null,{"$f":"SUM(BT14:BT36)","v":94142},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":66450},null,null,null,{"$f":"SUM(CE14:CE36)","v":15137},null,{"$f":"SUM(CG14:CG36)","v":51313}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$26","v":0.1032},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$41,V15:V36),0)","v":35044},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":22986},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":12057},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":35044},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":13952},null,{"$f":"+AH39-AL39","v":21092},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":71766},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":15137},{"$f":"AZ39-BD39","v":56629},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":51774},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":13035},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":38739},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":35044},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":15137},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":19907}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":9}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$27","v":7.2160000000000002E-2},null,"Test Results","NPV","B/C",null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":12057},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":21092},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":56629},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":38739},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":19907},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":10}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":12057},{"$f":"N42","v":1.52},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":1.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":2.5099999999999998},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":4.74},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":3.97},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":2.3199999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":11}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":2.2400000000000003E-2},null,"Utility Cost Test",{"$f":"AG41","v":21092},{"$f":"AG42","v":2.5099999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":12}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":56629},{"$f":"AS42","v":4.74},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2022},null,"Participant Test",{"$f":"BJ41","v":38739},{"$f":"BJ42","v":3.97},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":19907},{"$f":"BY42","v":2.3199999999999998},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2022},null,null,null,null,null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
[null,null,null,null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,"(I)","= (G) - (H)",null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
[null,null,null,null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":13}]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (E) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)"]

{"sheet":"Res .95+% Res Furnace - Replace","index":8,"n_rows":52,"n_cols":106,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:","Residential 95+% AFUE Furnace - Replacement",null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Residential 95+% AFUE Furnace - Replacement"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Residential 95+% AFUE Furnace - Replacement"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Residential 95+% AFUE Furnace - Replacement"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Residential 95+% AFUE Furnace - Replacement"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Residential 95+% AFUE Furnace - Replacement"}]
["Program Years:",{"$f":"'Total Program'!$B$6","v":2022}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2022},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$7","v":7.99},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":0.03},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M12","v":12557},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":70800},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$9","v":0.12936},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":83357}]
["    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$47","v":2022},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":4258},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3570000000000002},{"$f":"ROUND(M14*N14,0)","v":18552},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":18552},{"$f":"ROUND(M14*$C$23,1)","v":42.6},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":149},{"$f":"ROUND(S14*T14,0)","v":6347},{"$f":"ROUND(+U14+R14,0)","v":24899},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":1.8360000000000001},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":6176},{"$f":"ROUND($F$11,0)","v":12557},{"$f":"ROUND($F$12,0)","v":70800},{"$f":"SUM(X14:Z14)","v":89533},{"$f":"V14-AA14","v":-64634},null,null,{"$f":"$C$47","v":2022},{"$f":"+R14","v":18552},{"$f":"+U14","v":6347},{"$f":"+AG14+AF14","v":24899},null,{"$f":"ROUND(Y14,0)","v":12557},{"$f":"ROUND(Z14,0)","v":70800},{"$f":"SUM(AJ14:AK14)","v":83357},null,{"$f":"+AH14-AL14","v":-58458},null,null,{"$f":"$C$47","v":2022},{"$f":"AF14","v":18552},{"$f":"+AG14","v":6347},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":0.03},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":5098},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":2.0699999999999998},{"$f":"ROUND(AV14*M14,0)","v":8814},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":38811},null,{"$f":"ROUND($F$13,0)","v":83357},{"$f":"ROUND((F15*F30)-Z14,0)","v":102896},{"$f":"BB14+BC14","v":186253},{"$f":"AZ14-BD14","v":-147442},null,null,{"$f":"$C$47","v":2022},{"$f":"+F12","v":70800},{"$f":"+M14","v":4258},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.99},{"$f":"ROUND(BJ14*BK14,0)","v":34021},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.129},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":21920},null,{"$f":"BI14+BL14+BN14+BO14","v":126741},null,{"$f":"ROUND(F15*F30,0)","v":173696},null,{"$f":"BP14-BR14","v":-46955},null,null,{"$f":"$C$47","v":2022},{"$f":"$R14","v":18552},{"$f":"U14","v":6347},{"$f":"AU14","v":5098},{"$f":"SUM(BX14:BZ14)","v":29997},null,{"$f":"BB14","v":83357},{"$f":"BC14","v":102896},{"$f":"SUM(CC14:CD14)","v":186253},null,{"$f":"CA14-CE14","v":-156256}]
["   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,{"$f":"L14+1","v":2023},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":4258},4.4880000000000004,19110,0,{"$f":"ROUND(M15*P15,0)","v":0},{"$f":"O15+Q15","v":19110},{"$f":"ROUND(M15*$C$23,1)","v":42.6},{"$f":"ROUND($C$20*(1+$C$21)^J15,0)","v":151},{"$f":"ROUND(S15*T15,0)","v":6433},{"$f":"ROUND(+U15+R15,0)","v":25543},{"$f":"ROUND($H$36*(1+$C$11)^J15,3)","v":1.891},{"$f":"ROUND((1-$H$38)*(W15*M15),0)","v":6361},{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},{"$f":"SUM(X15:Z15)","v":6361},{"$f":"V15-AA15","v":19182},null,null,{"$f":"AE14+1","v":2023},19110,6433,{"$f":"+AG15+AF15","v":25543},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,25543,null,null,{"$f":"AQ14+1","v":2023},19110,{"$f":"+AG15","v":6433},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J15,3)","v":0.03},{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":5098},{"$f":"ROUND($C$33*(1+$C$34)^J15,3)","v":2.1179999999999999},{"$f":"ROUND(AV15*M15,0)","v":9018},null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":39659},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},39659,null,null,{"$f":"BH14+1","v":2023},{"$f":"+G12","v":0},4258,{"$f":"ROUND($C$10*(1+$C$11)^J15,3)","v":8.23},{"$f":"ROUND(BJ15*BK15,0)","v":35043},{"$f":"ROUND($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$30,0))*BM15,0)","v":22599},null,57642,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":57642},null,null,{"$f":"BW14+1","v":2023},19110,{"$f":"U15","v":6433},{"$f":"AU15","v":5098},{"$f":"SUM(BX15:BZ15)","v":30641},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":30641}]
[null,null,null,null,null,null,null,null,null,2,null,2024,{"$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$30,0),0)","v":4258},4.6219999999999999,19680,0,0,19680,42.6,152,{"$f":"ROUND(S16*T16,0)","v":6475},{"$f":"ROUND(+U16+R16,0)","v":26155},1.948,6553,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},{"$f":"SUM(X16:Z16)","v":6553},{"$f":"V16-AA16","v":19602},null,null,2024,19680,6475,{"$f":"+AG16+AF16","v":26155},null,0,0,{"$f":"SUM(AJ16:AK16)","v":0},null,{"$f":"+AH16-AL16","v":26155},null,null,2024,19680,6475,{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J16,3)","v":3.1E-2},{"$f":"ROUND((IF($C$47+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$48+$G$23>AQ16,$G$27*$G$30,0)+IF($C$49+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":5268},{"$f":"ROUND($C$33*(1+$C$34)^J16,3)","v":2.1659999999999999},{"$f":"ROUND(AV16*M16,0)","v":9223},null,null,{"$f":"ROUND(AR16+AS16+AU16+AW16+AY16,0)","v":40646},null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},{"$f":"BB16+BC16","v":0},40646,null,null,2024,{"$f":"ROUND(H12,0)","v":0},4258,8.4770000000000003,{"$f":"ROUND(BJ16*BK16,0)","v":36095},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$30,0))*BM16,0)","v":23279},null,{"$f":"BI16+BL16+BN16+BO16","v":59374},null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,{"$f":"BP16-BR16","v":59374},null,null,2024,19680,6475,5268,{"$f":"SUM(BX16:BZ16)","v":31423},null,0,0,{"$f":"SUM(CC16:CD16)","v":0},null,{"$f":"CA16-CE16","v":31423}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":4.3570000000000002},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$D$35","v":0},null,null,null,3,null,2025,{"$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$30,0),0)","v":4258},4.7610000000000001,20272,0,0,20272,42.6,154,6560,26832,2.0059999999999998,6748,0,0,6748,{"$f":"V17-AA17","v":20084},null,null,2025,20272,6560,26832,null,0,0,0,null,26832,null,null,2025,20272,6560,3.2000000000000001E-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$30,0))*AT17,0)","v":5437},2.2160000000000002,9436,null,null,41705,null,0,0,0,41705,null,null,2025,0,4258,8.7309999999999999,37177,0.14099999999999999,{"$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$30,0))*BM17,0)","v":23959},null,61136,null,{"$f":"+BC17","v":0},null,61136,null,null,2025,20272,6560,5437,32269,null,0,0,0,null,32269]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":0.03},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$38","v":0},null,null,null,4,null,2026,4258,4.9039999999999999,20881,0,0,20881,42.6,155,6603,27484,2.0659999999999998,6950,0,0,6950,20534,null,null,2026,20881,6603,27484,null,0,0,0,null,27484,null,null,2026,20881,6603,3.3000000000000002E-2,5607,2.2669999999999999,9653,null,null,42744,null,0,0,0,42744,null,null,2026,0,4258,8.9930000000000003,38292,0.14599999999999999,24808,null,63100,null,0,null,63100,null,null,2026,20881,6603,5607,33091,null,0,0,0,null,33091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,5,null,2027,4258,5.0510000000000002,21507,0,0,21507,42.6,157,6688,28195,2.1280000000000001,7158,0,0,7158,21037,null,null,2027,21507,6688,28195,null,0,0,0,null,28195,null,null,2027,21507,6688,3.4000000000000002E-2,5777,2.319,9874,null,null,43846,null,0,0,0,43846,null,null,2027,0,4258,9.2629999999999999,39442,0.15,25488,null,64930,null,0,null,64930,null,null,2027,21507,6688,5777,33972,null,0,0,0,null,33972]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":149.38999999999999},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$D$41","v":0},null,null,null,6,null,2028,4258,5.202,22150,0,0,22150,42.6,159,6773,28923,2.1920000000000002,7373,0,0,7373,21550,null,null,2028,22150,6773,28923,null,0,0,0,null,28923,null,null,2028,22150,6773,3.5000000000000003E-2,5947,2.3730000000000002,10104,null,null,44974,null,0,0,0,44974,null,null,2028,0,4258,9.5399999999999991,40621,0.154,26168,null,66789,null,0,null,66789,null,null,2028,22150,6773,5947,34870,null,0,0,0,null,34870]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$44","v":0},null,null,null,7,null,2029,4258,5.359,22819,0,0,22819,42.6,160,6816,29635,2.258,7596,0,0,7596,22039,null,null,2029,22819,6816,29635,null,0,0,0,null,29635,null,null,2029,22819,6816,3.5999999999999997E-2,6117,2.427,10334,null,null,46086,null,0,0,0,46086,null,null,2029,0,4258,9.827,41843,0.159,27017,null,68860,null,0,null,68860,null,null,2029,22819,6816,6117,35752,null,0,0,0,null,35752,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":0}]
[null,null,null,null,null,null,null,null,null,8,null,2030,4258,5.5190000000000001,23500,0,0,23500,42.6,162,6901,30401,2.3260000000000001,7824,0,0,7824,22577,null,null,2030,23500,6901,30401,null,0,0,0,null,30401,null,null,2030,23500,6901,3.6999999999999998E-2,6287,2.4830000000000001,10573,null,null,47261,null,0,0,0,47261,null,null,2030,0,4258,10.121,43095,0.16400000000000001,27867,null,70962,null,0,null,70962,null,null,2030,23500,6901,6287,36688,null,0,0,0,null,36688,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":1}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$D$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!D11,0)","v":20},null,null,null,9,null,2031,4258,5.6849999999999996,24207,0,0,24207,42.6,163,6944,31151,2.3959999999999999,8060,0,0,8060,23091,null,null,2031,24207,6944,31151,null,0,0,0,null,31151,null,null,2031,24207,6944,3.9E-2,6627,2.54,10815,null,null,48593,null,0,0,0,48593,null,null,2031,0,4258,10.425000000000001,44390,0.16900000000000001,28716,null,73106,null,0,null,73106,null,null,2031,24207,6944,6627,37778,null,0,0,0,null,37778,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":2}]
[null,null,null,null,null,null,null,null,null,10,null,2032,4258,5.8550000000000004,24931,0,0,24931,42.6,165,7029,31960,2.4670000000000001,8299,0,0,8299,23661,null,null,2032,24931,7029,31960,null,0,0,0,null,31960,null,null,2032,24931,7029,0.04,6797,2.5990000000000002,11067,null,null,49824,null,0,0,0,49824,null,null,2032,0,4258,10.738,45722,0.17399999999999999,29566,null,75288,null,0,null,75288,null,null,2032,24931,7029,6797,38757,null,0,0,0,null,38757,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":3}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"+ROUND(F32/F30,3)","v":18.042000000000002},null,null,null,11,null,2033,4258,6.0309999999999997,25680,0,0,25680,42.6,167,7114,32794,2.5409999999999999,8547,0,0,8547,24247,null,null,2033,25680,7114,32794,null,0,0,0,null,32794,null,null,2033,25680,7114,4.1000000000000002E-2,6967,2.6579999999999999,11318,null,null,51079,null,0,0,0,51079,null,null,2033,0,4258,11.06,47093,0.17899999999999999,30416,null,77509,null,0,null,77509,null,null,2033,25680,7114,6967,39761,null,0,0,0,null,39761]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,12,null,2034,4258,6.2119999999999997,26451,0,0,26451,42.6,168,7157,33608,2.6179999999999999,8806,0,0,8806,24802,null,null,2034,26451,7157,33608,null,0,0,0,null,33608,null,null,2034,26451,7157,4.2000000000000003E-2,7137,2.7189999999999999,11578,null,null,52323,null,0,0,0,52323,null,null,2034,0,4258,11.391999999999999,48507,0.184,31265,null,79772,null,0,null,79772,null,null,2034,26451,7157,7137,40745,null,0,0,0,null,40745]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H11","v":720},null,null,null,13,null,2035,4258,6.3979999999999997,27243,0,0,27243,42.6,170,7242,34485,2.6960000000000002,9069,0,0,9069,25416,null,null,2035,27243,7242,34485,null,0,0,0,null,34485,null,null,2035,27243,7242,4.2999999999999997E-2,7307,2.782,11846,null,null,53638,null,0,0,0,53638,null,null,2035,0,4258,11.734,49963,0.19,32285,null,82248,null,0,null,82248,null,null,2035,27243,7242,7307,41792,null,0,0,0,null,41792]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":2.7359999999999999E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2036,4258,6.59,28060,0,0,28060,42.6,172,7327,35387,2.7770000000000001,9341,0,0,9341,26046,null,null,2036,28060,7327,35387,null,0,0,0,null,35387,null,null,2036,28060,7327,4.4999999999999998E-2,7646,2.8460000000000001,12118,null,null,55151,null,0,0,0,55151,null,null,2036,0,4258,12.086,51462,0.19600000000000001,33304,null,84766,null,0,null,84766,null,null,2036,28060,7327,7646,43033,null,0,0,0,null,43033]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":0.03},null,null,null,null,null,null,15,null,2037,4258,6.7880000000000003,28903,0,0,28903,42.6,173,7370,36273,2.86,9621,0,0,9621,26652,null,null,2037,28903,7370,36273,null,0,0,0,null,36273,null,null,2037,28903,7370,4.5999999999999999E-2,7816,2.911,12395,null,null,56484,null,0,0,0,56484,null,null,2037,0,4258,12.448,53004,0.20200000000000001,34324,null,87328,null,0,null,87328,null,null,2037,28903,7370,7816,44089,null,0,0,0,null,44089]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C11,0)","v":236},null,null,null,16,null,2038,4258,6.992,29772,0,0,29772,42.6,175,7455,37227,2.9460000000000002,9910,0,0,9910,27317,null,null,2038,29772,7455,37227,null,0,0,0,null,37227,null,null,2038,29772,7455,4.7E-2,7986,2.9780000000000002,12680,null,null,57893,null,0,0,0,57893,null,null,2038,0,4258,12.821999999999999,54596,0.20799999999999999,35343,null,89939,null,0,null,89939,null,null,2038,29772,7455,7986,45213,null,0,0,0,null,45213,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":4}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":7.2999999999999995E-2},null,null,null,null,null,null,17,null,2039,4258,7.2009999999999996,30662,0,0,30662,42.6,177,7540,38202,3.0350000000000001,10209,0,0,10209,27993,null,null,2039,30662,7540,38202,null,0,0,0,null,38202,null,null,2039,30662,7540,4.9000000000000002E-2,8326,3.0470000000000002,12974,null,null,59502,null,0,0,0,59502,null,null,2039,0,4258,13.206,56231,0.214,36363,null,92594,null,0,null,92594,null,null,2039,30662,7540,8326,46528,null,0,0,0,null,46528,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":5}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G12","v":4258},null,null,null,18,null,2040,4258,7.4180000000000001,31586,0,0,31586,42.6,179,7625,39211,3.1259999999999999,10515,0,0,10515,28696,null,null,2040,31586,7625,39211,null,0,0,0,null,39211,null,null,2040,31586,7625,0.05,8496,3.117,13272,null,null,60979,null,0,0,0,60979,null,null,2040,0,4258,13.602,57917,0.22,37382,null,95299,null,0,null,95299,null,null,2040,31586,7625,8496,47707,null,0,0,0,null,47707,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":6}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":2.0699999999999998},null,null,null,null,null,null,19,null,2041,4258,7.64,32531,0,0,32531,42.6,180,7668,40199,3.2189999999999999,10828,0,0,10828,29371,null,null,2041,32531,7668,40199,null,0,0,0,null,40199,null,null,2041,32531,7668,5.1999999999999998E-2,8836,3.1890000000000001,13579,null,null,62614,null,0,0,0,62614,null,null,2041,0,4258,14.010999999999999,59659,0.22700000000000001,38572,null,98231,null,0,null,98231,null,null,2041,32531,7668,8836,49035,null,0,0,0,null,49035]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!L11,0)","v":300},null,null,null,20,null,2042,0,7.8689999999999998,0,0,0,0,0,182,0,0,3.3159999999999998,0,0,0,0,0,null,null,2042,0,0,0,null,0,0,0,null,0,null,null,2042,0,0,5.2999999999999999E-2,0,3.262,0,null,null,0,null,0,0,0,0,null,null,2042,0,0,14.430999999999999,0,0.23400000000000001,0,null,0,null,0,null,0,null,null,2042,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2043,{"$f":"ROUND(IF($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$18)^J35,3)","v":8.1050000000000004},{"$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$21)^J35,0)","v":184},{"$f":"ROUND(S35*T35,0)","v":0},{"$f":"ROUND(+U35+R35,0)","v":0},{"$f":"ROUND($H$36*(1+$C$11)^J35,3)","v":3.4159999999999999},{"$f":"ROUND((1-$H$38)*(W35*M35),0)","v":0},0,0,{"$f":"SUM(X35:Z35)","v":0},{"$f":"V35-AA35","v":0},null,null,2043,{"$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,2043,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":5.5E-2},{"$f":"ROUND((IF($C$47+$F$23>$AQ35,$F$27*$F$30,0)+IF($C$48+$G$23>AQ35,$G$27*$G$30,0)+IF($C$49+$H$23>AQ35,$H$27*$H$30,0))*AT35,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J35,3)","v":3.3370000000000002},{"$f":"ROUND(AV35*M35,0)","v":0},null,null,{"$f":"ROUND(AR35+AS35+AU35+AW35+AY35,0)","v":0},null,0,0,{"$f":"BB35+BC35","v":0},{"$f":"AZ35-BD35","v":0},null,null,2043,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":14.864000000000001},{"$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,2043,0,{"$f":"U35","v":0},{"$f":"AU35","v":0},{"$f":"SUM(BX35:BZ35)","v":0},null,{"$f":"BB35","v":0},{"$f":"BC35","v":0},{"$f":"SUM(CC35:CD35)","v":0},null,{"$f":"CA35-CE35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":7}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!D58","v":1.8360000000000001},null,22,null,2044,0,8.3480000000000008,0,0,0,0,0,186,0,0,3.5179999999999998,0,0,0,0,0,null,null,2044,0,0,0,null,0,0,0,null,0,null,null,2044,0,0,5.7000000000000002E-2,0,3.4140000000000001,0,null,null,0,null,0,0,0,0,null,null,2044,0,0,15.31,0,0.248,0,null,0,null,0,null,0,null,null,2044,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":8}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!D59","v":0.21},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":85160},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":638564},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":249301},{"$f":"SUM(AB14:AB36)","v":389263},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":638564},null,null,null,{"$f":"SUM(AL14:AL36)","v":83357},null,{"$f":"SUM(AN14:AN36)","v":555207},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":993812},null,null,null,{"$f":"SUM(BD14:BD36)","v":186253},{"$f":"SUM(BE14:BE36)","v":807559},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":85160},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":1575614},null,{"$f":"SUM(BR14:BR36)","v":173696},null,{"$f":"SUM(BT14:BT36)","v":1401918},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":773141},null,null,null,{"$f":"SUM(CE14:CE36)","v":186253},null,{"$f":"SUM(CG14:CG36)","v":586888}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$26","v":0.1032},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$41,V15:V36),0)","v":336778},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":170006},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":166772},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":336778},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":83357},null,{"$f":"+AH39-AL39","v":253421},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":796831},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":186253},{"$f":"AZ39-BD39","v":610578},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":700897},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":173696},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":527201},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":407000},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":186253},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":220747}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":9}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$27","v":7.2160000000000002E-2},null,"Test Results","NPV","B/C",null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":166772},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":253421},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":610578},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":527201},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":220747},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":10}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":166772},{"$f":"N42","v":1.98},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":1.98},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":4.04},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":4.28},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":4.04},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":2.19},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":11}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":2.2400000000000003E-2},null,"Utility Cost Test",{"$f":"AG41","v":253421},{"$f":"AG42","v":4.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":12}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":610578},{"$f":"AS42","v":4.28},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2022},null,"Participant Test",{"$f":"BJ41","v":527201},{"$f":"BJ42","v":4.04},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":220747},{"$f":"BY42","v":2.19},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2022},null,null,null,null,null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
[null,null,null,null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,"(I)","= (G) - (H)",null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
[null,null,null,null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":13}]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (E) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)"]

{"sheet":"Programmable Tstats - Tier 1","index":9,"n_rows":52,"n_cols":106,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:",{"$f":"'Database Inputs'!A12","v":"Programmable Thermostats - Tier 1"},null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Programmable Thermostats - Tier 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Programmable Thermostats - Tier 1"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Programmable Thermostats - Tier 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Programmable Thermostats - Tier 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Programmable Thermostats - Tier 1"}]
["Program Years:",{"$f":"'Total Program'!$B$6","v":2022}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2022},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$7","v":7.99},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":0.03},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M13","v":171},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":960},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$9","v":0.12936},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":1131}]
["    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$47","v":2022},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":147},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3570000000000002},{"$f":"ROUND(M14*N14,0)","v":640},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":640},{"$f":"ROUND(M14*$C$23,1)","v":1.5},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":149},{"$f":"ROUND(S14*T14,0)","v":224},{"$f":"ROUND(+U14+R14,0)","v":864},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":1.8360000000000001},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":213},{"$f":"ROUND($F$11,0)","v":171},{"$f":"ROUND($F$12,0)","v":960},{"$f":"SUM(X14:Z14)","v":1344},{"$f":"V14-AA14","v":-480},null,null,{"$f":"$C$47","v":2022},{"$f":"+R14","v":640},{"$f":"+U14","v":224},{"$f":"+AG14+AF14","v":864},null,{"$f":"ROUND(Y14,0)","v":171},{"$f":"ROUND(Z14,0)","v":960},{"$f":"SUM(AJ14:AK14)","v":1131},null,{"$f":"+AH14-AL14","v":-267},null,null,{"$f":"$C$47","v":2022},{"$f":"AF14","v":640},{"$f":"+AG14","v":224},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":0.03},{"$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":304},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":1168},null,{"$f":"ROUND($F$13,0)","v":1131},{"$f":"ROUND((F15*F30)-Z14,0)","v":960},{"$f":"BB14+BC14","v":2091},{"$f":"AZ14-BD14","v":-923},null,null,{"$f":"$C$47","v":2022},{"$f":"+F12","v":960},{"$f":"+M14","v":147},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.99},{"$f":"ROUND(BJ14*BK14,0)","v":1175},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.129},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":0},null,{"$f":"BI14+BL14+BN14+BO14","v":2135},null,{"$f":"ROUND(F15*F30,0)","v":1920},null,{"$f":"BP14-BR14","v":215},null,null,{"$f":"$C$47","v":2022},{"$f":"$R14","v":640},{"$f":"U14","v":224},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":864},null,{"$f":"BB14","v":1131},{"$f":"BC14","v":960},{"$f":"SUM(CC14:CD14)","v":2091},null,{"$f":"CA14-CE14","v":-1227}]
["   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,{"$f":"L14+1","v":2023},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":147},4.4880000000000004,660,0,{"$f":"ROUND(M15*P15,0)","v":0},660,1.5,151,{"$f":"ROUND(S15*T15,0)","v":227},{"$f":"ROUND(+U15+R15,0)","v":887},{"$f":"ROUND($H$36*(1+$C$11)^J15,3)","v":1.891},{"$f":"ROUND((1-$H$38)*(W15*M15),0)","v":220},{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},{"$f":"SUM(X15:Z15)","v":220},667,null,null,{"$f":"AE14+1","v":2023},660,227,{"$f":"+AG15+AF15","v":887},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,{"$f":"+AH15-AL15","v":887},null,null,{"$f":"AQ14+1","v":2023},660,227,0.03,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},2.1179999999999999,311,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":1198},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},{"$f":"AZ15-BD15","v":1198},null,null,{"$f":"BH14+1","v":2023},{"$f":"+G12","v":0},147,8.23,{"$f":"ROUND(BJ15*BK15,0)","v":1210},0.13300000000000001,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,1210,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":1210},null,null,{"$f":"BW14+1","v":2023},660,{"$f":"U15","v":227},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":887},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":887}]
[null,null,null,null,null,null,null,null,null,2,null,2024,{"$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$30,0),0)","v":147},4.6219999999999999,679,0,0,679,1.5,{"$f":"ROUND($C$20*(1+$C$21)^J16,0)","v":152},{"$f":"ROUND(S16*T16,0)","v":228},{"$f":"ROUND(+U16+R16,0)","v":907},{"$f":"ROUND($H$36*(1+$C$11)^J16,3)","v":1.948},{"$f":"ROUND((1-$H$38)*(W16*M16),0)","v":226},{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},{"$f":"SUM(X16:Z16)","v":226},{"$f":"V16-AA16","v":681},null,null,2024,679,228,{"$f":"+AG16+AF16","v":907},null,0,0,{"$f":"SUM(AJ16:AK16)","v":0},null,{"$f":"+AH16-AL16","v":907},null,null,2024,679,228,{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J16,3)","v":3.1E-2},{"$f":"ROUND((IF($C$47+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$48+$G$23>AQ16,$G$27*$G$30,0)+IF($C$49+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J16,3)","v":2.1659999999999999},{"$f":"ROUND(AV16*M16,0)","v":318},null,null,{"$f":"ROUND(AR16+AS16+AU16+AW16+AY16,0)","v":1225},null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},{"$f":"BB16+BC16","v":0},1225,null,null,2024,{"$f":"ROUND(H12,0)","v":0},147,{"$f":"ROUND($C$10*(1+$C$11)^J16,3)","v":8.4770000000000003},{"$f":"ROUND(BJ16*BK16,0)","v":1246},{"$f":"ROUND($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":1246},null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,{"$f":"BP16-BR16","v":1246},null,null,2024,679,228,0,907,null,0,0,{"$f":"SUM(CC16:CD16)","v":0},null,{"$f":"CA16-CE16","v":907}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":4.3570000000000002},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$D$35","v":0},null,null,null,3,null,2025,{"$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$30,0),0)","v":147},{"$f":"ROUND($C$17*(1+$C$18)^J17,3)","v":4.7610000000000001},700,0,0,700,1.5,154,{"$f":"ROUND(S17*T17,0)","v":231},931,2.0059999999999998,233,0,0,233,698,null,null,2025,700,231,931,null,0,0,0,null,931,null,null,2025,700,231,3.2000000000000001E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$48+$G$23>AQ17,$G$27*$G$30,0)+IF($C$49+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},2.2160000000000002,326,null,null,1257,null,0,0,0,1257,null,null,2025,0,147,8.7309999999999999,{"$f":"ROUND(BJ17*BK17,0)","v":1283},0.14099999999999999,{"$f":"ROUND((IF($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$30,0))*BM17,0)","v":0},null,1283,null,{"$f":"+BC17","v":0},null,1283,null,null,2025,700,231,0,931,null,0,0,0,null,{"$f":"CA17-CE17","v":931}]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$13","v":0.03},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$38","v":0},null,null,null,4,null,2026,147,4.9039999999999999,721,0,0,721,1.5,155,233,954,2.0659999999999998,240,0,0,240,714,null,null,2026,721,233,954,null,0,0,0,null,954,null,null,2026,721,233,3.3000000000000002E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ18,$F$27*$F$30,0)+IF($C$48+$G$23>AQ18,$G$27*$G$30,0)+IF($C$49+$H$23>AQ18,$H$27*$H$30,0))*AT18,0)","v":0},2.2669999999999999,333,null,null,1287,null,0,0,0,1287,null,null,2026,0,147,8.9930000000000003,1322,0.14599999999999999,0,null,1322,null,0,null,1322,null,null,2026,721,233,0,954,null,0,0,0,null,954,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,5,null,2027,147,{"$f":"ROUND($C$17*(1+$C$18)^J19,3)","v":5.0510000000000002},{"$f":"ROUND(M19*N19,0)","v":742},0,0,{"$f":"O19+Q19","v":742},{"$f":"ROUND(M19*$C$23,1)","v":1.5},157,236,978,2.1280000000000001,247,0,0,247,731,null,null,2027,742,236,978,null,0,0,0,null,978,null,null,2027,742,236,3.4000000000000002E-2,0,{"$f":"ROUND($C$33*(1+$C$34)^J19,3)","v":2.319},341,null,null,1319,null,0,0,0,1319,null,null,2027,0,147,9.2629999999999999,1362,0.15,0,null,1362,null,0,null,1362,null,null,2027,742,236,0,978,null,0,0,0,null,978]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":149.38999999999999},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$D$41","v":0},null,null,null,6,null,2028,147,5.202,765,0,0,765,1.5,159,239,1004,2.1920000000000002,255,0,0,255,749,null,null,2028,765,239,1004,null,0,0,0,null,1004,null,null,2028,765,239,3.5000000000000003E-2,0,2.3730000000000002,349,null,null,1353,null,0,0,0,1353,null,null,2028,0,147,9.5399999999999991,1402,0.154,0,null,1402,null,0,null,1402,null,null,2028,765,239,0,{"$f":"SUM(BX20:BZ20)","v":1004},null,0,0,0,null,1004]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$D$44","v":0},null,null,null,7,null,2029,147,5.359,788,0,0,788,1.5,160,240,1028,2.258,262,0,0,262,766,null,null,2029,788,240,1028,null,0,0,0,null,1028,null,null,2029,788,240,3.5999999999999997E-2,0,2.427,357,null,null,1385,null,0,0,0,1385,null,null,2029,0,147,9.827,1445,0.159,0,null,1445,null,0,null,1445,null,null,2029,788,240,0,1028,null,0,0,0,null,1028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":0}]
[null,null,null,null,null,null,null,null,null,8,null,2030,147,5.5190000000000001,811,0,0,811,1.5,162,243,1054,2.3260000000000001,270,0,0,270,784,null,null,2030,811,243,1054,null,0,0,0,null,1054,null,null,2030,811,243,3.6999999999999998E-2,0,2.4830000000000001,365,null,null,1419,null,0,0,0,1419,null,null,2030,0,147,10.121,1488,0.16400000000000001,0,null,1488,null,0,null,1488,null,null,2030,811,243,0,1054,null,0,0,0,null,1054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":1}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$D$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!D12,0)","v":10},null,null,null,9,null,2031,147,5.6849999999999996,836,0,0,836,1.5,163,245,1081,2.3959999999999999,278,0,0,278,803,null,null,2031,836,245,1081,null,0,0,0,null,1081,null,null,2031,836,245,3.9E-2,0,2.54,373,null,null,1454,null,0,0,0,1454,null,null,2031,0,147,10.425000000000001,1532,0.16900000000000001,0,null,1532,null,0,null,1532,null,null,2031,836,245,0,1081,null,0,0,0,null,1081,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":2}]
[null,null,null,null,null,null,null,null,null,10,null,2032,{"$f":"ROUND(IF($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$30,0),0)","v":0},5.8550000000000004,0,0,0,0,0,165,0,0,2.4670000000000001,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,0.04,0,2.5990000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,10.738,0,0.17399999999999999,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":3}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"+ROUND(F32/F30,3)","v":2.2970000000000002},null,null,null,11,null,2033,{"$f":"ROUND(IF($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$18)^J25,3)","v":6.0309999999999997},{"$f":"ROUND(M25*N25,0)","v":0},0,0,0,{"$f":"ROUND(M25*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J25,0)","v":167},0,0,2.5409999999999999,0,0,0,0,0,null,null,2033,0,0,0,null,0,0,0,null,0,null,null,2033,0,0,4.1000000000000002E-2,0,2.6579999999999999,0,null,null,0,null,0,0,0,0,null,null,2033,0,0,11.06,0,0.17899999999999999,0,null,0,null,0,null,0,null,null,2033,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,12,null,2034,0,6.2119999999999997,0,0,0,0,0,168,0,0,2.6179999999999999,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,2.7189999999999999,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,11.391999999999999,0,0.184,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H12","v":0},null,null,null,13,null,2035,0,{"$f":"ROUND($C$17*(1+$C$18)^J27,3)","v":6.3979999999999997},0,0,0,0,0,170,0,0,2.6960000000000002,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.2999999999999997E-2,0,2.782,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,11.734,0,0.19,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":2.7359999999999999E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2036,0,6.59,0,0,0,0,0,172,0,0,2.7770000000000001,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.4999999999999998E-2,0,2.8460000000000001,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,12.086,0,0.19600000000000001,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":0.03},null,null,null,null,null,null,15,null,2037,0,6.7880000000000003,0,0,0,0,0,173,0,0,2.86,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,2.911,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,12.448,0,0.20200000000000001,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C12,0)","v":64},null,null,null,16,null,2038,0,6.992,0,0,0,0,0,175,0,0,2.9460000000000002,0,0,0,0,0,null,null,2038,0,0,0,null,0,0,0,null,0,null,null,2038,0,0,4.7E-2,0,2.9780000000000002,0,null,null,0,null,0,0,0,0,null,null,2038,0,0,12.821999999999999,0,0.20799999999999999,0,null,0,null,0,null,0,null,null,2038,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":4}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":7.2999999999999995E-2},null,null,null,null,null,null,17,null,2039,0,7.2009999999999996,0,0,0,0,0,177,0,0,3.0350000000000001,0,0,0,0,0,null,null,2039,0,0,0,null,0,0,0,null,0,null,null,2039,0,0,4.9000000000000002E-2,0,3.0470000000000002,0,null,null,0,null,0,0,0,0,null,null,2039,0,0,13.206,0,0.214,0,null,0,null,0,null,0,null,null,2039,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":5}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G13","v":147},null,null,null,18,null,2040,0,7.4180000000000001,0,0,0,0,0,179,0,0,3.1259999999999999,0,0,0,0,0,null,null,2040,0,0,0,null,0,0,0,null,0,null,null,2040,0,0,0.05,0,3.117,0,null,null,0,null,0,0,0,0,null,null,2040,0,0,13.602,0,0.22,0,null,0,null,0,null,0,null,null,2040,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":6}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":2.0699999999999998},null,null,null,null,null,null,19,null,2041,0,7.64,0,0,0,0,0,180,0,0,3.2189999999999999,0,0,0,0,0,null,null,2041,0,0,0,null,0,0,0,null,0,null,null,2041,0,0,5.1999999999999998E-2,0,3.1890000000000001,0,null,null,0,null,0,0,0,0,null,null,2041,0,0,14.010999999999999,0,0.22700000000000001,0,null,0,null,0,null,0,null,null,2041,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"'Database Inputs'!L12","v":15},null,null,null,20,null,2042,0,7.8689999999999998,0,0,0,0,0,182,0,0,3.3159999999999998,0,0,0,0,0,null,null,2042,0,0,0,null,0,0,0,null,0,null,null,2042,0,0,5.2999999999999999E-2,0,3.262,0,null,null,0,null,0,0,0,0,null,null,2042,0,0,14.430999999999999,0,0.23400000000000001,0,null,0,null,0,null,0,null,null,2042,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2043,{"$f":"ROUND(IF($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$18)^J35,3)","v":8.1050000000000004},{"$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$21)^J35,0)","v":184},{"$f":"ROUND(S35*T35,0)","v":0},{"$f":"ROUND(+U35+R35,0)","v":0},{"$f":"ROUND($H$36*(1+$C$11)^J35,3)","v":3.4159999999999999},{"$f":"ROUND((1-$H$38)*(W35*M35),0)","v":0},0,0,{"$f":"SUM(X35:Z35)","v":0},{"$f":"V35-AA35","v":0},null,null,2043,{"$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,2043,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":5.5E-2},{"$f":"ROUND((IF($C$47+$F$23>$AQ35,$F$27*$F$30,0)+IF($C$48+$G$23>AQ35,$G$27*$G$30,0)+IF($C$49+$H$23>AQ35,$H$27*$H$30,0))*AT35,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J35,3)","v":3.3370000000000002},{"$f":"ROUND(AV35*M35,0)","v":0},null,null,{"$f":"ROUND(AR35+AS35+AU35+AW35+AY35,0)","v":0},null,0,0,{"$f":"BB35+BC35","v":0},{"$f":"AZ35-BD35","v":0},null,null,2043,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":14.864000000000001},{"$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,2043,0,{"$f":"U35","v":0},{"$f":"AU35","v":0},{"$f":"SUM(BX35:BZ35)","v":0},null,{"$f":"BB35","v":0},{"$f":"BC35","v":0},{"$f":"SUM(CC35:CD35)","v":0},null,{"$f":"CA35-CE35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":7}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!D58","v":1.8360000000000001},null,22,null,2044,0,8.3480000000000008,0,0,0,0,0,186,0,0,3.5179999999999998,0,0,0,0,0,null,null,2044,0,0,0,null,0,0,0,null,0,null,null,2044,0,0,5.7000000000000002E-2,0,3.4140000000000001,0,null,null,0,null,0,0,0,0,null,null,2044,0,0,15.31,0,0.248,0,null,0,null,0,null,0,null,null,2044,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":8}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!D59","v":0.21},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":1470},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":9688},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":3575},{"$f":"SUM(AB14:AB36)","v":6113},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":9688},null,null,null,{"$f":"SUM(AL14:AL36)","v":1131},null,{"$f":"SUM(AN14:AN36)","v":8557},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":13065},null,null,null,{"$f":"SUM(BD14:BD36)","v":2091},{"$f":"SUM(BE14:BE36)","v":10974},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":1470},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":14425},null,{"$f":"SUM(BR14:BR36)","v":1920},null,{"$f":"SUM(BT14:BT36)","v":12505},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":9688},null,null,null,{"$f":"SUM(CE14:CE36)","v":2091},null,{"$f":"SUM(CG14:CG36)","v":7597}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$26","v":0.1032},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$41,V15:V36),0)","v":7121},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":2923},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":4199},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":7121},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":1131},null,{"$f":"+AH39-AL39","v":5990},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":11797},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":2091},{"$f":"AZ39-BD39","v":9706},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":9753},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":1920},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":7833},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":7121},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":2091},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":5030}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":9}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$27","v":7.2160000000000002E-2},null,"Test Results","NPV","B/C",null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":4199},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":5990},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":9706},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":7833},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":5030},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":10}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":4199},{"$f":"N42","v":2.44},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":2.44},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":6.3},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":5.64},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":5.08},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":3.41},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":11}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":2.2400000000000003E-2},null,"Utility Cost Test",{"$f":"AG41","v":5990},{"$f":"AG42","v":6.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":12}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":9706},{"$f":"AS42","v":5.64},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2022},null,"Participant Test",{"$f":"BJ41","v":7833},{"$f":"BJ42","v":5.08},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":5030},{"$f":"BY42","v":3.41},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2022},null,null,null,null,null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
[null,null,null,null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,"(I)","= (G) - (H)",null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
[null,null,null,null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":13}]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (E) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)"]

{"sheet":"Programmable Tstats - Tier 2","index":10,"n_rows":52,"n_cols":106,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:",{"$f":"'Database Inputs'!A13","v":"Programmable Thermostats - Tier 2"},null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Programmable Thermostats - Tier 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Programmable Thermostats - Tier 2"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Programmable Thermostats - Tier 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Programmable Thermostats - Tier 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Programmable Thermostats - Tier 2"}]
["Program Years:",{"$f":"'Total Program'!$B$6","v":2022}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2022},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$7","v":7.99},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$8","v":0.03},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M14","v":1830},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":10324},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$9","v":0.12936},null,"   16c) Total Utility Project Costs =",{"$f":"SUM(F11:F12)","v":12154}]
["    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$47","v":2022},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":1103},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3570000000000002},{"$f":"ROUND(M14*N14,0)","v":4806},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":4806},{"$f":"ROUND(M14*$C$23,1)","v":11},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":149},{"$f":"ROUND(S14*T14,0)","v":1639},{"$f":"ROUND(+U14+R14,0)","v":6445},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":1.8360000000000001},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":1600},{"$f":"ROUND($F$11,0)","v":1830},{"$f":"ROUND($F$12,0)","v":10324},{"$f":"SUM(X14:Z14)","v":13754},{"$f":"V14-AA14","v":-7309},null,null,{"$f":"$C$47","v":2022},{"$f":"+R14","v":4806},{"$f":"+U14","v":1639},{"$f":"+AG14+AF14","v":6445},null,{"$f":"ROUND(Y14,0)","v":1830},{"$f":"ROUND(Z14,0)","v":10324},{"$f":"SUM(AJ14:AK14)","v":12154},null,{"$f":"+AH14-AL14","v":-5709},null,null,{"$f":"$C$47","v":2022},{"$f":"AF14","v":4806},{"$f":"+AG14","v":1639},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":0.03},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":213},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":2.0699999999999998},{"$f":"ROUND(AV14*M14,0)","v":2283},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":8941},null,{"$f":"ROUND($F$13,0)","v":12154},{"$f":"ROUND((F15*F30)-Z14,0)","v":16491},{"$f":"BB14+BC14","v":28645},{"$f":"AZ14-BD14","v":-19704},null,null,{"$f":"$C$47","v":2022},{"$f":"+F12","v":10324},{"$f":"+M14","v":1103},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.99},{"$f":"ROUND(BJ14*BK14,0)","v":8813},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.129},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":915},null,{"$f":"BI14+BL14+BN14+BO14","v":20052},null,{"$f":"ROUND(F15*F30,0)","v":26815},null,{"$f":"BP14-BR14","v":-6763},null,null,{"$f":"$C$47","v":2022},{"$f":"$R14","v":4806},{"$f":"U14","v":1639},{"$f":"AU14","v":213},{"$f":"SUM(BX14:BZ14)","v":6658},null,{"$f":"BB14","v":12154},{"$f":"BC14","v":16491},{"$f":"SUM(CC14:CD14)","v":28645},null,{"$f":"CA14-CE14","v":-21987}]
["   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,{"$f":"L14+1","v":2023},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":1103},4.4880000000000004,4950,0,{"$f":"ROUND(M15*P15,0)","v":0},4950,11,151,{"$f":"ROUND(S15*T15,0)","v":1661},{"$f":"ROUND(+U15+R15,0)","v":6611},1.891,1648,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},1648,4963,null,null,{"$f":"AE14+1","v":2023},{"$f":"+R15","v":4950},{"$f":"+U15","v":1661},{"$f":"+AG15+AF15","v":6611},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,{"$f":"+AH15-AL15","v":6611},null,null,{"$f":"AQ14+1","v":2023},4950,1661,0.03,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":213},2.1179999999999999,2336,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":9160},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},9160,null,null,{"$f":"BH14+1","v":2023},{"$f":"+G12","v":0},1103,8.23,{"$f":"ROUND(BJ15*BK15,0)","v":9078},0.13300000000000001,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":943},null,10021,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":10021},null,null,{"$f":"BW14+1","v":2023},4950,{"$f":"U15","v":1661},{"$f":"AU15","v":213},{"$f":"SUM(BX15:BZ15)","v":6824},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":6824}]
[null,null,null,null,null,null,null,null,null,2,null,2024,{"$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$30,0),0)","v":1103},{"$f":"ROUND($C$17*(1+$C$18)^J16,3)","v":4.6219999999999999},{"$f":"ROUND(M16*N16,0)","v":5098},{"$f":"ROUND($C$25*(1+$C$26)^J16,3)","v":0},0,{"$f":"O16+Q16","v":5098},{"$f":"ROUND(M16*$C$23,1)","v":11},{"$f":"ROUND($C$20*(1+$C$21)^J16,0)","v":152},{"$f":"ROUND(S16*T16,0)","v":1672},{"$f":"ROUND(+U16+R16,0)","v":6770},{"$f":"ROUND($H$36*(1+$C$11)^J16,3)","v":1.948},{"$f":"ROUND((1-$H$38)*(W16*M16),0)","v":1697},{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},1697,{"$f":"V16-AA16","v":5073},null,null,2024,5098,1672,{"$f":"+AG16+AF16","v":6770},null,0,0,0,null,6770,null,null,2024,5098,1672,{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J16,3)","v":3.1E-2},{"$f":"ROUND((IF($C$47+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$48+$G$23>AQ16,$G$27*$G$30,0)+IF($C$49+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":220},2.1659999999999999,2389,null,null,9379,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,9379,null,null,2024,{"$f":"ROUND(H12,0)","v":0},1103,8.4770000000000003,{"$f":"ROUND(BJ16*BK16,0)","v":9350},0.13700000000000001,{"$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$30,0))*BM16,0)","v":972},null,10322,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,10322,null,null,2024,5098,1672,220,6990,null,0,0,0,null,{"$f":"CA16-CE16","v":6990}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$12","v":4.3570000000000002},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!D35","v":0},null,null,null,3,null,2025,{"$f":"ROUND(IF($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$30,0),0)","v":1103},4.7610000000000001,5251,0,0,5251,11,154,{"$f":"ROUND(S17*T17,0)","v":1694},6945,2.0059999999999998,1748,0,0,1748,5197,null,null,2025,5251,1694,6945,null,0,0,0,null,6945,null,null,2025,5251,1694,{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J17,3)","v":3.2000000000000001E-2},{"$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$30,0))*AT17,0)","v":227},2.2160000000000002,2444,null,null,9616,null,0,0,0,9616,null,null,2025,0,1103,8.7309999999999999,9630,0.14099999999999999,{"$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$30,0))*BM17,0)","v":1000},null,10630,null,{"$f":"+BC17","v":0},null,10630,null,null,2025,5251,1694,227,7172,null,0,0,0,null,7172]
["     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,2026,1103,4.9039999999999999,5409,0,0,5409,11,155,1705,7114,2.0659999999999998,1800,0,0,1800,5314,null,null,2026,5409,1705,7114,null,0,0,0,null,7114,null,null,2026,5409,1705,3.3000000000000002E-2,234,2.2669999999999999,2501,null,null,9849,null,0,0,0,9849,null,null,2026,0,1103,8.9930000000000003,9919,0.14599999999999999,1036,null,10955,null,0,null,10955,null,null,2026,5409,1705,234,7348,null,0,0,0,null,7348,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,5,null,2027,{"$f":"ROUND(IF($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$30,0),0)","v":1103},5.0510000000000002,5571,0,0,5571,11,157,1727,7298,2.1280000000000001,1854,0,0,1854,5444,null,null,2027,5571,1727,7298,null,0,0,0,null,7298,null,null,2027,5571,1727,3.4000000000000002E-2,241,2.319,2558,null,null,10097,null,0,0,0,10097,null,null,2027,0,1103,9.2629999999999999,10217,0.15,1064,null,11281,null,0,null,11281,null,null,2027,5571,1727,241,7539,null,0,0,0,null,7539]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$D$14","v":149.38999999999999},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!D41","v":0},null,null,null,6,null,2028,1103,5.202,5738,0,0,5738,11,159,1749,7487,2.1920000000000002,1910,0,0,1910,5577,null,null,2028,5738,1749,7487,null,0,0,0,null,7487,null,null,2028,5738,1749,3.5000000000000003E-2,248,2.3730000000000002,2617,null,null,10352,null,0,0,0,10352,null,null,2028,0,1103,9.5399999999999991,10523,0.154,1092,null,11615,null,0,null,11615,null,null,2028,5738,1749,248,7735,null,0,0,0,null,7735]
["     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,2029,1103,5.359,5911,0,0,5911,11,160,1760,7671,2.258,1968,0,0,1968,5703,null,null,2029,5911,1760,7671,null,0,0,0,null,7671,null,null,2029,5911,1760,3.5999999999999997E-2,255,2.427,2677,null,null,10603,null,0,0,0,10603,null,null,2029,0,1103,9.827,10839,0.159,1128,null,11967,null,0,null,11967,null,null,2029,5911,1760,255,7926,null,0,0,0,null,7926,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":0}]
[null,null,null,null,null,null,null,null,null,8,null,2030,1103,5.5190000000000001,6087,0,0,6087,11,162,1782,7869,2.3260000000000001,2027,0,0,2027,5842,null,null,2030,6087,1782,7869,null,0,0,0,null,7869,null,null,2030,6087,1782,3.6999999999999998E-2,262,2.4830000000000001,2739,null,null,10870,null,0,0,0,10870,null,null,2030,0,1103,10.121,11163,0.16400000000000001,1163,null,12326,null,0,null,12326,null,null,2030,6087,1782,262,8131,null,0,0,0,null,8131,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":1}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$D$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!D13,0)","v":10},null,null,null,9,null,2031,1103,5.6849999999999996,6271,0,0,6271,11,163,1793,8064,2.3959999999999999,2088,0,0,2088,5976,null,null,2031,6271,1793,8064,null,0,0,0,null,8064,null,null,2031,6271,1793,3.9E-2,277,2.54,2802,null,null,11143,null,0,0,0,11143,null,null,2031,0,1103,10.425000000000001,11499,0.16900000000000001,1199,null,12698,null,0,null,12698,null,null,2031,6271,1793,277,8341,null,0,0,0,null,8341,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":2}]
[null,null,null,null,null,null,null,null,null,10,null,2032,0,5.8550000000000004,0,0,0,0,0,165,0,0,2.4670000000000001,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,0.04,0,2.5990000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,10.738,0,0.17399999999999999,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":3}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$D$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"+ROUND(F32/F30,3)","v":6.3760000000000003},null,null,null,11,null,2033,0,6.0309999999999997,0,0,0,0,0,167,0,0,2.5409999999999999,0,0,0,0,0,null,null,2033,0,0,0,null,0,0,0,null,0,null,null,2033,0,0,4.1000000000000002E-2,0,2.6579999999999999,0,null,null,0,null,0,0,0,0,null,null,2033,0,0,11.06,0,0.17899999999999999,0,null,0,null,0,null,0,null,null,2033,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$18","v":0},null,null,null,null,null,null,12,null,2034,0,6.2119999999999997,0,0,0,0,0,168,0,0,2.6179999999999999,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,2.7189999999999999,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,11.391999999999999,0,0.184,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H13","v":41},null,null,null,13,null,2035,0,6.3979999999999997,0,0,0,0,0,170,0,0,2.6960000000000002,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.2999999999999997E-2,0,2.782,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,11.734,0,0.19,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$D$19","v":2.7359999999999999E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2036,0,6.59,0,0,0,0,0,172,0,0,2.7770000000000001,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.4999999999999998E-2,0,2.8460000000000001,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,12.086,0,0.19600000000000001,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$20","v":0.03},null,null,null,null,null,null,15,null,2037,0,6.7880000000000003,0,0,0,0,0,173,0,0,2.86,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,2.911,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,12.448,0,0.20200000000000001,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C13,0)","v":173},null,null,null,16,null,2038,0,6.992,0,0,0,0,0,175,0,0,2.9460000000000002,0,0,0,0,0,null,null,2038,0,0,0,null,0,0,0,null,0,null,null,2038,0,0,4.7E-2,0,2.9780000000000002,0,null,null,0,null,0,0,0,0,null,null,2038,0,0,12.821999999999999,0,0.20799999999999999,0,null,0,null,0,null,0,null,null,2038,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":4}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$D$21","v":7.2999999999999995E-2},null,null,null,null,null,null,17,null,2039,0,7.2009999999999996,0,0,0,0,0,177,0,0,3.0350000000000001,0,0,0,0,0,null,null,2039,0,0,0,null,0,0,0,null,0,null,null,2039,0,0,4.9000000000000002E-2,0,3.0470000000000002,0,null,null,0,null,0,0,0,0,null,null,2039,0,0,13.206,0,0.214,0,null,0,null,0,null,0,null,null,2039,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":5}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G14","v":1103},null,null,null,18,null,2040,0,7.4180000000000001,0,0,0,0,0,179,0,0,3.1259999999999999,0,0,0,0,0,null,null,2040,0,0,0,null,0,0,0,null,0,null,null,2040,0,0,0.05,0,3.117,0,null,null,0,null,0,0,0,0,null,null,2040,0,0,13.602,0,0.22,0,null,0,null,0,null,0,null,null,2040,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":6}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$22","v":2.0699999999999998},null,null,null,null,null,null,19,null,2041,0,7.64,0,0,0,0,0,180,0,0,3.2189999999999999,0,0,0,0,0,null,null,2041,0,0,0,null,0,0,0,null,0,null,null,2041,0,0,5.1999999999999998E-2,0,3.1890000000000001,0,null,null,0,null,0,0,0,0,null,null,2041,0,0,14.010999999999999,0,0.22700000000000001,0,null,0,null,0,null,0,null,null,2041,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!L13,0)","v":60},null,null,null,20,null,2042,0,7.8689999999999998,0,0,0,0,0,182,0,0,3.3159999999999998,0,0,0,0,0,null,null,2042,0,0,0,null,0,0,0,null,0,null,null,2042,0,0,5.2999999999999999E-2,0,3.262,0,null,null,0,null,0,0,0,0,null,null,2042,0,0,14.430999999999999,0,0.23400000000000001,0,null,0,null,0,null,0,null,null,2042,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2043,{"$f":"ROUND(IF($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$18)^J35,3)","v":8.1050000000000004},{"$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$21)^J35,0)","v":184},{"$f":"ROUND(S35*T35,0)","v":0},{"$f":"ROUND(+U35+R35,0)","v":0},{"$f":"ROUND($H$36*(1+$C$11)^J35,3)","v":3.4159999999999999},{"$f":"ROUND((1-$H$38)*(W35*M35),0)","v":0},0,0,{"$f":"SUM(X35:Z35)","v":0},{"$f":"V35-AA35","v":0},null,null,2043,{"$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,2043,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":5.5E-2},{"$f":"ROUND((IF($C$47+$F$23>$AQ35,$F$27*$F$30,0)+IF($C$48+$G$23>AQ35,$G$27*$G$30,0)+IF($C$49+$H$23>AQ35,$H$27*$H$30,0))*AT35,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J35,3)","v":3.3370000000000002},{"$f":"ROUND(AV35*M35,0)","v":0},null,null,{"$f":"ROUND(AR35+AS35+AU35+AW35+AY35,0)","v":0},null,0,0,{"$f":"BB35+BC35","v":0},{"$f":"AZ35-BD35","v":0},null,null,2043,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":14.864000000000001},{"$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,2043,0,{"$f":"U35","v":0},{"$f":"AU35","v":0},{"$f":"SUM(BX35:BZ35)","v":0},null,{"$f":"BB35","v":0},{"$f":"BC35","v":0},{"$f":"SUM(CC35:CD35)","v":0},null,{"$f":"CA35-CE35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":7}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$D$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!D58","v":1.8360000000000001},null,22,null,2044,0,8.3480000000000008,0,0,0,0,0,186,0,0,3.5179999999999998,0,0,0,0,0,null,null,2044,0,0,0,null,0,0,0,null,0,null,null,2044,0,0,5.7000000000000002E-2,0,3.4140000000000001,0,null,null,0,null,0,0,0,0,null,null,2044,0,0,15.31,0,0.248,0,null,0,null,0,null,0,null,null,2044,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":8}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!D59","v":0.21},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":11030},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":72274},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":30494},{"$f":"SUM(AB14:AB36)","v":41780},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":72274},null,null,null,{"$f":"SUM(AL14:AL36)","v":12154},null,{"$f":"SUM(AN14:AN36)","v":60120},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":100010},null,null,null,{"$f":"SUM(BD14:BD36)","v":28645},{"$f":"SUM(BE14:BE36)","v":71365},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":11030},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":121867},null,{"$f":"SUM(BR14:BR36)","v":26815},null,{"$f":"SUM(BT14:BT36)","v":95052},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":74664},null,null,null,{"$f":"SUM(CE14:CE36)","v":28645},null,{"$f":"SUM(CG14:CG36)","v":46019}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$26","v":0.1032},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$41,V15:V36),0)","v":53123},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":25598},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":27525},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":53123},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":12154},null,{"$f":"+AH39-AL39","v":40969},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":90300},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":28645},{"$f":"AZ39-BD39","v":61655},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":83158},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":26815},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":56343},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":54875},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":28645},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":26230}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":9}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$27","v":7.2160000000000002E-2},null,"Test Results","NPV","B/C",null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":27525},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":40969},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":61655},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":56343},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":26230},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":10}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":27525},{"$f":"N42","v":2.08},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":2.08},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":4.37},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":3.15},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":3.1},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":1.92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":11}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$D$28","v":2.2400000000000003E-2},null,"Utility Cost Test",{"$f":"AG41","v":40969},{"$f":"AG42","v":4.37},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":12}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":61655},{"$f":"AS42","v":3.15},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$D$29","v":2022},null,"Participant Test",{"$f":"BJ41","v":56343},{"$f":"BJ42","v":3.1},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":26230},{"$f":"BY42","v":1.92},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2022},null,null,null,null,null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
[null,null,null,null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,"(I)","= (G) - (H)",null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
[null,null,null,null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":13}]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (E) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)"]

{"sheet":"Comm 95+% Furnace - NEW","index":11,"n_rows":52,"n_cols":106,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:","Commercial 95+% AFUE Furnace - New",null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial 95+% AFUE Furnace - New"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial 95+% AFUE Furnace - New"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Commercial 95+% AFUE Furnace - New"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial 95+% AFUE Furnace - New"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial 95+% AFUE Furnace - New"}]
["Program Years:",{"$f":"'Total Program'!$B$6","v":2022}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2022},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$7","v":7.0839999999999996},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$8","v":0.03},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M18","v":26},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":150},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":176}]
["    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$47","v":2022},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":8},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3570000000000002},{"$f":"ROUND(M14*N14,0)","v":35},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":35},{"$f":"ROUND(M14*$C$23,1)","v":0.1},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":149},{"$f":"ROUND(S14*T14,0)","v":15},{"$f":"ROUND(+U14+R14,0)","v":50},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":0.93},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":6},{"$f":"ROUND($F$11,0)","v":26},{"$f":"ROUND($F$12,0)","v":150},{"$f":"SUM(X14:Z14)","v":182},{"$f":"V14-AA14","v":-132},null,null,{"$f":"$C$47","v":2022},{"$f":"+R14","v":35},{"$f":"+U14","v":15},{"$f":"+AG14+AF14","v":50},null,{"$f":"ROUND(Y14,0)","v":26},{"$f":"ROUND(Z14,0)","v":150},{"$f":"SUM(AJ14:AK14)","v":176},null,{"$f":"+AH14-AL14","v":-126},null,null,{"$f":"$C$47","v":2022},{"$f":"AF14","v":35},{"$f":"+AG14","v":15},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":0.03},{"$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":17},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":67},null,{"$f":"ROUND($F$13,0)","v":176},{"$f":"ROUND((F15*F30)-Z14,0)","v":15},{"$f":"BB14+BC14","v":191},{"$f":"AZ14-BD14","v":-124},null,null,{"$f":"$C$47","v":2022},{"$f":"+F12","v":150},{"$f":"+M14","v":8},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.0839999999999996},{"$f":"ROUND(BJ14*BK14,0)","v":57},{"$f":"ROUND($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":207},null,{"$f":"ROUND(F15*F30,0)","v":165},null,{"$f":"BP14-BR14","v":42},null,null,{"$f":"$C$47","v":2022},{"$f":"$R14","v":35},{"$f":"U14","v":15},{"$f":"AU14","v":0},{"$f":"SUM(BX14:BZ14)","v":50},null,{"$f":"BB14","v":176},{"$f":"BC14","v":15},{"$f":"SUM(CC14:CD14)","v":191},null,{"$f":"CA14-CE14","v":-141}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$E$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!K15,0)","v":165},null,null,null,{"$f":"J14+1","v":1},null,{"$f":"L14+1","v":2023},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":8},{"$f":"ROUND($C$17*(1+$C$18)^J15,3)","v":4.4880000000000004},{"$f":"ROUND(M15*N15,0)","v":36},0,{"$f":"ROUND(M15*P15,0)","v":0},{"$f":"O15+Q15","v":36},{"$f":"ROUND(M15*$C$23,1)","v":0.1},{"$f":"ROUND($C$20*(1+$C$21)^J15,0)","v":151},{"$f":"ROUND(S15*T15,0)","v":15},{"$f":"ROUND(+U15+R15,0)","v":51},0.95799999999999996,{"$f":"ROUND((1-$H$38)*(W15*M15),0)","v":6},{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},{"$f":"SUM(X15:Z15)","v":6},{"$f":"V15-AA15","v":45},null,null,{"$f":"AE14+1","v":2023},36,15,{"$f":"+AG15+AF15","v":51},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,51,null,null,{"$f":"AQ14+1","v":2023},36,15,0.03,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},2.1179999999999999,17,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":68},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},68,null,null,{"$f":"BH14+1","v":2023},{"$f":"+G12","v":0},8,7.2969999999999997,{"$f":"ROUND(BJ15*BK15,0)","v":58},0.129,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":0},null,58,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":58},null,null,{"$f":"BW14+1","v":2023},36,{"$f":"U15","v":15},{"$f":"AU15","v":0},{"$f":"SUM(BX15:BZ15)","v":51},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":51}]
[null,null,null,null,null,null,null,null,null,2,null,2024,{"$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$30,0),0)","v":8},4.6219999999999999,37,0,0,37,0.1,152,{"$f":"ROUND(S16*T16,0)","v":15},52,0.98699999999999999,6,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},6,46,null,null,2024,37,15,{"$f":"+AG16+AF16","v":52},null,0,0,0,null,52,null,null,2024,37,15,3.1E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$48+$G$23>AQ16,$G$27*$G$30,0)+IF($C$49+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},2.1659999999999999,17,null,null,69,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,69,null,null,2024,{"$f":"ROUND(H12,0)","v":0},8,7.5149999999999997,{"$f":"ROUND(BJ16*BK16,0)","v":60},0.13300000000000001,{"$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$30,0))*BM16,0)","v":0},null,60,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,60,null,null,2024,37,15,0,52,null,0,0,0,null,{"$f":"CA16-CE16","v":52}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$12","v":4.3570000000000002},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$E$35","v":0},null,null,null,3,null,2025,{"$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$30,0),0)","v":8},4.7610000000000001,38,0,0,38,0.1,154,15,53,1.016,6,0,0,6,47,null,null,2025,38,15,53,null,0,0,0,null,53,null,null,2025,38,15,3.2000000000000001E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$48+$G$23>AQ17,$G$27*$G$30,0)+IF($C$49+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},2.2160000000000002,18,null,null,71,null,0,0,0,71,null,null,2025,0,8,7.7409999999999997,62,0.13700000000000001,{"$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$30,0))*BM17,0)","v":0},null,62,null,{"$f":"+BC17","v":0},null,62,null,null,2025,38,15,0,53,null,0,0,0,null,53]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$13","v":0.03},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$38","v":0},null,null,null,4,null,2026,8,4.9039999999999999,39,0,0,39,0.1,155,16,55,1.0469999999999999,7,0,0,7,48,null,null,2026,39,16,55,null,0,0,0,null,55,null,null,2026,39,16,3.3000000000000002E-2,0,2.2669999999999999,18,null,null,73,null,0,0,0,73,null,null,2026,0,8,7.9729999999999999,64,0.14099999999999999,0,null,64,null,0,null,64,null,null,2026,39,16,0,55,null,0,0,0,null,55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,5,null,2027,8,5.0510000000000002,40,0,0,40,0.1,157,16,56,1.0780000000000001,7,0,0,7,49,null,null,2027,40,16,56,null,0,0,0,null,56,null,null,2027,40,16,3.4000000000000002E-2,0,2.319,19,null,null,75,null,0,0,0,75,null,null,2027,0,8,8.2119999999999997,66,0.14599999999999999,0,null,66,null,0,null,66,null,null,2027,40,16,0,56,null,0,0,0,null,56]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$E$14","v":149.38999999999999},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$E$41","v":0},null,null,null,6,null,2028,8,5.202,42,0,0,42,0.1,159,16,58,1.1100000000000001,7,0,0,7,51,null,null,2028,42,16,58,null,0,0,0,null,58,null,null,2028,42,16,3.5000000000000003E-2,0,2.3730000000000002,19,null,null,77,null,0,0,0,77,null,null,2028,0,8,8.4589999999999996,68,0.15,0,null,68,null,0,null,68,null,null,2028,42,16,0,58,null,0,0,0,null,58]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$44","v":0},null,null,null,7,null,2029,8,5.359,43,0,0,43,0.1,160,16,59,1.1439999999999999,7,0,0,7,52,null,null,2029,43,16,59,null,0,0,0,null,59,null,null,2029,43,16,3.5999999999999997E-2,0,2.427,19,null,null,78,null,0,0,0,78,null,null,2029,0,8,8.7119999999999997,70,0.154,0,null,70,null,0,null,70,null,null,2029,43,16,0,59,null,0,0,0,null,59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":0}]
[null,null,null,null,null,null,null,null,null,8,null,2030,8,5.5190000000000001,44,0,0,44,0.1,162,16,60,1.1779999999999999,7,0,0,7,53,null,null,2030,44,16,60,null,0,0,0,null,60,null,null,2030,44,16,3.6999999999999998E-2,0,2.4830000000000001,20,null,null,80,null,0,0,0,80,null,null,2030,0,8,8.9740000000000002,72,0.159,0,null,72,null,0,null,72,null,null,2030,44,16,0,60,null,0,0,0,null,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":1}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$E$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!D15,0)","v":20},null,null,null,9,null,2031,8,5.6849999999999996,45,0,0,45,0.1,163,16,61,1.2130000000000001,8,0,0,8,53,null,null,2031,45,16,61,null,0,0,0,null,61,null,null,2031,45,16,3.9E-2,0,2.54,20,null,null,81,null,0,0,0,81,null,null,2031,0,8,9.2430000000000003,74,0.16400000000000001,0,null,74,null,0,null,74,null,null,2031,45,16,0,61,null,0,0,0,null,61,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":2}]
[null,null,null,null,null,null,null,null,null,10,null,2032,8,5.8550000000000004,47,0,0,47,0.1,165,17,64,1.25,8,0,0,8,56,null,null,2032,47,17,64,null,0,0,0,null,64,null,null,2032,47,17,0.04,0,2.5990000000000002,21,null,null,85,null,0,0,0,85,null,null,2032,0,8,9.52,76,0.16900000000000001,0,null,76,null,0,null,76,null,null,2032,47,17,0,64,null,0,0,0,null,64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":3}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"+ROUND(F32/F30,3)","v":8},null,null,null,11,null,2033,8,6.0309999999999997,48,0,0,48,0.1,167,17,65,1.2869999999999999,8,0,0,8,57,null,null,2033,48,17,65,null,0,0,0,null,65,null,null,2033,48,17,4.1000000000000002E-2,0,2.6579999999999999,21,null,null,86,null,0,0,0,86,null,null,2033,0,8,9.8059999999999992,78,0.17399999999999999,0,null,78,null,0,null,78,null,null,2033,48,17,0,65,null,0,0,0,null,65]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$18","v":0},null,null,null,null,null,null,12,null,2034,8,6.2119999999999997,50,0,0,50,0.1,168,17,67,1.3260000000000001,8,0,0,8,59,null,null,2034,50,17,67,null,0,0,0,null,67,null,null,2034,50,17,4.2000000000000003E-2,0,2.7189999999999999,22,null,null,89,null,0,0,0,89,null,null,2034,0,8,10.1,81,0.17899999999999999,0,null,81,null,0,null,81,null,null,2034,50,17,0,67,null,0,0,0,null,67]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H15","v":0},null,null,null,13,null,2035,8,6.3979999999999997,51,0,0,51,0.1,170,17,68,1.3660000000000001,9,0,0,9,59,null,null,2035,51,17,68,null,0,0,0,null,68,null,null,2035,51,17,4.2999999999999997E-2,0,2.782,22,null,null,90,null,0,0,0,90,null,null,2035,0,8,10.403,83,0.184,0,null,83,null,0,null,83,null,null,2035,51,17,0,68,null,0,0,0,null,68]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$19","v":2.7359999999999999E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2036,8,6.59,53,0,0,53,0.1,172,17,70,1.407,9,0,0,9,61,null,null,2036,53,17,70,null,0,0,0,null,70,null,null,2036,53,17,4.4999999999999998E-2,0,2.8460000000000001,23,null,null,93,null,0,0,0,93,null,null,2036,0,8,10.715,86,0.19,0,null,86,null,0,null,86,null,null,2036,53,17,0,70,null,0,0,0,null,70]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$20","v":0.03},null,null,null,null,null,null,15,null,2037,8,6.7880000000000003,54,0,0,54,0.1,173,17,71,1.4490000000000001,9,0,0,9,62,null,null,2037,54,17,71,null,0,0,0,null,71,null,null,2037,54,17,4.5999999999999999E-2,0,2.911,23,null,null,94,null,0,0,0,94,null,null,2037,0,8,11.037000000000001,88,0.19600000000000001,0,null,88,null,0,null,88,null,null,2037,54,17,0,71,null,0,0,0,null,71]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C15,0)","v":1},null,null,null,16,null,2038,8,6.992,56,0,0,56,0.1,175,18,74,1.492,9,0,0,9,65,null,null,2038,56,18,74,null,0,0,0,null,74,null,null,2038,56,18,4.7E-2,0,2.9780000000000002,24,null,null,98,null,0,0,0,98,null,null,2038,0,8,11.368,91,0.20100000000000001,0,null,91,null,0,null,91,null,null,2038,56,18,0,74,null,0,0,0,null,74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":4}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$E$21","v":7.2999999999999995E-2},null,null,null,null,null,null,17,null,2039,8,7.2009999999999996,58,0,0,58,0.1,177,18,76,1.5369999999999999,10,0,0,10,66,null,null,2039,58,18,76,null,0,0,0,null,76,null,null,2039,58,18,4.9000000000000002E-2,0,3.0470000000000002,24,null,null,100,null,0,0,0,100,null,null,2039,0,8,11.709,94,0.20699999999999999,0,null,94,null,0,null,94,null,null,2039,58,18,0,76,null,0,0,0,null,76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":5}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G18","v":8},null,null,null,18,null,2040,8,7.4180000000000001,59,0,0,59,0.1,179,18,77,1.583,10,0,0,10,67,null,null,2040,59,18,77,null,0,0,0,null,77,null,null,2040,59,18,0.05,0,3.117,25,null,null,102,null,0,0,0,102,null,null,2040,0,8,12.06,96,0.214,0,null,96,null,0,null,96,null,null,2040,59,18,0,77,null,0,0,0,null,77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":6}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$22","v":2.0699999999999998},null,null,null,null,null,null,19,null,2041,8,7.64,61,0,0,61,0.1,180,18,79,1.631,10,0,0,10,69,null,null,2041,61,18,79,null,0,0,0,null,79,null,null,2041,61,18,5.1999999999999998E-2,0,3.1890000000000001,26,null,null,105,null,0,0,0,105,null,null,2041,0,8,12.422000000000001,99,0.22,0,null,99,null,0,null,99,null,null,2041,61,18,0,79,null,0,0,0,null,79]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!L15,0)","v":150},null,null,null,20,null,2042,0,7.8689999999999998,0,0,0,0,0,182,0,0,1.68,0,0,0,0,0,null,null,2042,0,0,0,null,0,0,0,null,0,null,null,2042,0,0,5.2999999999999999E-2,0,3.262,0,null,null,0,null,0,0,0,0,null,null,2042,0,0,12.794,0,0.22700000000000001,0,null,0,null,0,null,0,null,null,2042,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2043,{"$f":"ROUND(IF($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$18)^J35,3)","v":8.1050000000000004},{"$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$21)^J35,0)","v":184},{"$f":"ROUND(S35*T35,0)","v":0},{"$f":"ROUND(+U35+R35,0)","v":0},{"$f":"ROUND($H$36*(1+$C$11)^J35,3)","v":1.73},{"$f":"ROUND((1-$H$38)*(W35*M35),0)","v":0},0,0,{"$f":"SUM(X35:Z35)","v":0},{"$f":"V35-AA35","v":0},null,null,2043,{"$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,2043,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":5.5E-2},{"$f":"ROUND((IF($C$47+$F$23>$AQ35,$F$27*$F$30,0)+IF($C$48+$G$23>AQ35,$G$27*$G$30,0)+IF($C$49+$H$23>AQ35,$H$27*$H$30,0))*AT35,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J35,3)","v":3.3370000000000002},{"$f":"ROUND(AV35*M35,0)","v":0},null,null,{"$f":"ROUND(AR35+AS35+AU35+AW35+AY35,0)","v":0},null,0,0,{"$f":"BB35+BC35","v":0},{"$f":"AZ35-BD35","v":0},null,null,2043,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":13.178000000000001},{"$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,2043,0,{"$f":"U35","v":0},{"$f":"AU35","v":0},{"$f":"SUM(BX35:BZ35)","v":0},null,{"$f":"BB35","v":0},{"$f":"BC35","v":0},{"$f":"SUM(CC35:CD35)","v":0},null,{"$f":"CA35-CE35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":7}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!E58","v":0.93},null,22,null,2044,0,{"$f":"ROUND($C$17*(1+$C$18)^J36,3)","v":8.3480000000000008},0,0,0,0,0,186,0,0,1.782,0,0,0,0,0,null,null,2044,0,0,0,null,0,0,0,null,0,null,null,2044,0,0,5.7000000000000002E-2,0,3.4140000000000001,0,null,null,0,null,0,0,0,0,null,null,2044,0,0,13.574,0,0.24099999999999999,0,null,0,null,0,null,0,null,null,2044,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":8}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!E59","v":0.21},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":160},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":1266},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":333},{"$f":"SUM(AB14:AB36)","v":933},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":1266},null,null,null,{"$f":"SUM(AL14:AL36)","v":176},null,{"$f":"SUM(AN14:AN36)","v":1090},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":1681},null,null,null,{"$f":"SUM(BD14:BD36)","v":191},{"$f":"SUM(BE14:BE36)","v":1490},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":160},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":1673},null,{"$f":"SUM(BR14:BR36)","v":165},null,{"$f":"SUM(BT14:BT36)","v":1508},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":1266},null,null,null,{"$f":"SUM(CE14:CE36)","v":191},null,{"$f":"SUM(CG14:CG36)","v":1075}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$26","v":0.1032},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$41,V15:V36),0)","v":669},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":258},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":411},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":669},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":176},null,{"$f":"+AH39-AL39","v":493},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":1349},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":191},{"$f":"AZ39-BD39","v":1158},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":788},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":165},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":623},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":669},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":191},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":478}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":9}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$27","v":7.2160000000000002E-2},null,"Test Results","NPV","B/C",null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":411},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":493},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":1158},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":623},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":478},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":10}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":411},{"$f":"N42","v":2.59},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":2.59},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":3.8},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":7.06},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":4.78},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":3.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":11}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$28","v":2.2400000000000003E-2},null,"Utility Cost Test",{"$f":"AG41","v":493},{"$f":"AG42","v":3.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":12}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":1158},{"$f":"AS42","v":7.06},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$E$29","v":2022},null,"Participant Test",{"$f":"BJ41","v":623},{"$f":"BJ42","v":4.78},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":478},{"$f":"BY42","v":3.5},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2022},null,null,null,null,null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
[null,null,null,null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,"(I)","= (G) - (H)",null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
[null,null,null,null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":13}]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (E) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)"]

{"sheet":"Comm 95+% Furnace - Replace","index":12,"n_rows":52,"n_cols":106,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:","Commercial 95+% AFUE Furnace - Replacement",null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial 95+% AFUE Furnace - Replacement"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project:",null,{"$f":"$B$5","v":"Commercial 95+% AFUE Furnace - Replacement"},null,null,null,null,null,null,null,null,null,"  Project:",null,{"$f":"$B$5","v":"Commercial 95+% AFUE Furnace - Replacement"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial 95+% AFUE Furnace - Replacement"},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Project:",{"$f":"$B$5","v":"Commercial 95+% AFUE Furnace - Replacement"}]
["Program Years:",{"$f":"'Total Program'!$B$6","v":2022}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2022},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$7","v":7.0839999999999996},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$8","v":0.03},null,"   16a) Administrative & Operating Costs =",{"$f":"+'Total Program Inputs'!M19","v":1118},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":6300},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":7418}]
["    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$47","v":2022},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":516},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3570000000000002},{"$f":"ROUND(M14*N14,0)","v":2248},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":2248},{"$f":"ROUND(M14*$C$23,1)","v":5.2},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":149},{"$f":"ROUND(S14*T14,0)","v":775},{"$f":"ROUND(+U14+R14,0)","v":3023},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":0.93},{"$f":"ROUND((1-$H$38)*(W14*M14),0)","v":379},{"$f":"ROUND($F$11,0)","v":1118},{"$f":"ROUND($F$12,0)","v":6300},{"$f":"SUM(X14:Z14)","v":7797},{"$f":"V14-AA14","v":-4774},null,null,{"$f":"$C$47","v":2022},{"$f":"+R14","v":2248},{"$f":"+U14","v":775},{"$f":"+AG14+AF14","v":3023},null,{"$f":"ROUND(Y14,0)","v":1118},{"$f":"ROUND(Z14,0)","v":6300},{"$f":"SUM(AJ14:AK14)","v":7418},null,{"$f":"+AH14-AL14","v":-4395},null,null,{"$f":"$C$47","v":2022},{"$f":"AF14","v":2248},{"$f":"+AG14","v":775},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":0.03},{"$f":"ROUND(IF($C$47+$F$23>$AQ14,$F$30*$F$27,0)*AT14,0)","v":454},{"$f":"ROUND($C$33*(1+$C$34)^J14,3)","v":2.0699999999999998},{"$f":"ROUND(AV14*M14,0)","v":1068},null,null,{"$f":"ROUND(AR14+AS14+AU14+AW14+AY14,0)","v":4545},null,{"$f":"ROUND($F$13,0)","v":7418},{"$f":"ROUND((F15*F30)-Z14,0)","v":9156},{"$f":"BB14+BC14","v":16574},{"$f":"AZ14-BD14","v":-12029},null,null,{"$f":"$C$47","v":2022},{"$f":"+F12","v":6300},{"$f":"+M14","v":516},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.0839999999999996},{"$f":"ROUND(BJ14*BK14,0)","v":3655},{"$f":"ROUND($C$13*(1+$C$14)^J14,3)","v":0.126},{"$f":"ROUND(IF($C$47+$F$23>$BH14,$F$30*$F$27,0)*BM14,0)","v":1905},null,{"$f":"BI14+BL14+BN14+BO14","v":11860},null,{"$f":"ROUND(F15*F30,0)","v":15456},null,{"$f":"BP14-BR14","v":-3596},null,null,{"$f":"$C$47","v":2022},{"$f":"$R14","v":2248},{"$f":"U14","v":775},{"$f":"AU14","v":454},{"$f":"SUM(BX14:BZ14)","v":3477},null,{"$f":"BB14","v":7418},{"$f":"BC14","v":9156},{"$f":"SUM(CC14:CD14)","v":16574},null,{"$f":"CA14-CE14","v":-13097}]
["   Non-Gas Fuel Units (ie. kWh,Gallons, etc) =",null,{"$f":"+'Gas Input Table Summary'!$E$11","v":"Kwh"},null,"17) Direct Participant Costs ($/Part.) =",{"$f":"ROUND('Database Inputs'!K16,0)","v":736},null,null,null,{"$f":"J14+1","v":1},null,{"$f":"L14+1","v":2023},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":516},4.4880000000000004,2316,0,{"$f":"ROUND(M15*P15,0)","v":0},2316,5.2,151,{"$f":"ROUND(S15*T15,0)","v":785},{"$f":"ROUND(+U15+R15,0)","v":3101},0.95799999999999996,391,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},391,2710,null,null,{"$f":"AE14+1","v":2023},2316,785,{"$f":"+AG15+AF15","v":3101},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,3101,null,null,{"$f":"AQ14+1","v":2023},2316,785,0.03,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":454},2.1179999999999999,1093,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":4648},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},4648,null,null,{"$f":"BH14+1","v":2023},{"$f":"+G12","v":0},516,7.2969999999999997,{"$f":"ROUND(BJ15*BK15,0)","v":3765},0.129,{"$f":"ROUND((IF($C$47+$F$23>BH15,$F$27*$F$30,0)+IF($C$48+$G$23>BH15,$G$27*$G$30,0))*BM15,0)","v":1950},null,5715,null,{"$f":"ROUND($G$15*$G$30,0)","v":0},null,{"$f":"BP15-BR15","v":5715},null,null,{"$f":"BW14+1","v":2023},2316,{"$f":"U15","v":785},{"$f":"AU15","v":454},{"$f":"SUM(BX15:BZ15)","v":3555},null,{"$f":"BB15","v":0},0,{"$f":"SUM(CC15:CD15)","v":0},null,{"$f":"CA15-CE15","v":3555}]
[null,null,null,null,null,null,null,null,null,2,null,2024,{"$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$30,0),0)","v":516},4.6219999999999999,2385,0,0,2385,5.2,152,{"$f":"ROUND(S16*T16,0)","v":790},3175,0.98699999999999999,402,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},402,2773,null,null,2024,2385,790,{"$f":"+AG16+AF16","v":3175},null,0,0,0,null,3175,null,null,2024,2385,790,3.1E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$48+$G$23>AQ16,$G$27*$G$30,0)+IF($C$49+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":469},2.1659999999999999,1118,null,null,4762,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,4762,null,null,2024,{"$f":"ROUND(H12,0)","v":0},516,7.5149999999999997,{"$f":"ROUND(BJ16*BK16,0)","v":3878},0.13300000000000001,{"$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$30,0))*BM16,0)","v":2011},null,5889,null,{"$f":"ROUND($H$15*$H$30,0)","v":0},null,5889,null,null,2024,2385,790,469,3644,null,0,0,0,null,{"$f":"CA16-CE16","v":3644}]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$12","v":4.3570000000000002},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$E$35","v":0},null,null,null,3,null,2025,{"$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$30,0),0)","v":516},4.7610000000000001,2457,0,0,2457,5.2,154,801,3258,1.016,414,0,0,414,2844,null,null,2025,2457,801,3258,null,0,0,0,null,3258,null,null,2025,2457,801,3.2000000000000001E-2,{"$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$30,0))*AT17,0)","v":484},2.2160000000000002,1143,null,null,4885,null,0,0,0,4885,null,null,2025,0,516,7.7409999999999997,3994,0.13700000000000001,{"$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$30,0))*BM17,0)","v":2071},null,6065,null,{"$f":"+BC17","v":0},null,6065,null,null,2025,2457,801,484,3742,null,0,0,0,null,3742]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$13","v":0.03},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$38","v":0},null,null,null,4,null,2026,516,4.9039999999999999,2530,0,0,2530,5.2,155,806,3336,1.0469999999999999,427,0,0,427,2909,null,null,2026,2530,806,3336,null,0,0,0,null,3336,null,null,2026,2530,806,3.3000000000000002E-2,499,2.2669999999999999,1170,null,null,5005,null,0,0,0,5005,null,null,2026,0,516,7.9729999999999999,4114,0.14099999999999999,2132,null,6246,null,0,null,6246,null,null,2026,2530,806,499,3835,null,0,0,0,null,3835,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,5,null,2027,516,5.0510000000000002,2606,0,0,2606,5.2,157,816,3422,1.0780000000000001,439,0,0,439,2983,null,null,2027,2606,816,3422,null,0,0,0,null,3422,null,null,2027,2606,816,3.4000000000000002E-2,514,2.319,1197,null,null,5133,null,0,0,0,5133,null,null,2027,0,516,8.2119999999999997,4237,0.14599999999999999,2208,null,6445,null,0,null,6445,null,null,2027,2606,816,514,3936,null,0,0,0,null,3936]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$E$14","v":149.38999999999999},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$E$41","v":0},null,null,null,6,null,2028,516,5.202,2684,0,0,2684,5.2,159,827,3511,1.1100000000000001,452,0,0,452,3059,null,null,2028,2684,827,3511,null,0,0,0,null,3511,null,null,2028,2684,827,3.5000000000000003E-2,529,2.3730000000000002,1224,null,null,5264,null,0,0,0,5264,null,null,2028,0,516,8.4589999999999996,4365,0.15,2268,null,6633,null,0,null,6633,null,null,2028,2684,827,529,4040,null,0,0,0,null,4040]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$44","v":0},null,null,null,7,null,2029,516,5.359,2765,0,0,2765,5.2,160,832,3597,1.1439999999999999,466,0,0,466,3131,null,null,2029,2765,832,3597,null,0,0,0,null,3597,null,null,2029,2765,832,3.5999999999999997E-2,544,2.427,1252,null,null,5393,null,0,0,0,5393,null,null,2029,0,516,8.7119999999999997,4495,0.154,2328,null,6823,null,0,null,6823,null,null,2029,2765,832,544,4141,null,0,0,0,null,4141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":0}]
[null,null,null,null,null,null,null,null,null,8,null,2030,516,5.5190000000000001,2848,0,0,2848,5.2,162,842,3690,1.1779999999999999,480,0,0,480,3210,null,null,2030,2848,842,3690,null,0,0,0,null,3690,null,null,2030,2848,842,3.6999999999999998E-2,559,2.4830000000000001,1281,null,null,5530,null,0,0,0,5530,null,null,2030,0,516,8.9740000000000002,4631,0.159,2404,null,7035,null,0,null,7035,null,null,2030,2848,842,559,4249,null,0,0,0,null,4249,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":1}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$E$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"ROUND('Database Inputs'!D16,0)","v":20},null,null,null,9,null,2031,516,5.6849999999999996,2933,0,0,2933,5.2,163,848,3781,1.2130000000000001,494,0,0,494,3287,null,null,2031,2933,848,3781,null,0,0,0,null,3781,null,null,2031,2933,848,3.9E-2,590,2.54,1311,null,null,5682,null,0,0,0,5682,null,null,2031,0,516,9.2430000000000003,4769,0.16400000000000001,2480,null,7249,null,0,null,7249,null,null,2031,2933,848,590,4371,null,0,0,0,null,4371,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":2}]
[null,null,null,null,null,null,null,null,null,10,null,2032,516,5.8550000000000004,3021,0,0,3021,5.2,165,858,3879,1.25,510,0,0,510,3369,null,null,2032,3021,858,3879,null,0,0,0,null,3879,null,null,2032,3021,858,0.04,605,2.5990000000000002,1341,null,null,5825,null,0,0,0,5825,null,null,2032,0,516,9.52,4912,0.16900000000000001,2555,null,7467,null,0,null,7467,null,null,2032,3021,858,605,4484,null,0,0,0,null,4484,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":3}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$17","v":0},null,"21) Avg. Dk/Part. Saved =",{"$f":"+ROUND(F32/F30,3)","v":24.571000000000002},null,null,null,11,null,2033,516,6.0309999999999997,3112,0,0,3112,5.2,167,868,3980,1.2869999999999999,525,0,0,525,3455,null,null,2033,3112,868,3980,null,0,0,0,null,3980,null,null,2033,3112,868,4.1000000000000002E-2,620,2.6579999999999999,1372,null,null,5972,null,0,0,0,5972,null,null,2033,0,516,9.8059999999999992,5060,0.17399999999999999,2631,null,7691,null,0,null,7691,null,null,2033,3112,868,620,4600,null,0,0,0,null,4600]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$18","v":0},null,null,null,null,null,null,12,null,2034,516,6.2119999999999997,3205,0,0,3205,5.2,168,874,4079,1.3260000000000001,541,0,0,541,3538,null,null,2034,3205,874,4079,null,0,0,0,null,4079,null,null,2034,3205,874,4.2000000000000003E-2,635,2.7189999999999999,1403,null,null,6117,null,0,0,0,6117,null,null,2034,0,516,10.1,5212,0.17899999999999999,2706,null,7918,null,0,null,7918,null,null,2034,3205,874,635,4714,null,0,0,0,null,4714]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H16","v":720},null,null,null,13,null,2035,516,6.3979999999999997,3301,0,0,3301,5.2,170,884,4185,1.3660000000000001,557,0,0,557,3628,null,null,2035,3301,884,4185,null,0,0,0,null,4185,null,null,2035,3301,884,4.2999999999999997E-2,650,2.782,1436,null,null,6271,null,0,0,0,6271,null,null,2035,0,516,10.403,5368,0.184,2782,null,8150,null,0,null,8150,null,null,2035,3301,884,650,4835,null,0,0,0,null,4835]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$19","v":2.7359999999999999E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2036,516,6.59,3400,0,0,3400,5.2,172,894,4294,1.407,574,0,0,574,3720,null,null,2036,3400,894,4294,null,0,0,0,null,4294,null,null,2036,3400,894,4.4999999999999998E-2,680,2.8460000000000001,1469,null,null,6443,null,0,0,0,6443,null,null,2036,0,516,10.715,5529,0.19,2873,null,8402,null,0,null,8402,null,null,2036,3400,894,680,4974,null,0,0,0,null,4974]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$20","v":0.03},null,null,null,null,null,null,15,null,2037,516,6.7880000000000003,3503,0,0,3503,5.2,173,900,4403,1.4490000000000001,591,0,0,591,3812,null,null,2037,3503,900,4403,null,0,0,0,null,4403,null,null,2037,3503,900,4.5999999999999999E-2,696,2.911,1502,null,null,6601,null,0,0,0,6601,null,null,2037,0,516,11.037000000000001,5695,0.19600000000000001,2964,null,8659,null,0,null,8659,null,null,2037,3503,900,696,5099,null,0,0,0,null,5099]
[null,null,null,null,"23) Number of Participants =",{"$f":"ROUND('Database Inputs'!C16,0)","v":21},null,null,null,16,null,2038,516,6.992,3608,0,0,3608,5.2,175,910,4518,1.492,608,0,0,608,3910,null,null,2038,3608,910,4518,null,0,0,0,null,4518,null,null,2038,3608,910,4.7E-2,711,2.9780000000000002,1537,null,null,6766,null,0,0,0,6766,null,null,2038,0,516,11.368,5866,0.20100000000000001,3039,null,8905,null,0,null,8905,null,null,2038,3608,910,711,5229,null,0,0,0,null,5229,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":4}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$E$21","v":7.2999999999999995E-2},null,null,null,null,null,null,17,null,2039,516,7.2009999999999996,3716,0,0,3716,5.2,177,920,4636,1.5369999999999999,627,0,0,627,4009,null,null,2039,3716,920,4636,null,0,0,0,null,4636,null,null,2039,3716,920,4.9000000000000002E-2,741,3.0470000000000002,1572,null,null,6949,null,0,0,0,6949,null,null,2039,0,516,11.709,6042,0.20699999999999999,3130,null,9172,null,0,null,9172,null,null,2039,3716,920,741,5377,null,0,0,0,null,5377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":5}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G19","v":516},null,null,null,18,null,2040,516,7.4180000000000001,3828,0,0,3828,5.2,179,931,4759,1.583,645,0,0,645,4114,null,null,2040,3828,931,4759,null,0,0,0,null,4759,null,null,2040,3828,931,0.05,756,3.117,1608,null,null,7123,null,0,0,0,7123,null,null,2040,0,516,12.06,6223,0.214,3236,null,9459,null,0,null,9459,null,null,2040,3828,931,756,5515,null,0,0,0,null,5515,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":6}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$22","v":2.0699999999999998},null,null,null,null,null,null,19,null,2041,516,7.64,3942,0,0,3942,5.2,180,936,4878,1.631,665,0,0,665,4213,null,null,2041,3942,936,4878,null,0,0,0,null,4878,null,null,2041,3942,936,5.1999999999999998E-2,786,3.1890000000000001,1646,null,null,7310,null,0,0,0,7310,null,null,2041,0,516,12.422000000000001,6410,0.22,3326,null,9736,null,0,null,9736,null,null,2041,3942,936,786,5664,null,0,0,0,null,5664]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"ROUND('Database Inputs'!L16,0)","v":300},null,null,null,20,null,2042,0,7.8689999999999998,0,0,0,0,0,182,0,0,1.68,0,0,0,0,0,null,null,2042,0,0,0,null,0,0,0,null,0,null,null,2042,0,0,5.2999999999999999E-2,0,3.262,0,null,null,0,null,0,0,0,0,null,null,2042,0,0,12.794,0,0.22700000000000001,0,null,0,null,0,null,0,null,null,2042,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2043,{"$f":"ROUND(IF($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$18)^J35,3)","v":8.1050000000000004},{"$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$21)^J35,0)","v":184},{"$f":"ROUND(S35*T35,0)","v":0},{"$f":"ROUND(+U35+R35,0)","v":0},{"$f":"ROUND($H$36*(1+$C$11)^J35,3)","v":1.73},{"$f":"ROUND((1-$H$38)*(W35*M35),0)","v":0},0,0,{"$f":"SUM(X35:Z35)","v":0},{"$f":"V35-AA35","v":0},null,null,2043,{"$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,2043,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":5.5E-2},{"$f":"ROUND((IF($C$47+$F$23>$AQ35,$F$27*$F$30,0)+IF($C$48+$G$23>AQ35,$G$27*$G$30,0)+IF($C$49+$H$23>AQ35,$H$27*$H$30,0))*AT35,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J35,3)","v":3.3370000000000002},{"$f":"ROUND(AV35*M35,0)","v":0},null,null,{"$f":"ROUND(AR35+AS35+AU35+AW35+AY35,0)","v":0},null,0,0,{"$f":"BB35+BC35","v":0},{"$f":"AZ35-BD35","v":0},null,null,2043,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":13.178000000000001},{"$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,2043,0,{"$f":"U35","v":0},{"$f":"AU35","v":0},{"$f":"SUM(BX35:BZ35)","v":0},null,{"$f":"BB35","v":0},{"$f":"BC35","v":0},{"$f":"SUM(CC35:CD35)","v":0},null,{"$f":"CA35-CE35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":7}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!E58","v":0.93},null,22,null,2044,0,8.3480000000000008,0,0,0,0,0,186,0,0,1.782,0,0,0,0,0,null,null,2044,0,0,0,null,0,0,0,null,0,null,null,2044,0,0,5.7000000000000002E-2,0,3.4140000000000001,0,null,null,0,null,0,0,0,0,null,null,2044,0,0,13.574,0,0.24099999999999999,0,null,0,null,0,null,0,null,null,2044,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":8}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!E59","v":0.21},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":10320},null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V36)","v":77505},null,null,null,null,{"$f":"SUM(AA14:AA36)","v":17605},{"$f":"SUM(AB14:AB36)","v":59900},null,"Total =",null,null,null,{"$f":"SUM(AH14:AH36)","v":77505},null,null,null,{"$f":"SUM(AL14:AL36)","v":7418},null,{"$f":"SUM(AN14:AN36)","v":70087},null,"Total =",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ14:AZ36)","v":116224},null,null,null,{"$f":"SUM(BD14:BD36)","v":16574},{"$f":"SUM(BE14:BE36)","v":99650},null,"Total = ",null,null,{"$f":"SUM(BJ14:BJ36)","v":10320},null,null,null,null,null,{"$f":"SUM(BP14:BP36)","v":155519},null,{"$f":"SUM(BR14:BR36)","v":15456},null,{"$f":"SUM(BT14:BT36)","v":140063},null,null,null,null,null,"Total = ",{"$f":"SUM(CA14:CA36)","v":89481},null,null,null,{"$f":"SUM(CE14:CE36)","v":16574},null,{"$f":"SUM(CG14:CG36)","v":72907}]
["11) Participant Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$26","v":0.1032},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$41,V15:V36),0)","v":40878},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":12737},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":28141},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":40878},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":7418},null,{"$f":"+AH39-AL39","v":33460},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":93200},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":16574},{"$f":"AZ39-BD39","v":76626},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":68793},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":15456},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":53337},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":47128},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":16574},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":30554}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":9}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$27","v":7.2160000000000002E-2},null,"Test Results","NPV","B/C",null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":28141},null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total NPV =",null,null,{"$f":"AN39","v":33460},null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BE39","v":76626},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"BT39","v":53337},null,null,null,null,null,null,null,null,null,null,null,"Total NPV =",null,null,{"$f":"CG39","v":30554},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":10}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":28141},{"$f":"N42","v":3.21},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":3.21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":5.51},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":5.62},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":4.45},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":2.84},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":11}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$28","v":2.2400000000000003E-2},null,"Utility Cost Test",{"$f":"AG41","v":33460},{"$f":"AG42","v":5.51},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":12}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":76626},{"$f":"AS42","v":5.62},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$E$29","v":2022},null,"Participant Test",{"$f":"BJ41","v":53337},{"$f":"BJ42","v":4.45},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":30554},{"$f":"BY42","v":2.84},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2022},null,null,null,null,null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
[null,null,null,null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,"(I)","= (G) - (H)",null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
[null,null,null,null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":13}]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (E) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)"]

{"sheet":"Comm Custom","index":13,"n_rows":52,"n_cols":106,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
["NATURAL GAS CONSERVATION PROGRAMS/DEMAND-SIDE MANAGEMENT",null,null,null,null,null,null,null,null,null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2",null,null,null,null,null,null,null,null,null,null,null,"Table 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 5"]
["BEN/COST ANALYSIS FOR GAS CONSERVATION",null,null,null,null,null,null,null,null,null,"Ratepayer Impact Measure Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cost Test",null,null,null,null,null,null,null,null,null,null,null,"Societal Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Participant Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost Test"]
[]
["Company:","Montana-Dakota Utilities Co.",null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company:",null,{"$f":"B4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,"  Company:",null,{"$f":"AF4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"AR4","v":"Montana-Dakota Utilities Co."},null,null,null,null,null,null,null,null,null,null,null,null,null,"  Company:",{"$f":"BI4","v":"Montana-Dakota Utilities Co."}]
["Project:","Commercial Custom Efficiency",null,null,null,null,null,null,null,null,"Project:",null,{"$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$6","v":2022}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,null,null,null,"Benefits",null,null,null,"Costs",null,null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,null,null,"Benefits",null,null,null,null,null,null,null,null,"Costs"," ",null,null,null,null,"Benefits",null,null,null,null,"Costs",null,null," "]
["Input Data",null,null,null,null,{"$f":"+'Total Program Inputs'!C6","v":2022},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$7","v":7.0839999999999996},null,"16) Utility Project Costs",null,null,null,null,null,null,null,"Energy ","Commodity","Commodity","O & M","O & M","Energy","Demand","Savings","Demand","Total","Delivery","Lost","Admin","Incentive","Program","Less",null,null,null,"Energy","Demand","Total",null,"Admin","Incentive","Program",null,"Less",null,null,null,"Energy ","Demand ","Savings","Energy","Damage","Damage",null,null,"Total",null,"Program","Costs Net ","Total","Less",null,null,null,"Incentives","Energy ","Retail","Bill","Fuel","Energy",null,"Annual",null,"Participant",null,"Less",null,null,null,"Energy ","Demand","Energy","Annual",null,"Program","Costs Net ","Total",null,"Less"]
["     Escalation Rate =",null,{"$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$47","v":2022},{"$f":"ROUND(IF($C$47+$F$23>L14,F25*F30,0),0)","v":0},{"$f":"ROUND($C$17*(1+$C$18)^J14,3)","v":4.3570000000000002},{"$f":"ROUND(M14*N14,0)","v":0},{"$f":"ROUND($C$25*(1+$C$26)^J14,3)","v":0},{"$f":"ROUND(M14*P14,0)","v":0},{"$f":"O14+Q14","v":0},{"$f":"ROUND(M14*$C$23,1)","v":0},{"$f":"ROUND($C$20*(1+$C$21)^J14,0)","v":149},{"$f":"ROUND(S14*T14,0)","v":0},{"$f":"ROUND(+U14+R14,0)","v":0},{"$f":"ROUND($H$36*(1+$C$11)^J14,3)","v":0.93},{"$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$47","v":2022},{"$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$47","v":2022},{"$f":"AF14","v":0},{"$f":"+AG14","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J14,3)","v":0.03},{"$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$47","v":2022},{"$f":"+F12","v":0},{"$f":"+M14","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J14,3)","v":7.0839999999999996},{"$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$47","v":2022},{"$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.) =",{"$f":"'Database Inputs'!K17","v":15000},null,null,null,{"$f":"J14+1","v":1},null,{"$f":"L14+1","v":2023},{"$f":"ROUND(IF($C$47+$F$23>L15,$F$25*$F$30,0)+IF($C$48+$G$23>L15,$G$25*$G$30,0),0)","v":0},4.4880000000000004,{"$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$21)^J15,0)","v":151},{"$f":"ROUND(S15*T15,0)","v":0},{"$f":"ROUND(+U15+R15,0)","v":0},0.95799999999999996,0,{"$f":"ROUND($G$11,0)","v":0},{"$f":"ROUND($G$12,0)","v":0},0,0,null,null,{"$f":"AE14+1","v":2023},0,0,{"$f":"+AG15+AF15","v":0},null,{"$f":"ROUND(Y15,0)","v":0},0,0,null,0,null,null,{"$f":"AQ14+1","v":2023},0,0,0.03,{"$f":"ROUND((IF($C$47+$F$23>$AQ15,$F$27*$F$30,0)+IF($C$48+$G$23>AQ15,$G$27*$G$30,0))*AT15,0)","v":0},2.1179999999999999,0,null,null,{"$f":"ROUND(AR15+AS15+AU15+AW15+AY15,0)","v":0},null,{"$f":"ROUND($G$13,0)","v":0},{"$f":"ROUND(($G$15*$G$30)-$Z$15,0)","v":0},{"$f":"BB15+BC15","v":0},0,null,null,{"$f":"BH14+1","v":2023},{"$f":"+G12","v":0},0,7.2969999999999997,{"$f":"ROUND(BJ15*BK15,0)","v":0},0.129,{"$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,{"$f":"BW14+1","v":2023},0,{"$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,{"$f":"CA15-CE15","v":0}]
[null,null,null,null,null,null,null,null,null,2,null,2024,{"$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$30,0),0)","v":0},4.6219999999999999,0,0,0,0,0,152,{"$f":"ROUND(S16*T16,0)","v":0},0,0.98699999999999999,0,{"$f":"ROUND($H$11,0)","v":0},{"$f":"ROUND($H$12,0)","v":0},0,0,null,null,2024,0,0,{"$f":"+AG16+AF16","v":0},null,0,0,0,null,0,null,null,2024,0,0,3.1E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ16,$F$27*$F$30,0)+IF($C$48+$G$23>AQ16,$G$27*$G$30,0)+IF($C$49+$H$23>AQ16,$H$27*$H$30,0))*AT16,0)","v":0},2.1659999999999999,0,null,null,0,null,{"$f":"ROUND($H$13,0)","v":0},{"$f":"ROUND(($H$15*$H$30)-$Z$16,0)","v":0},0,0,null,null,2024,{"$f":"ROUND(H12,0)","v":0},0,7.5149999999999997,{"$f":"ROUND(BJ16*BK16,0)","v":0},0.13300000000000001,{"$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$30,0)","v":0},null,0,null,null,2024,0,0,0,0,null,0,0,{"$f":"SUM(CC16:CD16)","v":0},null,0]
["3) Commodity Cost ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$12","v":4.3570000000000002},null,"18) Participant Non-Energy Costs (Annual $/Part.) =",{"$f":"+'Gas Input Table Summary'!$E$35","v":0},null,null,null,3,null,2025,{"$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$30,0),0)","v":0},4.7610000000000001,0,0,0,0,0,154,0,0,1.016,0,0,0,0,0,null,null,2025,0,0,0,null,0,0,0,null,0,null,null,2025,0,0,3.2000000000000001E-2,{"$f":"ROUND((IF($C$47+$F$23>$AQ17,$F$27*$F$30,0)+IF($C$48+$G$23>AQ17,$G$27*$G$30,0)+IF($C$49+$H$23>AQ17,$H$27*$H$30,0))*AT17,0)","v":0},2.2160000000000002,0,null,null,0,null,0,0,0,0,null,null,2025,0,0,7.7409999999999997,0,0.13700000000000001,{"$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,2025,0,0,0,0,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$38","v":0},null,null,null,4,null,2026,0,4.9039999999999999,0,0,0,0,0,155,0,0,1.0469999999999999,0,0,0,0,0,null,null,2026,0,0,0,null,0,0,0,null,0,null,null,2026,0,0,3.3000000000000002E-2,0,2.2669999999999999,0,null,null,0,null,0,0,0,0,null,null,2026,0,0,7.9729999999999999,0,0.14099999999999999,0,null,0,null,0,null,0,null,null,2026,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t"]
[null,null,null,null,null,null,null,null,null,5,null,2027,0,5.0510000000000002,0,0,0,0,0,157,0,0,1.0780000000000001,0,0,0,0,0,null,null,2027,0,0,0,null,0,0,0,null,0,null,null,2027,0,0,3.4000000000000002E-2,0,2.319,0,null,null,0,null,0,0,0,0,null,null,2027,0,0,8.2119999999999997,0,0.14599999999999999,0,null,0,null,0,null,0,null,null,2027,0,0,0,0,null,0,0,0,null,0]
["4) Demand Cost ($/Unit/Yr) =",null,{"$f":"+'Gas Input Table Summary'!$E$14","v":149.38999999999999},null,"19) Participant Non-Energy Savings (Annual $/Part) =",{"$f":"+'Gas Input Table Summary'!$E$41","v":0},null,null,null,6,null,2028,0,5.202,0,0,0,0,0,159,0,0,1.1100000000000001,0,0,0,0,0,null,null,2028,0,0,0,null,0,0,0,null,0,null,null,2028,0,0,3.5000000000000003E-2,0,2.3730000000000002,0,null,null,0,null,0,0,0,0,null,null,2028,0,0,8.4589999999999996,0,0.15,0,null,0,null,0,null,0,null,null,2028,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$15","v":0.01},null,"          Escalation Rate =",{"$f":"+'Gas Input Table Summary'!$E$44","v":0},null,null,null,7,null,2029,0,5.359,0,0,0,0,0,160,0,0,1.1439999999999999,0,0,0,0,0,null,null,2029,0,0,0,null,0,0,0,null,0,null,null,2029,0,0,3.5999999999999997E-2,0,2.427,0,null,null,0,null,0,0,0,0,null,null,2029,0,0,8.7119999999999997,0,0.154,0,null,0,null,0,null,0,null,null,2029,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J14","v":0}]
[null,null,null,null,null,null,null,null,null,8,null,2030,0,5.5190000000000001,0,0,0,0,0,162,0,0,1.1779999999999999,0,0,0,0,0,null,null,2030,0,0,0,null,0,0,0,null,0,null,null,2030,0,0,3.6999999999999998E-2,0,2.4830000000000001,0,null,null,0,null,0,0,0,0,null,null,2030,0,0,8.9740000000000002,0,0.159,0,null,0,null,0,null,0,null,null,2030,0,0,0,0,null,0,0,0,null,{"$f":"CA22-CE22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J15","v":1}]
["5) Peak Reduction Factor = ",null,{"$f":"+'Gas Input Table Summary'!$E$16","v":0.01},null,"20) Project Life (Years) =",{"$f":"'Database Inputs'!D17","v":15},null,null,null,9,null,2031,0,5.6849999999999996,0,0,0,0,0,163,0,0,1.2130000000000001,0,0,0,0,0,null,null,2031,0,0,0,null,0,0,0,null,0,null,null,2031,0,0,3.9E-2,0,2.54,0,null,null,0,null,0,0,0,0,null,null,2031,0,0,9.2430000000000003,0,0.16400000000000001,0,null,0,null,0,null,0,null,null,2031,0,0,0,0,null,0,0,0,null,{"$f":"CA23-CE23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J16","v":2}]
[null,null,null,null,null,null,null,null,null,10,null,2032,0,5.8550000000000004,0,0,0,0,0,165,0,0,1.25,0,0,0,0,0,null,null,2032,0,0,0,null,0,0,0,null,0,null,null,2032,0,0,0.04,0,2.5990000000000002,0,null,null,0,null,0,0,0,0,null,null,2032,0,0,9.52,0,0.16900000000000001,0,null,0,null,0,null,0,null,null,2032,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J17","v":3}]
["6) Variable O&M ($/Dk) =",null,{"$f":"+'Gas Input Table Summary'!$E$17","v":0},null,"21) Avg. Dk/Part. Saved =",0,null,null,null,11,null,2033,0,6.0309999999999997,0,0,0,0,0,167,0,0,1.2869999999999999,0,0,0,0,0,null,null,2033,0,0,0,null,0,0,0,null,0,null,null,2033,0,0,4.1000000000000002E-2,0,2.6579999999999999,0,null,null,0,null,0,0,0,0,null,null,2033,0,0,9.8059999999999992,0,0.17399999999999999,0,null,0,null,0,null,0,null,null,2033,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$18","v":0},null,null,null,null,null,null,12,null,2034,0,6.2119999999999997,0,0,0,0,0,168,0,0,1.3260000000000001,0,0,0,0,0,null,null,2034,0,0,0,null,0,0,0,null,0,null,null,2034,0,0,4.2000000000000003E-2,0,2.7189999999999999,0,null,null,0,null,0,0,0,0,null,null,2034,0,0,10.1,0,0.17899999999999999,0,null,0,null,0,null,0,null,null,2034,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"22) Avg Non-Gas Fuel Units/Part. Saved =",{"$f":"+'Database Inputs'!H17","v":0},null,null,null,13,null,2035,0,6.3979999999999997,0,0,0,0,0,170,0,0,1.3660000000000001,0,0,0,0,0,null,null,2035,0,0,0,null,0,0,0,null,0,null,null,2035,0,0,4.2999999999999997E-2,0,2.782,0,null,null,0,null,0,0,0,0,null,null,2035,0,0,10.403,0,0.184,0,null,0,null,0,null,0,null,null,2035,0,0,0,0,null,0,0,0,null,0]
["7) Non-Gas Fuel Cost ($/Fuel Unit) =",null,{"$f":"+'Gas Input Table Summary'!$E$19","v":2.7359999999999999E-2},null,"22a) Avg Additional Non-Gas Fuel Units/ Part. Used =",0,null,null,null,14,null,2036,0,6.59,0,0,0,0,0,172,0,0,1.407,0,0,0,0,0,null,null,2036,0,0,0,null,0,0,0,null,0,null,null,2036,0,0,4.4999999999999998E-2,0,2.8460000000000001,0,null,null,0,null,0,0,0,0,null,null,2036,0,0,10.715,0,0.19,0,null,0,null,0,null,0,null,null,2036,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$20","v":0.03},null,null,null,null,null,null,15,null,2037,0,6.7880000000000003,0,0,0,0,0,173,0,0,1.4490000000000001,0,0,0,0,0,null,null,2037,0,0,0,null,0,0,0,null,0,null,null,2037,0,0,4.5999999999999999E-2,0,2.911,0,null,null,0,null,0,0,0,0,null,null,2037,0,0,11.037000000000001,0,0.19600000000000001,0,null,0,null,0,null,0,null,null,2037,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,"23) Number of Participants =",{"$f":"'Database Inputs'!C17","v":0},null,null,null,16,null,2038,0,6.992,0,0,0,0,0,175,0,0,1.492,0,0,0,0,0,null,null,2038,0,0,0,null,0,0,0,null,0,null,null,2038,0,0,4.7E-2,0,2.9780000000000002,0,null,null,0,null,0,0,0,0,null,null,2038,0,0,11.368,0,0.20100000000000001,0,null,0,null,0,null,0,null,null,2038,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J18","v":4}]
["8) Non-Gas Fuel Loss Factor",null,{"$f":"+'Gas Input Table Summary'!$E$21","v":7.2999999999999995E-2},null,null,null,null,null,null,17,null,2039,0,7.2009999999999996,0,0,0,0,0,177,0,0,1.5369999999999999,0,0,0,0,0,null,null,2039,0,0,0,null,0,0,0,null,0,null,null,2039,0,0,4.9000000000000002E-2,0,3.0470000000000002,0,null,null,0,null,0,0,0,0,null,null,2039,0,0,11.709,0,0.20699999999999999,0,null,0,null,0,null,0,null,null,2039,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J19","v":5}]
[null,null,null,null,"24) Total Annual Dk Saved =",{"$f":"+'Total Program Inputs'!G20","v":0},null,null,null,18,null,2040,0,7.4180000000000001,0,0,0,0,0,179,0,0,1.583,0,0,0,0,0,null,null,2040,0,0,0,null,0,0,0,null,0,null,null,2040,0,0,0.05,0,3.117,0,null,null,0,null,0,0,0,0,null,null,2040,0,0,12.06,0,0.214,0,null,0,null,0,null,0,null,null,2040,0,0,0,0,null,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J20","v":6}]
["9) Gas Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$22","v":2.0699999999999998},null,null,null,null,null,null,19,null,2041,0,7.64,0,0,0,0,0,180,0,0,1.631,0,0,0,0,0,null,null,2041,0,0,0,null,0,0,0,null,0,null,null,2041,0,0,5.1999999999999998E-2,0,3.1890000000000001,0,null,null,0,null,0,0,0,0,null,null,2041,0,0,12.422000000000001,0,0.22,0,null,0,null,0,null,0,null,null,2041,0,0,0,0,null,0,0,0,null,0]
["     Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$23","v":2.3E-2},null,"25) Incentive/Participant =",{"$f":"'Database Inputs'!L17","v":3000},null,null,null,20,null,2042,0,7.8689999999999998,0,0,0,0,0,182,0,0,1.68,0,0,0,0,0,null,null,2042,0,0,0,null,0,0,0,null,0,null,null,2042,0,0,5.2999999999999999E-2,0,3.262,0,null,null,0,null,0,0,0,0,null,null,2042,0,0,12.794,0,0.22700000000000001,0,null,0,null,0,null,0,null,null,2042,0,0,0,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,21,null,2043,{"$f":"ROUND(IF($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$18)^J35,3)","v":8.1050000000000004},{"$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$21)^J35,0)","v":184},{"$f":"ROUND(S35*T35,0)","v":0},{"$f":"ROUND(+U35+R35,0)","v":0},{"$f":"ROUND($H$36*(1+$C$11)^J35,3)","v":1.73},{"$f":"ROUND((1-$H$38)*(W35*M35),0)","v":0},0,0,{"$f":"SUM(X35:Z35)","v":0},{"$f":"V35-AA35","v":0},null,null,2043,{"$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,2043,{"$f":"AF35","v":0},{"$f":"+AG35","v":0},{"$f":"ROUND(($C$28/(1-$C$31))*(1+$C$29)^J35,3)","v":5.5E-2},{"$f":"ROUND((IF($C$47+$F$23>$AQ35,$F$27*$F$30,0)+IF($C$48+$G$23>AQ35,$G$27*$G$30,0)+IF($C$49+$H$23>AQ35,$H$27*$H$30,0))*AT35,0)","v":0},{"$f":"ROUND($C$33*(1+$C$34)^J35,3)","v":3.3370000000000002},{"$f":"ROUND(AV35*M35,0)","v":0},null,null,{"$f":"ROUND(AR35+AS35+AU35+AW35+AY35,0)","v":0},null,0,0,{"$f":"BB35+BC35","v":0},{"$f":"AZ35-BD35","v":0},null,null,2043,0,{"$f":"+M35","v":0},{"$f":"ROUND($C$10*(1+$C$11)^J35,3)","v":13.178000000000001},{"$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,2043,0,{"$f":"U35","v":0},{"$f":"AU35","v":0},{"$f":"SUM(BX35:BZ35)","v":0},null,{"$f":"BB35","v":0},{"$f":"BC35","v":0},{"$f":"SUM(CC35:CD35)","v":0},null,{"$f":"CA35-CE35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J21","v":7}]
["10) Non Gas Fuel Environmental Damage Factor =",null,{"$f":"+'Gas Input Table Summary'!$E$24","v":0},null,"26) Distribution Delivery Charge",null,null,{"$f":"+'Gas Input Table Summary'!E58","v":0.93},null,22,null,2044,0,8.3480000000000008,0,0,0,0,0,186,0,0,1.782,0,0,0,0,0,null,null,2044,0,0,0,null,0,0,0,null,0,null,null,2044,0,0,5.7000000000000002E-2,0,3.4140000000000001,0,null,null,0,null,0,0,0,0,null,null,2044,0,0,13.574,0,0.24099999999999999,0,null,0,null,0,null,0,null,null,2044,0,0,0,0,null,0,0,0,null,0]
["    Escalation Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J22","v":8}]
[null,null,null,null,"27) Effective Income Tax Rate =",null,null,{"$f":"+'Gas Input Table Summary'!E59","v":0.21},null,null,"Total = ",null,{"$f":"SUM(M14:M36)","v":0},null,null,null,null,null,null,null,null,{"$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$26","v":0.1032},null,"      (Federal & State Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV =",null,{"$f":"ROUND(V14+NPV($C$41,V15:V36),0)","v":0},null,null,null,null,{"$f":"ROUND(AA14+NPV($C$41,AA15:AA36),0)","v":0},{"$f":"ROUND(AB14+NPV($C$41,AB15:AB36),0)","v":0},null,null,null,null,"NPV =",{"$f":"ROUND(AH14+NPV($C$41,AH15:AH36),0)","v":0},null,null,null,{"$f":"ROUND(AL14+NPV($C$41,AL15:AL36),0)","v":0},null,{"$f":"+AH39-AL39","v":0},null,null,null,null,null,null,null,null,"NPV =",null,null,{"$f":"ROUND(AZ14+NPV($C$43,AZ15:AZ36),0)","v":0},null,null,null,{"$f":"ROUND(BD14+NPV($C$43,BD15:BD36),0)","v":0},{"$f":"AZ39-BD39","v":0},null,null,null,null,null,null,null,null,"NPV = ",null,{"$f":"ROUND(BP14+NPV($C$39,BP15:BP36),0)","v":0},null,{"$f":"ROUND(BR14+NPV($C$39,BR15:BR36),0)","v":0},null,{"$f":"ROUND(BT14+NPV($C$39,BT15:BT36),0)","v":0},null,null,null,null,null,"NPV = ",{"$f":"ROUND(CA14+NPV($C$41,CA15:CA36),0)","v":0},null,null,null,{"$f":"ROUND(CE14+NPV($C$41,CE15:CE36),0)","v":0},null,{"$f":"ROUND(CG14+NPV($C$41,CG15:CG36),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J23","v":9}]
["12) Utility Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$27","v":7.2160000000000002E-2},null,"Test Results","NPV","B/C",null,null,null,"Total NPV =",null,null,{"$f":"AB39","v":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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J24","v":10}]
[null,null,null,null,"Ratepayer Impact Measure Test",{"$f":"N41","v":0},{"$f":"N42","v":{"$error":"#DIV/0!"}},null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(V39/AA39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AH39/AL39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(AZ39/BD39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(BP39/BR39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Benefit/Cost Ratio =",null,null,{"$f":"ROUND(CA39/CE39,2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J25","v":11}]
["13) Societal Discount Rate =",null,{"$f":"+'Gas Input Table Summary'!$E$28","v":2.2400000000000003E-2},null,"Utility Cost Test",{"$f":"AG41","v":0},{"$f":"AG42","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J26","v":12}]
[null,null,null,null,"Societal Test",{"$f":"AS41","v":0},{"$f":"AS42","v":{"$error":"#DIV/0!"}},null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations"]
["14) General Input Data Year =",null,{"$f":"+'Gas Input Table Summary'!$E$29","v":2022},null,"Participant Test",{"$f":"BJ41","v":0},{"$f":"BJ42","v":{"$error":"#DIV/0!"}},null,null,"(A)","= Average Dk/Participant Saved (21) x Number of Participants (23) for Project Life (20)",null,null,null,null,null,null,null,null,"(I)","= (G) x (H)",null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null," "]
[null,null,null,null,"Total Resource Cost Test",{"$f":"BY41","v":0},{"$f":"BY42","v":{"$error":"#DIV/0!"}},null,null,"(B)","= Commodity Cost (3) escalated",null,null,null,null,null,null,null,null,"(J)","= (F) + (I)",null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,null,null,null,null,null,"(A)","= Table 1 (F)",null,null,null,null,null,"(H)",null,null,"= Table 2 (F)",null,null,null,null,null,null,"(A)","= Table 1 (N)",null,null,null,"(G)","= (A) + (D) + (F)",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)"]
["15) Project Analysis Year 1 =",null,{"$f":"+'Total Program Inputs'!C6","v":2022},null,null,null,null,null,null,"(C)","= (A) x (B)",null,null,null,null,null,null,null,null,"(K)","= Distribution Delivery Charge (26) escalated.",null,null,null,null,null,null,null,null,"(B)","= Table 1 (I)",null,null,null,null,null,null,null,null,null,null,"(G)","= Table 1 (I)",null,null,null,null,null,"(I)",null,null,"= Direct Part. Costs (17) x No. of Part. (23) - Table 1 (N)",null,null,null,null,null,null,"(B)","= Table 1 (A)",null,null,null,"(H)","=  Direct Participant Costs (17) x Number of Participants (23)",null,null,null,null,null,null,null,null,"(C)","= Table 3 (D)"]
[null,null,null,null,null,null,null,null,null,"(D)","= Variable O&M Cost (6), escalated",null,null,null,null,null,null,null,null,"(L)","= (A) x (K) x (1-Inverse of Tax Rate (27)",null,null,null,null,null,null,null,null,"(C)","= Table 1 (J)",null,null,null,null,null,null,null,null,null,null,"(C)","= Non-Gas Fuel Cost (7), adjusted for losses (8), escalated..",null,null,null,null,null,"(J)",null,null,"= (H) + (I)",null,null,null,null,null,null,"(C)","= Retail Rate (1) escalated.",null,null,null,"(I)","= (G) - (H)",null,null,null,null,null,null,null,null,"(D)","= (A) + (B) + (C)"]
[null,null,null,null,null,null,null,null,null,"(E)","= (A) x (D)",null,null,null,null,null,null,null,null,"(M)","= Admin & Operating Costs (16a)",null,null,null,null,null,null,null,null,"(D)","= Table 1 (M)",null,null,null,null,null,null,null,null,null,null,"(D)","= (C) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,"(K)",null,null,"= (G) - (J)",null,null,null,null,null,null,"(D)","=(B) x (C)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Table 3 (H)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J27","v":13}]
[null,null,null,null,null,null,null,null,null,"(F)","= (C) + (E)",null,null,null,null,null,null,null,null,"(N)","= Incentive Costs (16b)",null,null,null,null,null,null,null,null,"(E)","= Table 1 (N)",null,null,null,null,null,null,null,null,null,null,"(E)","= Gas Environmental Damage Factor (9), escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(E)","= Non-Gas Fuel Retail Rate (2), escalated.",null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= Table 3 (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J28","v":14}]
[null,null,null,null,null,null,null,null,null,"(G)","= (A) x Peak Reduction Factor (5)",null,null,null,null,null,null,null,null,"(O)","= (L) + (M) + (N)",null,null,null,null,null,null,null,null,"(F)","= (D) + (E)",null,null,null,null,null,null,null,null,null,null,"(F)","= Table 1 (A) x (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(F)","= (E) x [Avg. Non-Gas Fuel Units/Part.Saved (22) x No. of Part. (23)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(G)","= (E) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$J29","v":15}]
[null,null,null,null,null,null,null,null,null,"(H)","= Demand Cost (4) escalated.",null,null,null,null,null,null,null,null,"(P)","= (J) - (O)",null,null,null,null,null,null,null,null,"(G)","= (C) - (F)",null,null,null,null,null,null,null,null,null,null,"(G)","= (A) + (B) + (D) + (F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(H)","= (D) - (G)"]